| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 456 | 366 | 394 | 415 | 411 | 379 | 449 | 454 | 489 | 469 | 483 | 512 | |
Growth YoY Revenue Growth YoY% | 32.8 | 15.9 | 7.0 | -2.2 | -9.8 | 3.5 | 13.9 | 9.5 | 18.9 | 23.7 | 7.7 | 12.8 |
| 388 | 370 | 359 | 368 | 379 | 362 | 415 | 418 | 451 | 446 | 444 | 475 | |
| 68 | -4 | 35 | 46 | 33 | 17 | 33 | 36 | 38 | 23 | 39 | 37 | |
OPM OPM% | 14.9 | -1.1 | 8.8 | 11.1 | 7.9 | 4.4 | 7.4 | 7.9 | 7.8 | 4.9 | 8.1 | 7.2 |
| 4 | 4 | 7 | 7 | 4 | 3 | 4 | 3 | 2 | -3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 4 | 4 | 4 | 3 |
Depreciation DepreciationCr | 16 | 16 | 17 | 17 | 18 | 18 | 20 | 19 | 20 | 20 | 21 | 14 |
PBT PBTCr | 54 | -18 | 21 | 33 | 15 | -2 | 13 | 15 | 17 | -4 | 17 | 23 |
| 16 | -20 | 9 | 9 | 3 | 0 | 4 | 4 | 4 | -1 | 3 | 6 | |
| 38 | 2 | 13 | 25 | 12 | -2 | 8 | 11 | 13 | -3 | 14 | 17 | |
Growth YoY PAT Growth YoY% | 95.4 | -90.4 | -57.4 | -16.8 | -68.2 | -243.4 | -32.8 | -56.1 | 5.0 | -41.3 | 69.4 | 57.8 |
NPM NPM% | 8.3 | 0.4 | 3.2 | 6.0 | 2.9 | -0.6 | 1.9 | 2.4 | 2.6 | -0.7 | 3.0 | 3.3 |
| 5.3 | 0.2 | 1.7 | 3.4 | 1.7 | -0.3 | 1.2 | 0.8 | 1.8 | -0.4 | 2.0 | 2.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 456 | 366 | 394 | 415 | 411 | 379 | 449 | 454 | 489 | 469 | 483 | 512 | |
Growth YoY Revenue Growth YoY% | 32.8 | 15.9 | 7.0 | -2.2 | -9.8 | 3.5 | 13.9 | 9.5 | 18.9 | 23.7 | 7.7 | 12.8 |
| 388 | 370 | 359 | 368 | 379 | 362 | 415 | 418 | 451 | 446 | 444 | 475 | |
| 68 | -4 | 35 | 46 | 33 | 17 | 33 | 36 | 38 | 23 | 39 | 37 | |
OPM OPM% | 14.9 | -1.1 | 8.8 | 11.1 | 7.9 | 4.4 | 7.4 | 7.9 | 7.8 | 4.9 | 8.1 | 7.2 |
| 4 | 4 | 7 | 7 | 4 | 3 | 4 | 3 | 2 | -3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 4 | 4 | 4 | 3 |
Depreciation DepreciationCr | 16 | 16 | 17 | 17 | 18 | 18 | 20 | 19 | 20 | 20 | 21 | 14 |
PBT PBTCr | 54 | -18 | 21 | 33 | 15 | -2 | 13 | 15 | 17 | -4 | 17 | 23 |
| 16 | -20 | 9 | 9 | 3 | 0 | 4 | 4 | 4 | -1 | 3 | 6 | |
| 38 | 2 | 13 | 25 | 12 | -2 | 8 | 11 | 13 | -3 | 14 | 17 | |
Growth YoY PAT Growth YoY% | 95.4 | -90.4 | -57.4 | -16.8 | -68.2 | -243.4 | -32.8 | -56.1 | 5.0 | -41.3 | 69.4 | 57.8 |
NPM NPM% | 8.3 | 0.4 | 3.2 | 6.0 | 2.9 | -0.6 | 1.9 | 2.4 | 2.6 | -0.7 | 3.0 | 3.3 |
| 5.3 | 0.2 | 1.7 | 3.4 | 1.7 | -0.3 | 1.2 | 0.8 | 1.8 | -0.4 | 2.0 | 2.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 766 | 835 | 950 | 917 | 1,022 | 1,260 | 1,387 | 1,639 | 1,653 | 1,894 | 1,953 |
Growth Revenue Growth% | 9.1 | 13.8 | -3.5 | 11.4 | 23.3 | 10.1 | 18.3 | 0.8 | 14.6 | 15.4 | |
| 666 | 729 | 842 | 826 | 867 | 1,117 | 1,234 | 1,485 | 1,524 | 1,758 | 1,816 | |
| 99 | 106 | 109 | 92 | 155 | 143 | 153 | 154 | 129 | 136 | 137 | |
OPM OPM% | 13.0 | 12.7 | 11.4 | 10.0 | 15.2 | 11.3 | 11.0 | 9.4 | 7.8 | 7.2 | 7.0 |
| 4 | 4 | 5 | -10 | 21 | 16 | 13 | 19 | 17 | 5 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 4 | 4 | 3 | 3 | 5 | 11 | 14 | 16 | 14 |
Depreciation DepreciationCr | 44 | 44 | 46 | 48 | 49 | 51 | 56 | 64 | 73 | 80 | 74 |
PBT PBTCr | 55 | 63 | 64 | 30 | 124 | 104 | 106 | 98 | 60 | 45 | 53 |
| 5 | 15 | 14 | 11 | 59 | 26 | 26 | 16 | 17 | 10 | 12 | |
PAT PATCr | 50 | 47 | 50 | 19 | 66 | 77 | 79 | 82 | 43 | 35 | 41 |
Growth PAT Growth% | -5.7 | 7.1 | -61.4 | 237.1 | 18.1 | 2.2 | 3.1 | -47.4 | -19.3 | 40.5 | |
NPM NPM% | 6.5 | 5.6 | 5.3 | 2.1 | 6.4 | 6.2 | 5.7 | 5.0 | 2.6 | 1.8 | 2.1 |
| 13.9 | 6.5 | 7.0 | 2.7 | 9.1 | 10.8 | 11.0 | 11.3 | 3.0 | 4.8 | 5.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 766 | 835 | 950 | 917 | 1,022 | 1,260 | 1,387 | 1,639 | 1,653 | 1,894 | 1,953 |
Growth Revenue Growth% | 9.1 | 13.8 | -3.5 | 11.4 | 23.3 | 10.1 | 18.3 | 0.8 | 14.6 | 15.4 | |
| 666 | 729 | 842 | 826 | 867 | 1,117 | 1,234 | 1,485 | 1,524 | 1,758 | 1,816 | |
| 99 | 106 | 109 | 92 | 155 | 143 | 153 | 154 | 129 | 136 | 137 | |
OPM OPM% | 13.0 | 12.7 | 11.4 | 10.0 | 15.2 | 11.3 | 11.0 | 9.4 | 7.8 | 7.2 | 7.0 |
| 4 | 4 | 5 | -10 | 21 | 16 | 13 | 19 | 17 | 5 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 4 | 4 | 3 | 3 | 5 | 11 | 14 | 16 | 14 |
Depreciation DepreciationCr | 44 | 44 | 46 | 48 | 49 | 51 | 56 | 64 | 73 | 80 | 74 |
PBT PBTCr | 55 | 63 | 64 | 30 | 124 | 104 | 106 | 98 | 60 | 45 | 53 |
| 5 | 15 | 14 | 11 | 59 | 26 | 26 | 16 | 17 | 10 | 12 | |
PAT PATCr | 50 | 47 | 50 | 19 | 66 | 77 | 79 | 82 | 43 | 35 | 41 |
Growth PAT Growth% | -5.7 | 7.1 | -61.4 | 237.1 | 18.1 | 2.2 | 3.1 | -47.4 | -19.3 | 40.5 | |
NPM NPM% | 6.5 | 5.6 | 5.3 | 2.1 | 6.4 | 6.2 | 5.7 | 5.0 | 2.6 | 1.8 | 2.1 |
| 13.9 | 6.5 | 7.0 | 2.7 | 9.1 | 10.8 | 11.0 | 11.3 | 3.0 | 4.8 | 5.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 72 |
Reserves ReservesCr | 650 | 716 | 759 | 773 | 854 | 898 | 969 | 1,036 | 1,071 | 1,103 |
| 192 | 223 | 204 | 184 | 226 | 285 | 309 | 313 | 416 | 423 | |
| 17 | 24 | 26 | 36 | 68 | 67 | 112 | 105 | 95 | 75 | |
| 894 | 999 | 1,024 | 1,029 | 1,184 | 1,286 | 1,426 | 1,490 | 1,619 | 1,673 | |
| 403 | 506 | 533 | 568 | 727 | 805 | 836 | 838 | 951 | 989 | |
| 492 | 493 | 491 | 462 | 456 | 481 | 590 | 652 | 667 | 684 | |
| 894 | 999 | 1,024 | 1,029 | 1,184 | 1,286 | 1,426 | 1,490 | 1,619 | 1,673 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 72 |
Reserves ReservesCr | 650 | 716 | 759 | 773 | 854 | 898 | 969 | 1,036 | 1,071 | 1,103 |
| 192 | 223 | 204 | 184 | 226 | 285 | 309 | 313 | 416 | 423 | |
| 17 | 24 | 26 | 36 | 68 | 67 | 112 | 105 | 95 | 75 | |
| 894 | 999 | 1,024 | 1,029 | 1,184 | 1,286 | 1,426 | 1,490 | 1,619 | 1,673 | |
| 403 | 506 | 533 | 568 | 727 | 805 | 836 | 838 | 951 | 989 | |
| 492 | 493 | 491 | 462 | 456 | 481 | 590 | 652 | 667 | 684 | |
| 894 | 999 | 1,024 | 1,029 | 1,184 | 1,286 | 1,426 | 1,490 | 1,619 | 1,673 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 41 | 109 | 150 | 139 | 4 | 6 | 152 | 28 | 63 | |
| 0 | -48 | -71 | -54 | -106 | -24 | -123 | -117 | -37 | -21 | |
| -4 | 18 | -37 | -66 | -5 | -7 | 50 | -24 | -4 | -58 | |
Net Cash Flow Net Cash FlowCr | 14 | 19 | 3 | 33 | 38 | -29 | -64 | 11 | -13 | -15 |
Free Cash Flow Free Cash FlowCr | 15 | -2 | 72 | 126 | 108 | -61 | -130 | 18 | -44 | 0 |
CFO To PAT CFO To PAT% | 55.7 | 87.2 | 216.8 | 770.3 | 212.5 | 5.6 | 8.0 | 186.3 | 65.8 | 182.7 |
CFO To EBITDA CFO To EBITDA% | 28.1 | 38.8 | 100.6 | 163.7 | 89.7 | 3.1 | 4.1 | 98.6 | 22.0 | 46.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 41 | 109 | 150 | 139 | 4 | 6 | 152 | 28 | 63 | |
| 0 | -48 | -71 | -54 | -106 | -24 | -123 | -117 | -37 | -21 | |
| -4 | 18 | -37 | -66 | -5 | -7 | 50 | -24 | -4 | -58 | |
Net Cash Flow Net Cash FlowCr | 14 | 19 | 3 | 33 | 38 | -29 | -64 | 11 | -13 | -15 |
Free Cash Flow Free Cash FlowCr | 15 | -2 | 72 | 126 | 108 | -61 | -130 | 18 | -44 | 0 |
CFO To PAT CFO To PAT% | 55.7 | 87.2 | 216.8 | 770.3 | 212.5 | 5.6 | 8.0 | 186.3 | 65.8 | 182.7 |
CFO To EBITDA CFO To EBITDA% | 28.1 | 38.8 | 100.6 | 163.7 | 89.7 | 3.1 | 4.1 | 98.6 | 22.0 | 46.6 |
| Financial Year | 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 | 904 | 869 | 334 | 1,140 | 927 | 756 | 1,948 | 1,263 | 892 | 1,421 | |
Price To Earnings Price To Earnings | 19.2 | 17.2 | 17.2 | 17.4 | 12.0 | 9.6 | 23.9 | 29.4 | 25.7 | 34.7 | |
Price To Sales Price To Sales | 1.1 | 0.9 | 0.4 | 1.1 | 0.7 | 0.6 | 1.2 | 0.8 | 0.5 | 0.7 | |
Price To Book Price To Book | 1.2 | 1.1 | 0.4 | 1.3 | 1.0 | 0.8 | 1.8 | 1.1 | 0.8 | 1.2 | |
EV To EBITDA EV To EBITDA | 8.8 | 8.0 | 3.1 | 6.5 | 6.3 | 5.6 | 13.3 | 11.0 | 7.7 | 11.4 | |
GPM GPM% | 46.0 | 42.9 | 42.9 | 43.1 | 46.8 | 42.1 | 38.3 | 40.1 | 39.3 | 37.6 | 37.6 |
OPM OPM% | 13.0 | 12.7 | 11.4 | 10.0 | 15.2 | 11.3 | 11.0 | 9.4 | 7.8 | 7.2 | 7.0 |
NPM NPM% | 6.5 | 5.6 | 5.3 | 2.1 | 6.4 | 6.2 | 5.7 | 5.0 | 2.6 | 1.8 | 2.1 |
ROCE ROCE% | 7.8 | 7.8 | 7.7 | 3.9 | 13.3 | 10.4 | 9.5 | 8.7 | 5.5 | 4.4 | 4.4 |
ROE ROE% | 7.3 | 6.3 | 6.3 | 2.4 | 7.4 | 8.3 | 7.9 | 7.6 | 3.9 | 3.0 | 3.0 |
ROA ROA% | 5.6 | 4.7 | 4.9 | 1.9 | 5.5 | 6.0 | 5.5 | 5.5 | 2.7 | 2.1 | 2.1 |
| Financial Year | 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 | 904 | 869 | 334 | 1,140 | 927 | 756 | 1,948 | 1,263 | 892 | 1,421 | |
Price To Earnings Price To Earnings | 19.2 | 17.2 | 17.2 | 17.4 | 12.0 | 9.6 | 23.9 | 29.4 | 25.7 | 34.7 | |
Price To Sales Price To Sales | 1.1 | 0.9 | 0.4 | 1.1 | 0.7 | 0.6 | 1.2 | 0.8 | 0.5 | 0.7 | |
Price To Book Price To Book | 1.2 | 1.1 | 0.4 | 1.3 | 1.0 | 0.8 | 1.8 | 1.1 | 0.8 | 1.2 | |
EV To EBITDA EV To EBITDA | 8.8 | 8.0 | 3.1 | 6.5 | 6.3 | 5.6 | 13.3 | 11.0 | 7.7 | 11.4 | |
GPM GPM% | 46.0 | 42.9 | 42.9 | 43.1 | 46.8 | 42.1 | 38.3 | 40.1 | 39.3 | 37.6 | 37.6 |
OPM OPM% | 13.0 | 12.7 | 11.4 | 10.0 | 15.2 | 11.3 | 11.0 | 9.4 | 7.8 | 7.2 | 7.0 |
NPM NPM% | 6.5 | 5.6 | 5.3 | 2.1 | 6.4 | 6.2 | 5.7 | 5.0 | 2.6 | 1.8 | 2.1 |
ROCE ROCE% | 7.8 | 7.8 | 7.7 | 3.9 | 13.3 | 10.4 | 9.5 | 8.7 | 5.5 | 4.4 | 4.4 |
ROE ROE% | 7.3 | 6.3 | 6.3 | 2.4 | 7.4 | 8.3 | 7.9 | 7.6 | 3.9 | 3.0 | 3.0 |
ROA ROA% | 5.6 | 4.7 | 4.9 | 1.9 | 5.5 | 6.0 | 5.5 | 5.5 | 2.7 | 2.1 | 2.1 |
Documents — IFGL Refractories Ltd
Concall Transcript Summaries — IFGL Refractories Ltd