| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,005 | 1,053 | 1,177 | 1,200 | 1,137 | 1,141 | 1,135 | 1,118 | 1,071 | 1,184 | 1,288 | 1,432 | |
Growth YoY Revenue Growth YoY% | -5.1 | 1.5 | 14.4 | 26.2 | 13.2 | 8.4 | -3.6 | -6.8 | -5.8 | 3.8 | 13.5 | 28.0 |
| 847 | 879 | 997 | 1,008 | 929 | 920 | 901 | 873 | 838 | 941 | 1,046 | 1,144 | |
| 158 | 174 | 180 | 192 | 208 | 221 | 233 | 245 | 233 | 243 | 242 | 288 | |
OPM OPM% | 15.7 | 16.5 | 15.3 | 16.0 | 18.3 | 19.4 | 20.6 | 21.9 | 21.7 | 20.5 | 18.8 | 20.1 |
| 10 | 10 | 12 | 13 | 14 | 12 | 14 | 27 | 36 | 47 | 62 | 56 | |
Interest Expense Interest ExpenseCr | 16 | 21 | 14 | 13 | 11 | 12 | 9 | 16 | 15 | 16 | 17 | 22 |
Depreciation DepreciationCr | 12 | 13 | 13 | 13 | 13 | 15 | 14 | 15 | 17 | 18 | 19 | 21 |
PBT PBTCr | 139 | 150 | 166 | 179 | 197 | 206 | 224 | 241 | 237 | 255 | 268 | 301 |
| 38 | 41 | 51 | 56 | 62 | 65 | 69 | 62 | 60 | 63 | 60 | 72 | |
| 101 | 109 | 115 | 123 | 136 | 141 | 155 | 179 | 176 | 192 | 208 | 228 | |
Growth YoY PAT Growth YoY% | 180.4 | 66.8 | 51.1 | 42.6 | 34.9 | 29.8 | 35.0 | 46.1 | 29.8 | 36.0 | 33.5 | 27.4 |
NPM NPM% | 10.0 | 10.3 | 9.8 | 10.2 | 11.9 | 12.4 | 13.7 | 16.0 | 16.4 | 16.2 | 16.1 | 15.9 |
| 2.3 | 2.5 | 2.4 | 2.5 | 2.7 | 2.9 | 3.1 | 3.7 | 3.6 | 3.8 | 4.0 | 4.5 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,005 | 1,053 | 1,177 | 1,200 | 1,137 | 1,141 | 1,135 | 1,118 | 1,071 | 1,184 | 1,288 | 1,432 | |
Growth YoY Revenue Growth YoY% | -5.1 | 1.5 | 14.4 | 26.2 | 13.2 | 8.4 | -3.6 | -6.8 | -5.8 | 3.8 | 13.5 | 28.0 |
| 847 | 879 | 997 | 1,008 | 929 | 920 | 901 | 873 | 838 | 941 | 1,046 | 1,144 | |
| 158 | 174 | 180 | 192 | 208 | 221 | 233 | 245 | 233 | 243 | 242 | 288 | |
OPM OPM% | 15.7 | 16.5 | 15.3 | 16.0 | 18.3 | 19.4 | 20.6 | 21.9 | 21.7 | 20.5 | 18.8 | 20.1 |
| 10 | 10 | 12 | 13 | 14 | 12 | 14 | 27 | 36 | 47 | 62 | 56 | |
Interest Expense Interest ExpenseCr | 16 | 21 | 14 | 13 | 11 | 12 | 9 | 16 | 15 | 16 | 17 | 22 |
Depreciation DepreciationCr | 12 | 13 | 13 | 13 | 13 | 15 | 14 | 15 | 17 | 18 | 19 | 21 |
PBT PBTCr | 139 | 150 | 166 | 179 | 197 | 206 | 224 | 241 | 237 | 255 | 268 | 301 |
| 38 | 41 | 51 | 56 | 62 | 65 | 69 | 62 | 60 | 63 | 60 | 72 | |
| 101 | 109 | 115 | 123 | 136 | 141 | 155 | 179 | 176 | 192 | 208 | 228 | |
Growth YoY PAT Growth YoY% | 180.4 | 66.8 | 51.1 | 42.6 | 34.9 | 29.8 | 35.0 | 46.1 | 29.8 | 36.0 | 33.5 | 27.4 |
NPM NPM% | 10.0 | 10.3 | 9.8 | 10.2 | 11.9 | 12.4 | 13.7 | 16.0 | 16.4 | 16.2 | 16.1 | 15.9 |
| 2.3 | 2.5 | 2.4 | 2.5 | 2.7 | 2.9 | 3.1 | 3.7 | 3.6 | 3.8 | 4.0 | 4.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,183 | 1,343 | 2,022 | 2,422 | 1,806 | 1,679 | 2,791 | 4,172 | 4,185 | 4,613 | 4,661 | 4,974 |
Growth Revenue Growth% | -17.7 | 13.5 | 50.5 | 19.8 | -25.4 | -7.0 | 66.2 | 49.5 | 0.3 | 10.2 | 1.0 | 9.8 |
| 1,038 | 1,110 | 1,569 | 1,863 | 1,525 | 1,549 | 2,635 | 3,773 | 3,540 | 3,758 | 3,699 | 3,969 | |
| 146 | 233 | 452 | 560 | 280 | 131 | 156 | 399 | 645 | 854 | 962 | 1,005 | |
OPM OPM% | 12.3 | 17.4 | 22.4 | 23.1 | 15.5 | 7.8 | 5.6 | 9.6 | 15.4 | 18.5 | 20.6 | 20.2 |
| 9 | 6 | 12 | 8 | 8 | 14 | -17 | -2 | 43 | 52 | 171 | 201 | |
Interest Expense Interest ExpenseCr | 111 | 82 | 70 | 71 | 55 | 33 | 36 | 66 | 64 | 45 | 64 | 71 |
Depreciation DepreciationCr | 67 | 33 | 33 | 34 | 39 | 47 | 50 | 51 | 50 | 55 | 68 | 75 |
PBT PBTCr | -23 | 125 | 361 | 462 | 194 | 65 | 53 | 280 | 574 | 806 | 1,001 | 1,060 |
| -5 | 42 | 113 | 138 | -11 | 17 | 14 | 64 | 163 | 251 | 246 | 256 | |
PAT PATCr | -19 | 82 | 248 | 324 | 205 | 47 | 39 | 216 | 411 | 555 | 755 | 804 |
Growth PAT Growth% | -51.5 | 534.9 | 200.3 | 30.9 | -36.7 | -77.0 | -17.4 | 452.7 | 90.3 | 35.2 | 36.0 | 31.5 |
NPM NPM% | -1.6 | 6.1 | 12.3 | 13.4 | 11.4 | 2.8 | 1.4 | 5.2 | 9.8 | 12.0 | 16.2 | 16.2 |
| -0.5 | 2.0 | 5.9 | 7.8 | 4.9 | 1.1 | 1.0 | 5.1 | 9.2 | 11.3 | 15.1 | 15.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,183 | 1,343 | 2,022 | 2,422 | 1,806 | 1,679 | 2,791 | 4,172 | 4,185 | 4,613 | 4,661 | 4,974 |
Growth Revenue Growth% | -17.7 | 13.5 | 50.5 | 19.8 | -25.4 | -7.0 | 66.2 | 49.5 | 0.3 | 10.2 | 1.0 | 9.8 |
| 1,038 | 1,110 | 1,569 | 1,863 | 1,525 | 1,549 | 2,635 | 3,773 | 3,540 | 3,758 | 3,699 | 3,969 | |
| 146 | 233 | 452 | 560 | 280 | 131 | 156 | 399 | 645 | 854 | 962 | 1,005 | |
OPM OPM% | 12.3 | 17.4 | 22.4 | 23.1 | 15.5 | 7.8 | 5.6 | 9.6 | 15.4 | 18.5 | 20.6 | 20.2 |
| 9 | 6 | 12 | 8 | 8 | 14 | -17 | -2 | 43 | 52 | 171 | 201 | |
Interest Expense Interest ExpenseCr | 111 | 82 | 70 | 71 | 55 | 33 | 36 | 66 | 64 | 45 | 64 | 71 |
Depreciation DepreciationCr | 67 | 33 | 33 | 34 | 39 | 47 | 50 | 51 | 50 | 55 | 68 | 75 |
PBT PBTCr | -23 | 125 | 361 | 462 | 194 | 65 | 53 | 280 | 574 | 806 | 1,001 | 1,060 |
| -5 | 42 | 113 | 138 | -11 | 17 | 14 | 64 | 163 | 251 | 246 | 256 | |
PAT PATCr | -19 | 82 | 248 | 324 | 205 | 47 | 39 | 216 | 411 | 555 | 755 | 804 |
Growth PAT Growth% | -51.5 | 534.9 | 200.3 | 30.9 | -36.7 | -77.0 | -17.4 | 452.7 | 90.3 | 35.2 | 36.0 | 31.5 |
NPM NPM% | -1.6 | 6.1 | 12.3 | 13.4 | 11.4 | 2.8 | 1.4 | 5.2 | 9.8 | 12.0 | 16.2 | 16.2 |
| -0.5 | 2.0 | 5.9 | 7.8 | 4.9 | 1.1 | 1.0 | 5.1 | 9.2 | 11.3 | 15.1 | 15.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 43 | 0 | 49 | 50 |
Reserves ReservesCr | 837 | 988 | 1,373 | 1,590 | 1,692 | 1,751 | 1,826 | 2,134 | 2,996 | 3,588 | 4,656 |
| 709 | 673 | 665 | 834 | 743 | 841 | 1,412 | 1,248 | 1,203 | 605 | 1,236 | |
| 474 | 488 | 337 | 322 | 86 | 158 | 177 | 153 | 203 | 280 | 308 | |
| 2,062 | 2,190 | 2,416 | 2,788 | 2,562 | 2,791 | 3,454 | 3,678 | 4,449 | 4,656 | 6,306 | |
| 705 | 780 | 860 | 1,151 | 836 | 1,047 | 1,668 | 1,885 | 2,307 | 2,151 | 2,824 | |
| 1,357 | 1,410 | 1,556 | 1,637 | 1,726 | 1,744 | 1,786 | 1,793 | 2,142 | 2,505 | 3,483 | |
| 2,062 | 2,190 | 2,416 | 2,788 | 2,562 | 2,791 | 3,454 | 3,678 | 4,449 | 4,656 | 6,306 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 43 | 0 | 49 | 50 |
Reserves ReservesCr | 837 | 988 | 1,373 | 1,590 | 1,692 | 1,751 | 1,826 | 2,134 | 2,996 | 3,588 | 4,656 |
| 709 | 673 | 665 | 834 | 743 | 841 | 1,412 | 1,248 | 1,203 | 605 | 1,236 | |
| 474 | 488 | 337 | 322 | 86 | 158 | 177 | 153 | 203 | 280 | 308 | |
| 2,062 | 2,190 | 2,416 | 2,788 | 2,562 | 2,791 | 3,454 | 3,678 | 4,449 | 4,656 | 6,306 | |
| 705 | 780 | 860 | 1,151 | 836 | 1,047 | 1,668 | 1,885 | 2,307 | 2,151 | 2,824 | |
| 1,357 | 1,410 | 1,556 | 1,637 | 1,726 | 1,744 | 1,786 | 1,793 | 2,142 | 2,505 | 3,483 | |
| 2,062 | 2,190 | 2,416 | 2,788 | 2,562 | 2,791 | 3,454 | 3,678 | 4,449 | 4,656 | 6,306 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 296 | 205 | 258 | 476 | 283 | -40 | 331 | 54 | 405 | 447 | 382 | |
| -5 | 18 | -50 | -224 | -214 | -114 | -28 | -397 | -405 | -235 | -964 | |
| -278 | -233 | -200 | -257 | -41 | 165 | -182 | 377 | 7 | -271 | 590 | |
Net Cash Flow Net Cash FlowCr | 13 | -10 | 8 | -6 | 28 | 11 | 121 | 34 | 7 | -60 | 8 |
Free Cash Flow Free Cash FlowCr | 281 | 201 | 198 | 272 | 36 | -75 | 308 | -22 | 353 | 276 | -63 |
CFO To PAT CFO To PAT% | -1,561.5 | 249.2 | 104.2 | 146.8 | 137.6 | -85.5 | 847.2 | 25.0 | 98.6 | 80.5 | 50.6 |
CFO To EBITDA CFO To EBITDA% | 203.0 | 88.1 | 57.0 | 85.0 | 100.8 | -30.9 | 212.0 | 13.5 | 62.8 | 52.3 | 39.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 296 | 205 | 258 | 476 | 283 | -40 | 331 | 54 | 405 | 447 | 382 | |
| -5 | 18 | -50 | -224 | -214 | -114 | -28 | -397 | -405 | -235 | -964 | |
| -278 | -233 | -200 | -257 | -41 | 165 | -182 | 377 | 7 | -271 | 590 | |
Net Cash Flow Net Cash FlowCr | 13 | -10 | 8 | -6 | 28 | 11 | 121 | 34 | 7 | -60 | 8 |
Free Cash Flow Free Cash FlowCr | 281 | 201 | 198 | 272 | 36 | -75 | 308 | -22 | 353 | 276 | -63 |
CFO To PAT CFO To PAT% | -1,561.5 | 249.2 | 104.2 | 146.8 | 137.6 | -85.5 | 847.2 | 25.0 | 98.6 | 80.5 | 50.6 |
CFO To EBITDA CFO To EBITDA% | 203.0 | 88.1 | 57.0 | 85.0 | 100.8 | -30.9 | 212.0 | 13.5 | 62.8 | 52.3 | 39.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 658 | 1,826 | 6,134 | 4,904 | 1,238 | 1,747 | 3,115 | 3,780 | 14,859 | 20,934 | 22,270 | 33,756 |
Price To Earnings Price To Earnings | 22.1 | 24.8 | 15.1 | 6.0 | 36.9 | 75.9 | 17.5 | 36.2 | 37.7 | 29.6 | 41.9 | |
Price To Sales Price To Sales | 0.6 | 1.4 | 3.0 | 2.0 | 0.7 | 1.0 | 1.1 | 0.9 | 3.5 | 4.5 | 4.8 | 6.8 |
Price To Book Price To Book | 0.8 | 1.8 | 4.3 | 3.0 | 0.7 | 1.0 | 1.7 | 1.7 | 4.9 | 5.8 | 4.7 | 7.2 |
EV To EBITDA EV To EBITDA | 9.5 | 10.9 | 14.8 | 9.4 | 5.5 | 17.9 | 22.0 | 10.0 | 22.8 | 24.1 | 23.2 | 33.9 |
GPM GPM% | 26.9 | 31.9 | 31.6 | 32.3 | 30.1 | 24.1 | 17.4 | 20.4 | 26.2 | 30.6 | 36.3 | 36.3 |
OPM OPM% | 12.3 | 17.4 | 22.4 | 23.1 | 15.5 | 7.8 | 5.6 | 9.6 | 15.4 | 18.5 | 20.6 | 20.2 |
NPM NPM% | -1.6 | 6.1 | 12.3 | 13.4 | 11.4 | 2.8 | 1.4 | 5.2 | 9.8 | 12.0 | 16.2 | 16.2 |
ROCE ROCE% | 5.3 | 11.6 | 21.5 | 25.9 | 12.0 | 3.9 | 3.6 | 11.5 | 17.7 | 21.5 | 19.4 | 19.4 |
ROE ROE% | -2.2 | 8.0 | 17.5 | 19.9 | 11.8 | 2.6 | 2.1 | 9.9 | 13.7 | 15.3 | 16.0 | 16.0 |
ROA ROA% | -0.9 | 3.8 | 10.3 | 11.6 | 8.0 | 1.7 | 1.1 | 5.9 | 9.2 | 11.9 | 12.0 | 12.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 658 | 1,826 | 6,134 | 4,904 | 1,238 | 1,747 | 3,115 | 3,780 | 14,859 | 20,934 | 22,270 | 33,756 |
Price To Earnings Price To Earnings | 22.1 | 24.8 | 15.1 | 6.0 | 36.9 | 75.9 | 17.5 | 36.2 | 37.7 | 29.6 | 41.9 | |
Price To Sales Price To Sales | 0.6 | 1.4 | 3.0 | 2.0 | 0.7 | 1.0 | 1.1 | 0.9 | 3.5 | 4.5 | 4.8 | 6.8 |
Price To Book Price To Book | 0.8 | 1.8 | 4.3 | 3.0 | 0.7 | 1.0 | 1.7 | 1.7 | 4.9 | 5.8 | 4.7 | 7.2 |
EV To EBITDA EV To EBITDA | 9.5 | 10.9 | 14.8 | 9.4 | 5.5 | 17.9 | 22.0 | 10.0 | 22.8 | 24.1 | 23.2 | 33.9 |
GPM GPM% | 26.9 | 31.9 | 31.6 | 32.3 | 30.1 | 24.1 | 17.4 | 20.4 | 26.2 | 30.6 | 36.3 | 36.3 |
OPM OPM% | 12.3 | 17.4 | 22.4 | 23.1 | 15.5 | 7.8 | 5.6 | 9.6 | 15.4 | 18.5 | 20.6 | 20.2 |
NPM NPM% | -1.6 | 6.1 | 12.3 | 13.4 | 11.4 | 2.8 | 1.4 | 5.2 | 9.8 | 12.0 | 16.2 | 16.2 |
ROCE ROCE% | 5.3 | 11.6 | 21.5 | 25.9 | 12.0 | 3.9 | 3.6 | 11.5 | 17.7 | 21.5 | 19.4 | 19.4 |
ROE ROE% | -2.2 | 8.0 | 17.5 | 19.9 | 11.8 | 2.6 | 2.1 | 9.9 | 13.7 | 15.3 | 16.0 | 16.0 |
ROA ROA% | -0.9 | 3.8 | 10.3 | 11.6 | 8.0 | 1.7 | 1.1 | 5.9 | 9.2 | 11.9 | 12.0 | 12.0 |
Documents — Himadri Speciality Chemical Ltd
Concall Transcript Summaries — Himadri Speciality Chemical Ltd