| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 160 | 190 | 179 | 196 | 187 | 210 | 215 | 234 | 225 | 273 | 272 | 299 | |
Growth YoY Revenue Growth YoY% | 2.7 | 1.8 | 14.5 | 23.9 | 16.7 | 10.6 | 20.0 | 19.5 | 20.4 | 29.9 | 26.6 | 28.1 |
| 150 | 170 | 164 | 174 | 170 | 186 | 189 | 206 | 202 | 243 | 242 | 263 | |
| 10 | 20 | 15 | 22 | 17 | 24 | 26 | 28 | 23 | 30 | 29 | 37 | |
OPM OPM% | 6.2 | 10.4 | 8.5 | 11.0 | 9.0 | 11.3 | 12.0 | 11.8 | 10.1 | 10.8 | 10.8 | 12.3 |
| 6 | 5 | 6 | 8 | 11 | 9 | 2 | 9 | 12 | 7 | 9 | 18 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 4 | 4 | 4 | 5 |
PBT PBTCr | 12 | 21 | 17 | 26 | 23 | 28 | 21 | 30 | 30 | 32 | 33 | 50 |
| 2 | 3 | 5 | 6 | 5 | 7 | 5 | 3 | 7 | 9 | 8 | 10 | |
| 9 | 18 | 12 | 20 | 18 | 21 | 16 | 27 | 23 | 23 | 25 | 40 | |
Growth YoY PAT Growth YoY% | 149.6 | 4.8 | -10.9 | 43.7 | 95.9 | 20.6 | 32.1 | 32.3 | 27.9 | 9.6 | 56.2 | 47.4 |
NPM NPM% | 5.8 | 9.3 | 6.8 | 10.4 | 9.7 | 10.1 | 7.4 | 11.6 | 10.3 | 8.5 | 9.2 | 13.3 |
| 4.1 | 7.8 | 5.3 | 9.0 | 8.0 | 9.3 | 7.1 | 11.9 | 10.3 | 10.3 | 11.0 | 17.6 |
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 160 | 190 | 179 | 196 | 187 | 210 | 215 | 234 | 225 | 273 | 272 | 299 | |
Growth YoY Revenue Growth YoY% | 2.7 | 1.8 | 14.5 | 23.9 | 16.7 | 10.6 | 20.0 | 19.5 | 20.4 | 29.9 | 26.6 | 28.1 |
| 150 | 170 | 164 | 174 | 170 | 186 | 189 | 206 | 202 | 243 | 242 | 263 | |
| 10 | 20 | 15 | 22 | 17 | 24 | 26 | 28 | 23 | 30 | 29 | 37 | |
OPM OPM% | 6.2 | 10.4 | 8.5 | 11.0 | 9.0 | 11.3 | 12.0 | 11.8 | 10.1 | 10.8 | 10.8 | 12.3 |
| 6 | 5 | 6 | 8 | 11 | 9 | 2 | 9 | 12 | 7 | 9 | 18 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 4 | 4 | 4 | 5 |
PBT PBTCr | 12 | 21 | 17 | 26 | 23 | 28 | 21 | 30 | 30 | 32 | 33 | 50 |
| 2 | 3 | 5 | 6 | 5 | 7 | 5 | 3 | 7 | 9 | 8 | 10 | |
| 9 | 18 | 12 | 20 | 18 | 21 | 16 | 27 | 23 | 23 | 25 | 40 | |
Growth YoY PAT Growth YoY% | 149.6 | 4.8 | -10.9 | 43.7 | 95.9 | 20.6 | 32.1 | 32.3 | 27.9 | 9.6 | 56.2 | 47.4 |
NPM NPM% | 5.8 | 9.3 | 6.8 | 10.4 | 9.7 | 10.1 | 7.4 | 11.6 | 10.3 | 8.5 | 9.2 | 13.3 |
| 4.1 | 7.8 | 5.3 | 9.0 | 8.0 | 9.3 | 7.1 | 11.9 | 10.3 | 10.3 | 11.0 | 17.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 328 | 336 | 351 | 452 | 525 | 479 | 481 | 566 | 656 | 724 | 845 | 1,068 |
Growth Revenue Growth% | 24.8 | 2.5 | 4.5 | 28.9 | 16.1 | -8.8 | 0.5 | 17.7 | 15.9 | 10.3 | 16.7 | 26.5 |
| 294 | 301 | 314 | 388 | 448 | 422 | 436 | 517 | 603 | 658 | 751 | 950 | |
| 33 | 35 | 37 | 64 | 77 | 57 | 45 | 50 | 53 | 66 | 94 | 119 | |
OPM OPM% | 10.2 | 10.5 | 10.7 | 14.2 | 14.7 | 11.8 | 9.4 | 8.8 | 8.1 | 9.2 | 11.1 | 11.1 |
| 7 | 9 | 11 | 12 | 14 | 25 | 16 | 25 | 23 | 25 | 30 | 46 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 8 | 4 | 4 | 6 | 8 | 9 | 10 | 13 | 15 | 15 | 21 | 18 |
PBT PBTCr | 32 | 40 | 44 | 71 | 83 | 71 | 51 | 62 | 60 | 76 | 103 | 146 |
| 9 | 11 | 15 | 21 | 24 | 17 | 11 | 11 | 12 | 16 | 21 | 35 | |
PAT PATCr | 23 | 29 | 30 | 50 | 59 | 54 | 40 | 50 | 48 | 59 | 82 | 111 |
Growth PAT Growth% | 11.5 | 26.9 | 2.2 | 68.4 | 17.6 | -7.2 | -27.1 | 26.8 | -4.0 | 22.9 | 38.8 | 35.1 |
NPM NPM% | 7.0 | 8.6 | 8.4 | 11.0 | 11.2 | 11.3 | 8.2 | 8.9 | 7.3 | 8.2 | 9.7 | 10.4 |
| 10.2 | 12.8 | 13.1 | 22.0 | 25.9 | 24.0 | 17.5 | 22.2 | 21.3 | 26.2 | 36.4 | 49.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 328 | 336 | 351 | 452 | 525 | 479 | 481 | 566 | 656 | 724 | 845 | 1,068 |
Growth Revenue Growth% | 24.8 | 2.5 | 4.5 | 28.9 | 16.1 | -8.8 | 0.5 | 17.7 | 15.9 | 10.3 | 16.7 | 26.5 |
| 294 | 301 | 314 | 388 | 448 | 422 | 436 | 517 | 603 | 658 | 751 | 950 | |
| 33 | 35 | 37 | 64 | 77 | 57 | 45 | 50 | 53 | 66 | 94 | 119 | |
OPM OPM% | 10.2 | 10.5 | 10.7 | 14.2 | 14.7 | 11.8 | 9.4 | 8.8 | 8.1 | 9.2 | 11.1 | 11.1 |
| 7 | 9 | 11 | 12 | 14 | 25 | 16 | 25 | 23 | 25 | 30 | 46 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 8 | 4 | 4 | 6 | 8 | 9 | 10 | 13 | 15 | 15 | 21 | 18 |
PBT PBTCr | 32 | 40 | 44 | 71 | 83 | 71 | 51 | 62 | 60 | 76 | 103 | 146 |
| 9 | 11 | 15 | 21 | 24 | 17 | 11 | 11 | 12 | 16 | 21 | 35 | |
PAT PATCr | 23 | 29 | 30 | 50 | 59 | 54 | 40 | 50 | 48 | 59 | 82 | 111 |
Growth PAT Growth% | 11.5 | 26.9 | 2.2 | 68.4 | 17.6 | -7.2 | -27.1 | 26.8 | -4.0 | 22.9 | 38.8 | 35.1 |
NPM NPM% | 7.0 | 8.6 | 8.4 | 11.0 | 11.2 | 11.3 | 8.2 | 8.9 | 7.3 | 8.2 | 9.7 | 10.4 |
| 10.2 | 12.8 | 13.1 | 22.0 | 25.9 | 24.0 | 17.5 | 22.2 | 21.3 | 26.2 | 36.4 | 49.1 |
| Financial Year | Mar 2015 | 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 212 | 245 | 264 | 331 | 389 | 408 | 440 | 494 | 549 | 612 | 700 | 810 |
| 53 | 68 | 85 | 100 | 103 | 95 | 124 | 109 | 121 | 170 | 183 | 194 | |
| 2 | 2 | 1 | 3 | 6 | 15 | 18 | 27 | 36 | 43 | 44 | 52 | |
| 278 | 326 | 362 | 445 | 510 | 529 | 593 | 641 | 718 | 837 | 939 | 1,067 | |
| 159 | 188 | 219 | 252 | 298 | 310 | 336 | 354 | 366 | 428 | 437 | 488 | |
| 119 | 139 | 143 | 193 | 212 | 219 | 257 | 287 | 352 | 409 | 502 | 579 | |
| 278 | 326 | 362 | 445 | 510 | 529 | 593 | 641 | 718 | 837 | 939 | 1,067 |
| Financial Year | Mar 2015 | 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 212 | 245 | 264 | 331 | 389 | 408 | 440 | 494 | 549 | 612 | 700 | 810 |
| 53 | 68 | 85 | 100 | 103 | 95 | 124 | 109 | 121 | 170 | 183 | 194 | |
| 2 | 2 | 1 | 3 | 6 | 15 | 18 | 27 | 36 | 43 | 44 | 52 | |
| 278 | 326 | 362 | 445 | 510 | 529 | 593 | 641 | 718 | 837 | 939 | 1,067 | |
| 159 | 188 | 219 | 252 | 298 | 310 | 336 | 354 | 366 | 428 | 437 | 488 | |
| 119 | 139 | 143 | 193 | 212 | 219 | 257 | 287 | 352 | 409 | 502 | 579 | |
| 278 | 326 | 362 | 445 | 510 | 529 | 593 | 641 | 718 | 837 | 939 | 1,067 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 | 33 | 42 | 27 | 36 | 52 | 38 | 7 | 57 | 63 | 50 | 40 | |
| -17 | -14 | -36 | -17 | -17 | -7 | -34 | 28 | -46 | -39 | -12 | -18 | |
| -11 | -17 | -7 | -8 | -18 | -38 | -15 | -15 | -22 | -25 | -30 | -36 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | -1 | 1 | 2 | 8 | -10 | 20 | -11 | -1 | 8 | -15 |
Free Cash Flow Free Cash FlowCr | 19 | 27 | 29 | 9 | 21 | 45 | 1 | 4 | 32 | 39 | 26 | 14 |
CFO To PAT CFO To PAT% | 130.4 | 114.2 | 141.2 | 53.5 | 62.0 | 95.1 | 96.5 | 14.0 | 117.9 | 105.7 | 60.2 | 36.2 |
CFO To EBITDA CFO To EBITDA% | 89.2 | 93.8 | 111.4 | 41.5 | 47.1 | 91.3 | 84.3 | 14.2 | 107.5 | 94.4 | 52.9 | 34.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 | 33 | 42 | 27 | 36 | 52 | 38 | 7 | 57 | 63 | 50 | 40 | |
| -17 | -14 | -36 | -17 | -17 | -7 | -34 | 28 | -46 | -39 | -12 | -18 | |
| -11 | -17 | -7 | -8 | -18 | -38 | -15 | -15 | -22 | -25 | -30 | -36 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | -1 | 1 | 2 | 8 | -10 | 20 | -11 | -1 | 8 | -15 |
Free Cash Flow Free Cash FlowCr | 19 | 27 | 29 | 9 | 21 | 45 | 1 | 4 | 32 | 39 | 26 | 14 |
CFO To PAT CFO To PAT% | 130.4 | 114.2 | 141.2 | 53.5 | 62.0 | 95.1 | 96.5 | 14.0 | 117.9 | 105.7 | 60.2 | 36.2 |
CFO To EBITDA CFO To EBITDA% | 89.2 | 93.8 | 111.4 | 41.5 | 47.1 | 91.3 | 84.3 | 14.2 | 107.5 | 94.4 | 52.9 | 34.0 |
| Financial Year | Mar 2015 | 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 | 475 | 422 | 625 | 1,047 | 954 | 430 | 834 | 961 | 748 | 1,535 | 1,355 | 1,543 | 2,850 |
Price To Earnings Price To Earnings | 22.6 | 16.4 | 21.1 | 21.0 | 16.3 | 7.9 | 21.1 | 19.1 | 15.5 | 25.9 | 16.5 | 13.9 | 25.6 |
Price To Sales Price To Sales | 1.4 | 1.3 | 1.8 | 2.3 | 1.8 | 0.9 | 1.7 | 1.7 | 1.1 | 2.1 | 1.6 | 1.4 | 2.7 |
Price To Book Price To Book | 2.2 | 1.6 | 2.3 | 3.1 | 2.4 | 1.0 | 1.9 | 1.9 | 1.3 | 2.5 | 1.9 | 1.9 | 3.5 |
EV To EBITDA EV To EBITDA | 13.9 | 11.5 | 16.4 | 16.1 | 12.2 | 7.2 | 17.8 | 18.7 | 13.8 | 22.9 | 14.2 | 13.0 | 23.6 |
GPM GPM% | 25.6 | 26.1 | 28.4 | 29.8 | 30.6 | 29.5 | 28.0 | 25.6 | 26.3 | 27.0 | 27.9 | 26.9 | 26.9 |
OPM OPM% | 10.2 | 10.5 | 10.7 | 14.2 | 14.7 | 11.8 | 9.4 | 8.8 | 8.1 | 9.2 | 11.1 | 11.1 | 11.1 |
NPM NPM% | 7.0 | 8.6 | 8.4 | 11.0 | 11.2 | 11.3 | 8.2 | 8.9 | 7.3 | 8.2 | 9.7 | 10.4 | 10.4 |
ROCE ROCE% | 14.4 | 15.5 | 16.1 | 20.6 | 20.7 | 16.9 | 11.2 | 12.2 | 10.8 | 12.2 | 14.5 | 17.8 | 17.8 |
ROE ROE% | 10.2 | 11.3 | 10.7 | 14.5 | 14.6 | 12.9 | 8.8 | 9.9 | 8.6 | 9.5 | 11.6 | 13.5 | 13.5 |
ROA ROA% | 8.2 | 8.9 | 8.2 | 11.2 | 11.5 | 10.3 | 6.7 | 7.8 | 6.7 | 7.1 | 8.8 | 10.4 | 10.4 |
| Financial Year | Mar 2015 | 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 | 475 | 422 | 625 | 1,047 | 954 | 430 | 834 | 961 | 748 | 1,535 | 1,355 | 1,543 | 2,850 |
Price To Earnings Price To Earnings | 22.6 | 16.4 | 21.1 | 21.0 | 16.3 | 7.9 | 21.1 | 19.1 | 15.5 | 25.9 | 16.5 | 13.9 | 25.6 |
Price To Sales Price To Sales | 1.4 | 1.3 | 1.8 | 2.3 | 1.8 | 0.9 | 1.7 | 1.7 | 1.1 | 2.1 | 1.6 | 1.4 | 2.7 |
Price To Book Price To Book | 2.2 | 1.6 | 2.3 | 3.1 | 2.4 | 1.0 | 1.9 | 1.9 | 1.3 | 2.5 | 1.9 | 1.9 | 3.5 |
EV To EBITDA EV To EBITDA | 13.9 | 11.5 | 16.4 | 16.1 | 12.2 | 7.2 | 17.8 | 18.7 | 13.8 | 22.9 | 14.2 | 13.0 | 23.6 |
GPM GPM% | 25.6 | 26.1 | 28.4 | 29.8 | 30.6 | 29.5 | 28.0 | 25.6 | 26.3 | 27.0 | 27.9 | 26.9 | 26.9 |
OPM OPM% | 10.2 | 10.5 | 10.7 | 14.2 | 14.7 | 11.8 | 9.4 | 8.8 | 8.1 | 9.2 | 11.1 | 11.1 | 11.1 |
NPM NPM% | 7.0 | 8.6 | 8.4 | 11.0 | 11.2 | 11.3 | 8.2 | 8.9 | 7.3 | 8.2 | 9.7 | 10.4 | 10.4 |
ROCE ROCE% | 14.4 | 15.5 | 16.1 | 20.6 | 20.7 | 16.9 | 11.2 | 12.2 | 10.8 | 12.2 | 14.5 | 17.8 | 17.8 |
ROE ROE% | 10.2 | 11.3 | 10.7 | 14.5 | 14.6 | 12.9 | 8.8 | 9.9 | 8.6 | 9.5 | 11.6 | 13.5 | 13.5 |
ROA ROA% | 8.2 | 8.9 | 8.2 | 11.2 | 11.5 | 10.3 | 6.7 | 7.8 | 6.7 | 7.1 | 8.8 | 10.4 | 10.4 |
Documents — India Nippon Electricals Ltd