| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 662 | 604 | 610 | 639 | 653 | 619 | 610 | 612 | 625 | 623 | 613 | 750 | |
Growth YoY Revenue Growth YoY% | -13.9 | -12.8 | -7.8 | 2.9 | -1.5 | 2.5 | 0.0 | -4.3 | -4.3 | 0.6 | 0.5 | 22.5 |
| 617 | 546 | 569 | 607 | 634 | 593 | 571 | 570 | 569 | 569 | 573 | 675 | |
| 46 | 58 | 41 | 32 | 18 | 26 | 39 | 43 | 55 | 54 | 40 | 75 | |
OPM OPM% | 6.9 | 9.6 | 6.7 | 5.0 | 2.8 | 4.2 | 6.3 | 7.0 | 8.9 | 8.7 | 6.5 | 10.0 |
| 3 | 376 | 8 | 36 | 15 | 6 | 12 | 7 | 9 | 8 | 22 | 1 | |
Interest Expense Interest ExpenseCr | 8 | 6 | 5 | 5 | 5 | 3 | 3 | 3 | 3 | 8 | 4 | 3 |
Depreciation DepreciationCr | 11 | 11 | 10 | 12 | 12 | 14 | 13 | 13 | 13 | 14 | 24 | 14 |
PBT PBTCr | 30 | 416 | 35 | 51 | 16 | 15 | 35 | 33 | 49 | 41 | 35 | 59 |
| -2 | 89 | 9 | 12 | 4 | 3 | 9 | 8 | 12 | 11 | 9 | 15 | |
| 32 | 327 | 26 | 39 | 12 | 12 | 26 | 25 | 37 | 30 | 26 | 44 | |
Growth YoY PAT Growth YoY% | 80,575.0 | 1,844.3 | -26.7 | 166.5 | -63.7 | -96.4 | 0.5 | -35.3 | 214.0 | 159.2 | -2.1 | 75.3 |
NPM NPM% | 4.9 | 54.2 | 4.3 | 6.0 | 1.8 | 1.9 | 4.3 | 4.1 | 5.9 | 4.9 | 4.2 | 5.8 |
| 4.3 | 43.4 | 3.5 | 5.1 | 1.6 | 1.6 | 3.5 | 3.3 | 4.9 | 4.0 | 3.4 | 5.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 662 | 604 | 610 | 639 | 653 | 619 | 610 | 612 | 625 | 623 | 613 | 750 | |
Growth YoY Revenue Growth YoY% | -13.9 | -12.8 | -7.8 | 2.9 | -1.5 | 2.5 | 0.0 | -4.3 | -4.3 | 0.6 | 0.5 | 22.5 |
| 617 | 546 | 569 | 607 | 634 | 593 | 571 | 570 | 569 | 569 | 573 | 675 | |
| 46 | 58 | 41 | 32 | 18 | 26 | 39 | 43 | 55 | 54 | 40 | 75 | |
OPM OPM% | 6.9 | 9.6 | 6.7 | 5.0 | 2.8 | 4.2 | 6.3 | 7.0 | 8.9 | 8.7 | 6.5 | 10.0 |
| 3 | 376 | 8 | 36 | 15 | 6 | 12 | 7 | 9 | 8 | 22 | 1 | |
Interest Expense Interest ExpenseCr | 8 | 6 | 5 | 5 | 5 | 3 | 3 | 3 | 3 | 8 | 4 | 3 |
Depreciation DepreciationCr | 11 | 11 | 10 | 12 | 12 | 14 | 13 | 13 | 13 | 14 | 24 | 14 |
PBT PBTCr | 30 | 416 | 35 | 51 | 16 | 15 | 35 | 33 | 49 | 41 | 35 | 59 |
| -2 | 89 | 9 | 12 | 4 | 3 | 9 | 8 | 12 | 11 | 9 | 15 | |
| 32 | 327 | 26 | 39 | 12 | 12 | 26 | 25 | 37 | 30 | 26 | 44 | |
Growth YoY PAT Growth YoY% | 80,575.0 | 1,844.3 | -26.7 | 166.5 | -63.7 | -96.4 | 0.5 | -35.3 | 214.0 | 159.2 | -2.1 | 75.3 |
NPM NPM% | 4.9 | 54.2 | 4.3 | 6.0 | 1.8 | 1.9 | 4.3 | 4.1 | 5.9 | 4.9 | 4.2 | 5.8 |
| 4.3 | 43.4 | 3.5 | 5.1 | 1.6 | 1.6 | 3.5 | 3.3 | 4.9 | 4.0 | 3.4 | 5.8 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,151 | 2,181 | 2,131 | 2,369 | 2,582 | 2,463 | 2,625 | 2,983 | 2,549 | 2,521 | 2,469 | 2,610 |
Growth Revenue Growth% | 1.4 | 89.5 | -2.3 | 11.2 | 9.0 | -4.6 | 6.6 | 13.6 | -14.5 | -1.1 | -2.0 | 4.7 |
| 1,031 | 1,933 | 1,913 | 2,148 | 2,289 | 2,229 | 2,516 | 2,826 | 2,355 | 2,404 | 2,279 | 2,386 | |
| 120 | 248 | 218 | 221 | 293 | 234 | 109 | 157 | 195 | 117 | 191 | 225 | |
OPM OPM% | 10.4 | 11.4 | 10.3 | 9.3 | 11.3 | 9.5 | 4.2 | 5.3 | 7.6 | 4.7 | 7.7 | 8.6 |
| 13 | 15 | 14 | 17 | 17 | 8 | -22 | 17 | 385 | 65 | 36 | 41 | |
Interest Expense Interest ExpenseCr | 25 | 37 | 32 | 39 | 21 | 26 | 27 | 32 | 31 | 18 | 17 | 17 |
Depreciation DepreciationCr | 39 | 93 | 85 | 85 | 87 | 98 | 92 | 86 | 49 | 47 | 52 | 64 |
PBT PBTCr | 68 | 133 | 115 | 114 | 202 | 118 | -32 | 56 | 500 | 117 | 158 | 184 |
| 19 | 52 | 51 | 79 | 32 | 22 | -9 | 6 | 90 | 29 | 40 | 48 | |
PAT PATCr | 49 | 82 | 64 | 35 | 170 | 96 | -23 | 50 | 410 | 88 | 118 | 136 |
Growth PAT Growth% | -24.0 | 66.0 | -22.0 | -45.2 | 387.4 | -43.5 | -123.6 | 318.8 | 725.2 | -78.5 | 34.3 | 83.1 |
NPM NPM% | 4.3 | 3.7 | 3.0 | 1.5 | 6.6 | 3.9 | -0.9 | 1.7 | 16.1 | 3.5 | 4.8 | 5.2 |
| 6.8 | 10.8 | 8.4 | 4.6 | 22.5 | 12.7 | -3.0 | 6.6 | 54.2 | 11.7 | 15.7 | 18.1 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,151 | 2,181 | 2,131 | 2,369 | 2,582 | 2,463 | 2,625 | 2,983 | 2,549 | 2,521 | 2,469 | 2,610 |
Growth Revenue Growth% | 1.4 | 89.5 | -2.3 | 11.2 | 9.0 | -4.6 | 6.6 | 13.6 | -14.5 | -1.1 | -2.0 | 4.7 |
| 1,031 | 1,933 | 1,913 | 2,148 | 2,289 | 2,229 | 2,516 | 2,826 | 2,355 | 2,404 | 2,279 | 2,386 | |
| 120 | 248 | 218 | 221 | 293 | 234 | 109 | 157 | 195 | 117 | 191 | 225 | |
OPM OPM% | 10.4 | 11.4 | 10.3 | 9.3 | 11.3 | 9.5 | 4.2 | 5.3 | 7.6 | 4.7 | 7.7 | 8.6 |
| 13 | 15 | 14 | 17 | 17 | 8 | -22 | 17 | 385 | 65 | 36 | 41 | |
Interest Expense Interest ExpenseCr | 25 | 37 | 32 | 39 | 21 | 26 | 27 | 32 | 31 | 18 | 17 | 17 |
Depreciation DepreciationCr | 39 | 93 | 85 | 85 | 87 | 98 | 92 | 86 | 49 | 47 | 52 | 64 |
PBT PBTCr | 68 | 133 | 115 | 114 | 202 | 118 | -32 | 56 | 500 | 117 | 158 | 184 |
| 19 | 52 | 51 | 79 | 32 | 22 | -9 | 6 | 90 | 29 | 40 | 48 | |
PAT PATCr | 49 | 82 | 64 | 35 | 170 | 96 | -23 | 50 | 410 | 88 | 118 | 136 |
Growth PAT Growth% | -24.0 | 66.0 | -22.0 | -45.2 | 387.4 | -43.5 | -123.6 | 318.8 | 725.2 | -78.5 | 34.3 | 83.1 |
NPM NPM% | 4.3 | 3.7 | 3.0 | 1.5 | 6.6 | 3.9 | -0.9 | 1.7 | 16.1 | 3.5 | 4.8 | 5.2 |
| 6.8 | 10.8 | 8.4 | 4.6 | 22.5 | 12.7 | -3.0 | 6.6 | 54.2 | 11.7 | 15.7 | 18.1 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 572 | 495 | 534 | 541 | 682 | 750 | 701 | 742 | 1,135 | 1,178 | 1,278 | 1,334 |
| 262 | 513 | 476 | 489 | 697 | 632 | 822 | 739 | 585 | 577 | 548 | 703 | |
| 438 | 423 | 410 | 406 | 120 | 186 | 270 | 254 | 265 | 166 | 163 | 163 | |
| 1,288 | 1,446 | 1,435 | 1,451 | 1,514 | 1,583 | 1,808 | 1,751 | 2,001 | 1,937 | 2,004 | 2,216 | |
| 534 | 922 | 943 | 889 | 943 | 914 | 1,100 | 1,062 | 1,261 | 1,190 | 1,304 | 1,545 | |
| 753 | 523 | 492 | 562 | 572 | 669 | 708 | 688 | 740 | 747 | 700 | 671 | |
| 1,288 | 1,446 | 1,435 | 1,451 | 1,514 | 1,583 | 1,808 | 1,751 | 2,001 | 1,937 | 2,004 | 2,216 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 572 | 495 | 534 | 541 | 682 | 750 | 701 | 742 | 1,135 | 1,178 | 1,278 | 1,334 |
| 262 | 513 | 476 | 489 | 697 | 632 | 822 | 739 | 585 | 577 | 548 | 703 | |
| 438 | 423 | 410 | 406 | 120 | 186 | 270 | 254 | 265 | 166 | 163 | 163 | |
| 1,288 | 1,446 | 1,435 | 1,451 | 1,514 | 1,583 | 1,808 | 1,751 | 2,001 | 1,937 | 2,004 | 2,216 | |
| 534 | 922 | 943 | 889 | 943 | 914 | 1,100 | 1,062 | 1,261 | 1,190 | 1,304 | 1,545 | |
| 753 | 523 | 492 | 562 | 572 | 669 | 708 | 688 | 740 | 747 | 700 | 671 | |
| 1,288 | 1,446 | 1,435 | 1,451 | 1,514 | 1,583 | 1,808 | 1,751 | 2,001 | 1,937 | 2,004 | 2,216 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 136 | 166 | 96 | 101 | 285 | 169 | -28 | 133 | 274 | 142 | 238 | |
| -482 | 0 | 5 | -30 | -88 | -73 | -56 | -90 | 40 | -77 | -156 | |
| 346 | -150 | -87 | -68 | -200 | -74 | 49 | -32 | -211 | -161 | -36 | |
Net Cash Flow Net Cash FlowCr | -1 | 16 | 13 | 3 | -3 | 22 | -35 | 11 | 102 | -96 | 46 |
Free Cash Flow Free Cash FlowCr | 109 | 143 | 34 | 39 | 229 | 126 | -104 | 41 | 182 | 81 | 184 |
CFO To PAT CFO To PAT% | 276.4 | 204.2 | 151.0 | 290.0 | 167.3 | 176.4 | 122.0 | 267.2 | 66.8 | 161.8 | 201.3 |
CFO To EBITDA CFO To EBITDA% | 112.9 | 67.0 | 44.0 | 45.7 | 97.1 | 72.5 | -25.4 | 84.5 | 140.5 | 121.3 | 124.6 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 136 | 166 | 96 | 101 | 285 | 169 | -28 | 133 | 274 | 142 | 238 | |
| -482 | 0 | 5 | -30 | -88 | -73 | -56 | -90 | 40 | -77 | -156 | |
| 346 | -150 | -87 | -68 | -200 | -74 | 49 | -32 | -211 | -161 | -36 | |
Net Cash Flow Net Cash FlowCr | -1 | 16 | 13 | 3 | -3 | 22 | -35 | 11 | 102 | -96 | 46 |
Free Cash Flow Free Cash FlowCr | 109 | 143 | 34 | 39 | 229 | 126 | -104 | 41 | 182 | 81 | 184 |
CFO To PAT CFO To PAT% | 276.4 | 204.2 | 151.0 | 290.0 | 167.3 | 176.4 | 122.0 | 267.2 | 66.8 | 161.8 | 201.3 |
CFO To EBITDA CFO To EBITDA% | 112.9 | 67.0 | 44.0 | 45.7 | 97.1 | 72.5 | -25.4 | 84.5 | 140.5 | 121.3 | 124.6 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,743 | 1,760 | 2,671 | 1,465 | 1,860 | 2,361 | 1,720 | 1,502 | 2,164 | 2,057 | 1,598 | 1,863 |
Price To Earnings Price To Earnings | 35.5 | 21.6 | 42.0 | 42.0 | 10.9 | 24.6 | 30.3 | 5.3 | 23.4 | 13.5 | 13.7 | |
Price To Sales Price To Sales | 1.5 | 0.8 | 1.3 | 0.6 | 0.7 | 1.0 | 0.7 | 0.5 | 0.8 | 0.8 | 0.7 | 0.7 |
Price To Book Price To Book | 3.0 | 3.5 | 4.9 | 2.6 | 2.7 | 3.1 | 2.4 | 2.0 | 1.9 | 1.7 | 1.2 | 1.4 |
EV To EBITDA EV To EBITDA | 17.7 | 8.6 | 13.8 | 8.2 | 7.1 | 11.1 | 18.8 | 11.9 | 10.8 | 17.3 | 7.6 | 7.7 |
GPM GPM% | 24.7 | 26.0 | 26.0 | 25.6 | 27.5 | 28.0 | 22.0 | 20.4 | 25.4 | 24.3 | 27.5 | 27.5 |
OPM OPM% | 10.4 | 11.4 | 10.3 | 9.3 | 11.3 | 9.5 | 4.2 | 5.3 | 7.6 | 4.7 | 7.7 | 8.6 |
NPM NPM% | 4.3 | 3.7 | 3.0 | 1.5 | 6.6 | 3.9 | -0.9 | 1.7 | 16.1 | 3.5 | 4.8 | 5.2 |
ROCE ROCE% | 9.5 | 18.6 | 15.6 | 16.0 | 23.1 | 13.6 | -0.4 | 7.6 | 37.8 | 10.0 | 12.2 | 13.9 |
ROE ROE% | 8.4 | 16.0 | 11.6 | 6.3 | 24.4 | 12.6 | -3.2 | 6.6 | 35.6 | 7.4 | 9.1 | 10.1 |
ROA ROA% | 3.8 | 5.6 | 4.4 | 2.4 | 11.2 | 6.1 | -1.3 | 2.8 | 20.5 | 4.5 | 5.9 | 6.2 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,743 | 1,760 | 2,671 | 1,465 | 1,860 | 2,361 | 1,720 | 1,502 | 2,164 | 2,057 | 1,598 | 1,863 |
Price To Earnings Price To Earnings | 35.5 | 21.6 | 42.0 | 42.0 | 10.9 | 24.6 | 30.3 | 5.3 | 23.4 | 13.5 | 13.7 | |
Price To Sales Price To Sales | 1.5 | 0.8 | 1.3 | 0.6 | 0.7 | 1.0 | 0.7 | 0.5 | 0.8 | 0.8 | 0.7 | 0.7 |
Price To Book Price To Book | 3.0 | 3.5 | 4.9 | 2.6 | 2.7 | 3.1 | 2.4 | 2.0 | 1.9 | 1.7 | 1.2 | 1.4 |
EV To EBITDA EV To EBITDA | 17.7 | 8.6 | 13.8 | 8.2 | 7.1 | 11.1 | 18.8 | 11.9 | 10.8 | 17.3 | 7.6 | 7.7 |
GPM GPM% | 24.7 | 26.0 | 26.0 | 25.6 | 27.5 | 28.0 | 22.0 | 20.4 | 25.4 | 24.3 | 27.5 | 27.5 |
OPM OPM% | 10.4 | 11.4 | 10.3 | 9.3 | 11.3 | 9.5 | 4.2 | 5.3 | 7.6 | 4.7 | 7.7 | 8.6 |
NPM NPM% | 4.3 | 3.7 | 3.0 | 1.5 | 6.6 | 3.9 | -0.9 | 1.7 | 16.1 | 3.5 | 4.8 | 5.2 |
ROCE ROCE% | 9.5 | 18.6 | 15.6 | 16.0 | 23.1 | 13.6 | -0.4 | 7.6 | 37.8 | 10.0 | 12.2 | 13.9 |
ROE ROE% | 8.4 | 16.0 | 11.6 | 6.3 | 24.4 | 12.6 | -3.2 | 6.6 | 35.6 | 7.4 | 9.1 | 10.1 |
ROA ROA% | 3.8 | 5.6 | 4.4 | 2.4 | 11.2 | 6.1 | -1.3 | 2.8 | 20.5 | 4.5 | 5.9 | 6.2 |
Documents — Huhtamaki India Ltd
Concall Transcript Summaries — Huhtamaki India Ltd