| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 177 | 186 | 179 | 198 | 190 | 212 | 189 | 197 | 199 | 231 | 211 | 234 | |
Growth YoY Revenue Growth YoY% | 3.6 | 0.2 | 7.4 | 4.0 | 7.3 | 13.6 | 5.8 | -0.6 | 4.4 | 9.1 | 11.6 | 19.1 |
| 164 | 173 | 164 | 183 | 176 | 195 | 173 | 183 | 184 | 213 | 194 | 216 | |
| 13 | 14 | 15 | 15 | 14 | 16 | 16 | 14 | 15 | 18 | 17 | 18 | |
OPM OPM% | 7.5 | 7.3 | 8.3 | 7.4 | 7.6 | 7.8 | 8.5 | 7.2 | 7.3 | 7.7 | 8.1 | 7.8 |
| 12 | 7 | 10 | 10 | 15 | 5 | 14 | 12 | 17 | 6 | 18 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 25 | 20 | 25 | 25 | 29 | 22 | 29 | 26 | 31 | 23 | 34 | 27 |
| 4 | 5 | 5 | 4 | 7 | 5 | 5 | 5 | 5 | 6 | 1 | 6 | |
| 21 | 15 | 20 | 21 | 23 | 16 | 24 | 20 | 26 | 17 | 33 | 22 | |
Growth YoY PAT Growth YoY% | 2.8 | 15.3 | -23.8 | 18.8 | 9.0 | 7.3 | 20.7 | -2.1 | 12.8 | 5.4 | 39.8 | 6.3 |
NPM NPM% | 11.7 | 8.2 | 11.1 | 10.5 | 11.9 | 7.7 | 12.7 | 10.4 | 12.8 | 7.4 | 15.9 | 9.3 |
| 16.6 | 12.2 | 15.9 | 16.7 | 18.1 | 13.1 | 19.2 | 16.4 | 20.4 | 13.8 | 26.8 | 17.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 177 | 186 | 179 | 198 | 190 | 212 | 189 | 197 | 199 | 231 | 211 | 234 | |
Growth YoY Revenue Growth YoY% | 3.6 | 0.2 | 7.4 | 4.0 | 7.3 | 13.6 | 5.8 | -0.6 | 4.4 | 9.1 | 11.6 | 19.1 |
| 164 | 173 | 164 | 183 | 176 | 195 | 173 | 183 | 184 | 213 | 194 | 216 | |
| 13 | 14 | 15 | 15 | 14 | 16 | 16 | 14 | 15 | 18 | 17 | 18 | |
OPM OPM% | 7.5 | 7.3 | 8.3 | 7.4 | 7.6 | 7.8 | 8.5 | 7.2 | 7.3 | 7.7 | 8.1 | 7.8 |
| 12 | 7 | 10 | 10 | 15 | 5 | 14 | 12 | 17 | 6 | 18 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 25 | 20 | 25 | 25 | 29 | 22 | 29 | 26 | 31 | 23 | 34 | 27 |
| 4 | 5 | 5 | 4 | 7 | 5 | 5 | 5 | 5 | 6 | 1 | 6 | |
| 21 | 15 | 20 | 21 | 23 | 16 | 24 | 20 | 26 | 17 | 33 | 22 | |
Growth YoY PAT Growth YoY% | 2.8 | 15.3 | -23.8 | 18.8 | 9.0 | 7.3 | 20.7 | -2.1 | 12.8 | 5.4 | 39.8 | 6.3 |
NPM NPM% | 11.7 | 8.2 | 11.1 | 10.5 | 11.9 | 7.7 | 12.7 | 10.4 | 12.8 | 7.4 | 15.9 | 9.3 |
| 16.6 | 12.2 | 15.9 | 16.7 | 18.1 | 13.1 | 19.2 | 16.4 | 20.4 | 13.8 | 26.8 | 17.4 |
| 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 | 502 | 519 | 476 | 512 | 519 | 518 | 628 | 708 | 741 | 789 | 837 | 875 |
Growth Revenue Growth% | -2.0 | 3.4 | -8.4 | 7.6 | 1.4 | -0.1 | 21.2 | 12.7 | 4.7 | 6.4 | 6.1 | 11.1 |
| 471 | 484 | 440 | 469 | 484 | 474 | 571 | 645 | 684 | 727 | 774 | 807 | |
| 31 | 35 | 35 | 42 | 35 | 44 | 57 | 62 | 57 | 62 | 64 | 68 | |
OPM OPM% | 6.2 | 6.8 | 7.4 | 8.3 | 6.7 | 8.5 | 9.1 | 8.8 | 7.7 | 7.8 | 7.6 | 7.7 |
| 7 | 11 | 9 | 16 | 26 | 22 | 15 | 30 | 35 | 45 | 52 | 50 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 38 | 46 | 44 | 57 | 60 | 65 | 71 | 92 | 91 | 105 | 114 | 116 |
| 11 | 14 | 13 | 17 | 11 | 15 | 15 | 18 | 17 | 21 | 18 | 18 | |
PAT PATCr | 27 | 32 | 31 | 40 | 49 | 50 | 57 | 74 | 74 | 84 | 97 | 98 |
Growth PAT Growth% | -13.9 | 20.4 | -3.4 | 30.1 | 21.0 | 2.8 | 13.0 | 29.7 | 0.3 | 13.2 | 15.4 | 17.5 |
NPM NPM% | 5.3 | 6.2 | 6.5 | 7.9 | 9.4 | 9.7 | 9.1 | 10.4 | 10.0 | 10.6 | 11.5 | 11.2 |
| 21.4 | 25.8 | 24.9 | 21.6 | 39.2 | 40.3 | 45.5 | 59.0 | 59.2 | 67.0 | 77.4 | 78.4 |
| 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 | 502 | 519 | 476 | 512 | 519 | 518 | 628 | 708 | 741 | 789 | 837 | 875 |
Growth Revenue Growth% | -2.0 | 3.4 | -8.4 | 7.6 | 1.4 | -0.1 | 21.2 | 12.7 | 4.7 | 6.4 | 6.1 | 11.1 |
| 471 | 484 | 440 | 469 | 484 | 474 | 571 | 645 | 684 | 727 | 774 | 807 | |
| 31 | 35 | 35 | 42 | 35 | 44 | 57 | 62 | 57 | 62 | 64 | 68 | |
OPM OPM% | 6.2 | 6.8 | 7.4 | 8.3 | 6.7 | 8.5 | 9.1 | 8.8 | 7.7 | 7.8 | 7.6 | 7.7 |
| 7 | 11 | 9 | 16 | 26 | 22 | 15 | 30 | 35 | 45 | 52 | 50 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 38 | 46 | 44 | 57 | 60 | 65 | 71 | 92 | 91 | 105 | 114 | 116 |
| 11 | 14 | 13 | 17 | 11 | 15 | 15 | 18 | 17 | 21 | 18 | 18 | |
PAT PATCr | 27 | 32 | 31 | 40 | 49 | 50 | 57 | 74 | 74 | 84 | 97 | 98 |
Growth PAT Growth% | -13.9 | 20.4 | -3.4 | 30.1 | 21.0 | 2.8 | 13.0 | 29.7 | 0.3 | 13.2 | 15.4 | 17.5 |
NPM NPM% | 5.3 | 6.2 | 6.5 | 7.9 | 9.4 | 9.7 | 9.1 | 10.4 | 10.0 | 10.6 | 11.5 | 11.2 |
| 21.4 | 25.8 | 24.9 | 21.6 | 39.2 | 40.3 | 45.5 | 59.0 | 59.2 | 67.0 | 77.4 | 78.4 |
| 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 | 8 | 8 | 8 | 8 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 223 | 739 | 870 | 1,002 | 923 | 1,420 | 1,210 | 1,351 | 2,058 | 2,234 | 2,296 |
| 58 | 63 | 66 | 63 | 56 | 81 | 78 | 68 | 74 | 67 | 37 | |
| 1 | 7 | 7 | 57 | 60 | 107 | 54 | 64 | 167 | 192 | 195 | |
| 291 | 818 | 952 | 1,130 | 1,051 | 1,621 | 1,354 | 1,496 | 2,311 | 2,505 | 2,540 | |
| 225 | 258 | 252 | 362 | 342 | 380 | 301 | 269 | 280 | 317 | 334 | |
| 66 | 559 | 700 | 768 | 709 | 1,240 | 1,053 | 1,227 | 2,031 | 2,189 | 2,206 | |
| 291 | 818 | 952 | 1,130 | 1,051 | 1,621 | 1,354 | 1,496 | 2,311 | 2,505 | 2,540 |
| 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 | 8 | 8 | 8 | 8 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 223 | 739 | 870 | 1,002 | 923 | 1,420 | 1,210 | 1,351 | 2,058 | 2,234 | 2,296 |
| 58 | 63 | 66 | 63 | 56 | 81 | 78 | 68 | 74 | 67 | 37 | |
| 1 | 7 | 7 | 57 | 60 | 107 | 54 | 64 | 167 | 192 | 195 | |
| 291 | 818 | 952 | 1,130 | 1,051 | 1,621 | 1,354 | 1,496 | 2,311 | 2,505 | 2,540 | |
| 225 | 258 | 252 | 362 | 342 | 380 | 301 | 269 | 280 | 317 | 334 | |
| 66 | 559 | 700 | 768 | 709 | 1,240 | 1,053 | 1,227 | 2,031 | 2,189 | 2,206 | |
| 291 | 818 | 952 | 1,130 | 1,051 | 1,621 | 1,354 | 1,496 | 2,311 | 2,505 | 2,540 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 23 | 13 | 15 | 2 | 90 | -3 | 31 | 27 | 18 | 5 | |
| -14 | -57 | -5 | -5 | 40 | -71 | -6 | 4 | 15 | 13 | 34 | |
| -21 | -5 | 1 | -17 | -33 | -14 | -7 | -33 | -30 | -35 | -37 | |
Net Cash Flow Net Cash FlowCr | -3 | -40 | 8 | -6 | 9 | 5 | -17 | 2 | 12 | -4 | 2 |
Free Cash Flow Free Cash FlowCr | 31 | 19 | 12 | 13 | 1 | 90 | -1 | 27 | 25 | 16 | -1 |
CFO To PAT CFO To PAT% | 119.3 | 71.4 | 40.5 | 38.0 | 4.3 | 178.6 | -5.9 | 42.5 | 36.3 | 21.3 | 5.1 |
CFO To EBITDA CFO To EBITDA% | 102.2 | 65.2 | 35.8 | 36.2 | 6.0 | 203.8 | -5.8 | 50.2 | 47.1 | 29.0 | 7.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 23 | 13 | 15 | 2 | 90 | -3 | 31 | 27 | 18 | 5 | |
| -14 | -57 | -5 | -5 | 40 | -71 | -6 | 4 | 15 | 13 | 34 | |
| -21 | -5 | 1 | -17 | -33 | -14 | -7 | -33 | -30 | -35 | -37 | |
Net Cash Flow Net Cash FlowCr | -3 | -40 | 8 | -6 | 9 | 5 | -17 | 2 | 12 | -4 | 2 |
Free Cash Flow Free Cash FlowCr | 31 | 19 | 12 | 13 | 1 | 90 | -1 | 27 | 25 | 16 | -1 |
CFO To PAT CFO To PAT% | 119.3 | 71.4 | 40.5 | 38.0 | 4.3 | 178.6 | -5.9 | 42.5 | 36.3 | 21.3 | 5.1 |
CFO To EBITDA CFO To EBITDA% | 102.2 | 65.2 | 35.8 | 36.2 | 6.0 | 203.8 | -5.8 | 50.2 | 47.1 | 29.0 | 7.7 |
| 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 | 558 | 686 | 865 | 760 | 624 | 853 | 940 | 743 | 1,201 | 1,217 | 1,187 | 1,334 |
Price To Earnings Price To Earnings | 22.1 | 21.3 | 27.9 | 18.8 | 12.8 | 17.0 | 16.6 | 10.1 | 16.2 | 14.6 | 12.3 | 13.6 |
Price To Sales Price To Sales | 1.1 | 1.3 | 1.8 | 1.5 | 1.2 | 1.6 | 1.5 | 1.1 | 1.6 | 1.5 | 1.4 | 1.5 |
Price To Book Price To Book | 2.4 | 0.9 | 1.0 | 0.8 | 0.7 | 0.6 | 0.8 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 16.5 | 19.4 | 24.5 | 17.9 | 17.7 | 17.9 | 16.4 | 11.7 | 20.3 | 18.9 | 17.9 | 19.2 |
GPM GPM% | 12.3 | 13.2 | 14.9 | 15.8 | 14.8 | 16.7 | 16.7 | 16.5 | 15.7 | 15.9 | 15.6 | 15.6 |
OPM OPM% | 6.2 | 6.8 | 7.4 | 8.3 | 6.7 | 8.5 | 9.1 | 8.8 | 7.7 | 7.8 | 7.6 | 7.7 |
NPM NPM% | 5.3 | 6.2 | 6.5 | 7.9 | 9.4 | 9.7 | 9.1 | 10.4 | 10.0 | 10.6 | 11.5 | 11.2 |
ROCE ROCE% | 15.4 | 6.0 | 4.9 | 5.6 | 6.3 | 4.6 | 5.8 | 6.7 | 4.4 | 4.7 | 5.0 | 5.0 |
ROE ROE% | 11.5 | 4.3 | 3.5 | 4.0 | 5.2 | 3.5 | 4.7 | 5.4 | 3.6 | 3.7 | 4.2 | 4.2 |
ROA ROA% | 9.2 | 3.9 | 3.3 | 3.6 | 4.7 | 3.1 | 4.2 | 4.9 | 3.2 | 3.3 | 3.8 | 3.8 |
| 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 | 558 | 686 | 865 | 760 | 624 | 853 | 940 | 743 | 1,201 | 1,217 | 1,187 | 1,334 |
Price To Earnings Price To Earnings | 22.1 | 21.3 | 27.9 | 18.8 | 12.8 | 17.0 | 16.6 | 10.1 | 16.2 | 14.6 | 12.3 | 13.6 |
Price To Sales Price To Sales | 1.1 | 1.3 | 1.8 | 1.5 | 1.2 | 1.6 | 1.5 | 1.1 | 1.6 | 1.5 | 1.4 | 1.5 |
Price To Book Price To Book | 2.4 | 0.9 | 1.0 | 0.8 | 0.7 | 0.6 | 0.8 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 16.5 | 19.4 | 24.5 | 17.9 | 17.7 | 17.9 | 16.4 | 11.7 | 20.3 | 18.9 | 17.9 | 19.2 |
GPM GPM% | 12.3 | 13.2 | 14.9 | 15.8 | 14.8 | 16.7 | 16.7 | 16.5 | 15.7 | 15.9 | 15.6 | 15.6 |
OPM OPM% | 6.2 | 6.8 | 7.4 | 8.3 | 6.7 | 8.5 | 9.1 | 8.8 | 7.7 | 7.8 | 7.6 | 7.7 |
NPM NPM% | 5.3 | 6.2 | 6.5 | 7.9 | 9.4 | 9.7 | 9.1 | 10.4 | 10.0 | 10.6 | 11.5 | 11.2 |
ROCE ROCE% | 15.4 | 6.0 | 4.9 | 5.6 | 6.3 | 4.6 | 5.8 | 6.7 | 4.4 | 4.7 | 5.0 | 5.0 |
ROE ROE% | 11.5 | 4.3 | 3.5 | 4.0 | 5.2 | 3.5 | 4.7 | 5.4 | 3.6 | 3.7 | 4.2 | 4.2 |
ROA ROA% | 9.2 | 3.9 | 3.3 | 3.6 | 4.7 | 3.1 | 4.2 | 4.9 | 3.2 | 3.3 | 3.8 | 3.8 |
Documents — India Motor Parts & Accessories Ltd