| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 533 | 554 | 782 | 568 | 644 | 691 | 835 | 583 | 734 | 734 | 863 | 700 | |
Growth YoY Revenue Growth YoY% | 19.1 | 8.2 | 20.8 | 18.4 | 20.9 | 24.7 | 6.8 | 2.8 | 13.9 | 6.4 | 3.4 | 20.1 |
| 473 | 483 | 690 | 503 | 576 | 615 | 749 | 521 | 665 | 675 | 843 | 669 | |
| 60 | 71 | 92 | 64 | 68 | 75 | 86 | 63 | 68 | 59 | 20 | 32 | |
OPM OPM% | 11.3 | 12.7 | 11.8 | 11.3 | 10.6 | 10.9 | 10.3 | 10.7 | 9.3 | 8.1 | 2.3 | 4.5 |
| 11 | 9 | 17 | 11 | 15 | 9 | 15 | 18 | 15 | -4 | 43 | 6 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 3 | 3 | 4 | 3 | 4 | 3 | 3 | 8 | 11 | 9 |
Depreciation DepreciationCr | 9 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 12 | 19 | 20 | 22 |
PBT PBTCr | 59 | 67 | 95 | 62 | 68 | 70 | 85 | 66 | 68 | 29 | 32 | 7 |
| 17 | 20 | 23 | 17 | 18 | 20 | 22 | 17 | 18 | 8 | 8 | 4 | |
| 42 | 47 | 72 | 45 | 51 | 50 | 63 | 48 | 50 | 21 | 24 | 3 | |
Growth YoY PAT Growth YoY% | 9.4 | -0.9 | -10.8 | 34.4 | 19.6 | 5.0 | -12.7 | 8.2 | -1.4 | -58.5 | -61.6 | -93.7 |
NPM NPM% | 8.0 | 8.5 | 9.3 | 7.9 | 7.9 | 7.2 | 7.6 | 8.3 | 6.8 | 2.8 | 2.8 | 0.4 |
| 3.6 | 4.0 | 6.1 | 3.8 | 4.3 | 4.1 | 5.3 | 4.1 | 4.2 | 1.7 | 2.0 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 533 | 554 | 782 | 568 | 644 | 691 | 835 | 583 | 734 | 734 | 863 | 700 | |
Growth YoY Revenue Growth YoY% | 19.1 | 8.2 | 20.8 | 18.4 | 20.9 | 24.7 | 6.8 | 2.8 | 13.9 | 6.4 | 3.4 | 20.1 |
| 473 | 483 | 690 | 503 | 576 | 615 | 749 | 521 | 665 | 675 | 843 | 669 | |
| 60 | 71 | 92 | 64 | 68 | 75 | 86 | 63 | 68 | 59 | 20 | 32 | |
OPM OPM% | 11.3 | 12.7 | 11.8 | 11.3 | 10.6 | 10.9 | 10.3 | 10.7 | 9.3 | 8.1 | 2.3 | 4.5 |
| 11 | 9 | 17 | 11 | 15 | 9 | 15 | 18 | 15 | -4 | 43 | 6 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 3 | 3 | 4 | 3 | 4 | 3 | 3 | 8 | 11 | 9 |
Depreciation DepreciationCr | 9 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 12 | 19 | 20 | 22 |
PBT PBTCr | 59 | 67 | 95 | 62 | 68 | 70 | 85 | 66 | 68 | 29 | 32 | 7 |
| 17 | 20 | 23 | 17 | 18 | 20 | 22 | 17 | 18 | 8 | 8 | 4 | |
| 42 | 47 | 72 | 45 | 51 | 50 | 63 | 48 | 50 | 21 | 24 | 3 | |
Growth YoY PAT Growth YoY% | 9.4 | -0.9 | -10.8 | 34.4 | 19.6 | 5.0 | -12.7 | 8.2 | -1.4 | -58.5 | -61.6 | -93.7 |
NPM NPM% | 8.0 | 8.5 | 9.3 | 7.9 | 7.9 | 7.2 | 7.6 | 8.3 | 6.8 | 2.8 | 2.8 | 0.4 |
| 3.6 | 4.0 | 6.1 | 3.8 | 4.3 | 4.1 | 5.3 | 4.1 | 4.2 | 1.7 | 2.0 | 0.3 |
| 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 | 871 | 1,009 | 1,046 | 1,162 | 1,480 | 1,450 | 1,577 | 1,990 | 2,348 | 2,737 | 2,915 | 3,032 |
Growth Revenue Growth% | 8.8 | 15.8 | 3.7 | 11.1 | 27.3 | -2.0 | 8.8 | 26.2 | 18.0 | 16.6 | 6.5 | 10.2 |
| 815 | 939 | 969 | 1,056 | 1,345 | 1,247 | 1,364 | 1,735 | 2,076 | 2,443 | 2,705 | 2,853 | |
| 56 | 70 | 77 | 107 | 135 | 202 | 213 | 255 | 272 | 294 | 210 | 179 | |
OPM OPM% | 6.4 | 6.9 | 7.4 | 9.2 | 9.1 | 14.0 | 13.5 | 12.8 | 11.6 | 10.7 | 7.2 | 5.9 |
| 7 | 12 | 21 | 34 | 36 | 33 | 42 | 42 | 45 | 50 | 71 | 60 | |
Interest Expense Interest ExpenseCr | 15 | 16 | 19 | 19 | 16 | 13 | 10 | 9 | 12 | 13 | 24 | 30 |
Depreciation DepreciationCr | 13 | 12 | 13 | 20 | 24 | 28 | 28 | 29 | 36 | 44 | 63 | 72 |
PBT PBTCr | 35 | 54 | 66 | 102 | 131 | 195 | 217 | 259 | 269 | 285 | 195 | 136 |
| 18 | 25 | 26 | 36 | 37 | 52 | 56 | 64 | 74 | 77 | 52 | 39 | |
PAT PATCr | 17 | 29 | 40 | 66 | 94 | 143 | 162 | 195 | 195 | 208 | 143 | 98 |
Growth PAT Growth% | 48.1 | 70.6 | 38.2 | 65.4 | 42.9 | 52.2 | 12.8 | 20.6 | 0.2 | 6.6 | -31.2 | -53.8 |
NPM NPM% | 1.9 | 2.9 | 3.8 | 5.7 | 6.4 | 9.9 | 10.3 | 9.8 | 8.3 | 7.6 | 4.9 | 3.2 |
| 1.1 | 2.5 | 3.5 | 5.7 | 8.0 | 12.1 | 13.7 | 16.6 | 16.5 | 17.5 | 12.0 | 8.3 |
| 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 | 871 | 1,009 | 1,046 | 1,162 | 1,480 | 1,450 | 1,577 | 1,990 | 2,348 | 2,737 | 2,915 | 3,032 |
Growth Revenue Growth% | 8.8 | 15.8 | 3.7 | 11.1 | 27.3 | -2.0 | 8.8 | 26.2 | 18.0 | 16.6 | 6.5 | 10.2 |
| 815 | 939 | 969 | 1,056 | 1,345 | 1,247 | 1,364 | 1,735 | 2,076 | 2,443 | 2,705 | 2,853 | |
| 56 | 70 | 77 | 107 | 135 | 202 | 213 | 255 | 272 | 294 | 210 | 179 | |
OPM OPM% | 6.4 | 6.9 | 7.4 | 9.2 | 9.1 | 14.0 | 13.5 | 12.8 | 11.6 | 10.7 | 7.2 | 5.9 |
| 7 | 12 | 21 | 34 | 36 | 33 | 42 | 42 | 45 | 50 | 71 | 60 | |
Interest Expense Interest ExpenseCr | 15 | 16 | 19 | 19 | 16 | 13 | 10 | 9 | 12 | 13 | 24 | 30 |
Depreciation DepreciationCr | 13 | 12 | 13 | 20 | 24 | 28 | 28 | 29 | 36 | 44 | 63 | 72 |
PBT PBTCr | 35 | 54 | 66 | 102 | 131 | 195 | 217 | 259 | 269 | 285 | 195 | 136 |
| 18 | 25 | 26 | 36 | 37 | 52 | 56 | 64 | 74 | 77 | 52 | 39 | |
PAT PATCr | 17 | 29 | 40 | 66 | 94 | 143 | 162 | 195 | 195 | 208 | 143 | 98 |
Growth PAT Growth% | 48.1 | 70.6 | 38.2 | 65.4 | 42.9 | 52.2 | 12.8 | 20.6 | 0.2 | 6.6 | -31.2 | -53.8 |
NPM NPM% | 1.9 | 2.9 | 3.8 | 5.7 | 6.4 | 9.9 | 10.3 | 9.8 | 8.3 | 7.6 | 4.9 | 3.2 |
| 1.1 | 2.5 | 3.5 | 5.7 | 8.0 | 12.1 | 13.7 | 16.6 | 16.5 | 17.5 | 12.0 | 8.3 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 156 | 182 | 216 | 276 | 377 | 520 | 670 | 819 | 1,004 | 1,194 | 1,325 |
| 487 | 745 | 804 | 852 | 961 | 899 | 927 | 1,051 | 1,259 | 1,468 | 1,613 | |
| 53 | 55 | 58 | 51 | 56 | 39 | 43 | 53 | 170 | 309 | 426 | |
| 716 | 971 | 1,065 | 1,165 | 1,382 | 1,443 | 1,625 | 1,940 | 2,449 | 2,987 | 3,380 | |
| 527 | 780 | 862 | 939 | 1,129 | 1,193 | 1,347 | 1,628 | 1,951 | 2,180 | 2,357 | |
| 189 | 191 | 203 | 227 | 253 | 250 | 279 | 312 | 499 | 807 | 1,023 | |
| 716 | 971 | 1,065 | 1,165 | 1,382 | 1,443 | 1,625 | 1,940 | 2,449 | 2,987 | 3,380 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 156 | 182 | 216 | 276 | 377 | 520 | 670 | 819 | 1,004 | 1,194 | 1,325 |
| 487 | 745 | 804 | 852 | 961 | 899 | 927 | 1,051 | 1,259 | 1,468 | 1,613 | |
| 53 | 55 | 58 | 51 | 56 | 39 | 43 | 53 | 170 | 309 | 426 | |
| 716 | 971 | 1,065 | 1,165 | 1,382 | 1,443 | 1,625 | 1,940 | 2,449 | 2,987 | 3,380 | |
| 527 | 780 | 862 | 939 | 1,129 | 1,193 | 1,347 | 1,628 | 1,951 | 2,180 | 2,357 | |
| 189 | 191 | 203 | 227 | 253 | 250 | 279 | 312 | 499 | 807 | 1,023 | |
| 716 | 971 | 1,065 | 1,165 | 1,382 | 1,443 | 1,625 | 1,940 | 2,449 | 2,987 | 3,380 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 50 | 176 | 86 | 127 | 102 | 197 | 91 | 63 | 130 | 32 | -28 | |
| -25 | -72 | -166 | -70 | -18 | -29 | -92 | -40 | -160 | -165 | -44 | |
| -17 | -3 | 31 | -79 | -28 | -75 | -27 | -15 | 8 | 128 | 100 | |
Net Cash Flow Net Cash FlowCr | 8 | 101 | -49 | -23 | 56 | 93 | -27 | 7 | -22 | -4 | 27 |
Free Cash Flow Free Cash FlowCr | 21 | 132 | 57 | 96 | 70 | 167 | 42 | 3 | 10 | -287 | -280 |
CFO To PAT CFO To PAT% | 294.6 | 611.3 | 216.1 | 192.1 | 108.1 | 137.5 | 56.5 | 32.2 | 66.5 | 15.4 | -19.9 |
CFO To EBITDA CFO To EBITDA% | 89.5 | 253.4 | 111.9 | 118.8 | 75.6 | 97.4 | 42.9 | 24.6 | 47.8 | 10.9 | -13.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 50 | 176 | 86 | 127 | 102 | 197 | 91 | 63 | 130 | 32 | -28 | |
| -25 | -72 | -166 | -70 | -18 | -29 | -92 | -40 | -160 | -165 | -44 | |
| -17 | -3 | 31 | -79 | -28 | -75 | -27 | -15 | 8 | 128 | 100 | |
Net Cash Flow Net Cash FlowCr | 8 | 101 | -49 | -23 | 56 | 93 | -27 | 7 | -22 | -4 | 27 |
Free Cash Flow Free Cash FlowCr | 21 | 132 | 57 | 96 | 70 | 167 | 42 | 3 | 10 | -287 | -280 |
CFO To PAT CFO To PAT% | 294.6 | 611.3 | 216.1 | 192.1 | 108.1 | 137.5 | 56.5 | 32.2 | 66.5 | 15.4 | -19.9 |
CFO To EBITDA CFO To EBITDA% | 89.5 | 253.4 | 111.9 | 118.8 | 75.6 | 97.4 | 42.9 | 24.6 | 47.8 | 10.9 | -13.6 |
| 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 | 450 | 570 | 730 | 584 | 883 | 1,916 | 2,411 | 5,005 | 7,438 | 6,885 | 4,699 | 6,336 |
Price To Earnings Price To Earnings | 29.6 | 18.2 | 17.6 | 8.7 | 9.2 | 12.9 | 14.4 | 24.7 | 36.8 | 32.1 | 31.9 | 52.2 |
Price To Sales Price To Sales | 0.5 | 0.6 | 0.7 | 0.5 | 0.6 | 1.3 | 1.5 | 2.5 | 3.2 | 2.5 | 1.6 | 2.1 |
Price To Book Price To Book | 2.6 | 2.8 | 3.1 | 1.9 | 2.2 | 3.5 | 3.4 | 5.8 | 7.1 | 5.5 | 3.4 | 4.7 |
EV To EBITDA EV To EBITDA | 8.9 | 7.2 | 8.0 | 3.6 | 4.6 | 7.3 | 9.1 | 17.7 | 25.8 | 22.9 | 23.1 | 36.3 |
GPM GPM% | 33.0 | 29.1 | 29.8 | 31.8 | 29.9 | 33.5 | 34.0 | 32.5 | 33.0 | 31.4 | 31.1 | 31.1 |
OPM OPM% | 6.4 | 6.9 | 7.4 | 9.2 | 9.1 | 14.0 | 13.5 | 12.8 | 11.6 | 10.7 | 7.2 | 5.9 |
NPM NPM% | 1.9 | 2.9 | 3.8 | 5.7 | 6.4 | 9.9 | 10.3 | 9.8 | 8.3 | 7.6 | 4.9 | 3.2 |
ROCE ROCE% | 19.8 | 23.7 | 22.6 | 31.6 | 29.2 | 34.8 | 30.8 | 30.0 | 24.0 | 19.5 | 12.0 | 12.0 |
ROE ROE% | 9.9 | 14.7 | 17.3 | 22.7 | 24.1 | 26.8 | 23.6 | 23.4 | 19.2 | 17.2 | 10.7 | 10.7 |
ROA ROA% | 2.4 | 3.0 | 3.7 | 5.7 | 6.8 | 9.9 | 9.9 | 10.1 | 8.0 | 7.0 | 4.2 | 4.2 |
| 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 | 450 | 570 | 730 | 584 | 883 | 1,916 | 2,411 | 5,005 | 7,438 | 6,885 | 4,699 | 6,336 |
Price To Earnings Price To Earnings | 29.6 | 18.2 | 17.6 | 8.7 | 9.2 | 12.9 | 14.4 | 24.7 | 36.8 | 32.1 | 31.9 | 52.2 |
Price To Sales Price To Sales | 0.5 | 0.6 | 0.7 | 0.5 | 0.6 | 1.3 | 1.5 | 2.5 | 3.2 | 2.5 | 1.6 | 2.1 |
Price To Book Price To Book | 2.6 | 2.8 | 3.1 | 1.9 | 2.2 | 3.5 | 3.4 | 5.8 | 7.1 | 5.5 | 3.4 | 4.7 |
EV To EBITDA EV To EBITDA | 8.9 | 7.2 | 8.0 | 3.6 | 4.6 | 7.3 | 9.1 | 17.7 | 25.8 | 22.9 | 23.1 | 36.3 |
GPM GPM% | 33.0 | 29.1 | 29.8 | 31.8 | 29.9 | 33.5 | 34.0 | 32.5 | 33.0 | 31.4 | 31.1 | 31.1 |
OPM OPM% | 6.4 | 6.9 | 7.4 | 9.2 | 9.1 | 14.0 | 13.5 | 12.8 | 11.6 | 10.7 | 7.2 | 5.9 |
NPM NPM% | 1.9 | 2.9 | 3.8 | 5.7 | 6.4 | 9.9 | 10.3 | 9.8 | 8.3 | 7.6 | 4.9 | 3.2 |
ROCE ROCE% | 19.8 | 23.7 | 22.6 | 31.6 | 29.2 | 34.8 | 30.8 | 30.0 | 24.0 | 19.5 | 12.0 | 12.0 |
ROE ROE% | 9.9 | 14.7 | 17.3 | 22.7 | 24.1 | 26.8 | 23.6 | 23.4 | 19.2 | 17.2 | 10.7 | 10.7 |
ROA ROA% | 2.4 | 3.0 | 3.7 | 5.7 | 6.8 | 9.9 | 9.9 | 10.1 | 8.0 | 7.0 | 4.2 | 4.2 |
Documents — Ion Exchange (India) Ltd
Concall Transcript Summaries — Ion Exchange (India) Ltd