| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,987 | 2,930 | 3,787 | 2,287 | 2,448 | 2,613 | 3,412 | 1,786 | 1,977 | 2,119 | 3,189 | 1,956 | |
Growth YoY Revenue Growth YoY% | 33.4 | 24.9 | 0.2 | -17.3 | -18.1 | -10.8 | -9.9 | -21.9 | -19.2 | -18.9 | -6.5 | 9.5 |
| 2,771 | 2,671 | 3,456 | 2,037 | 2,247 | 2,481 | 3,151 | 1,586 | 1,836 | 1,961 | 2,922 | 1,751 | |
| 216 | 259 | 331 | 251 | 201 | 132 | 261 | 200 | 141 | 158 | 267 | 205 | |
OPM OPM% | 7.2 | 8.8 | 8.7 | 10.9 | 8.2 | 5.0 | 7.7 | 11.2 | 7.1 | 7.5 | 8.4 | 10.5 |
| 177 | 119 | 93 | 107 | 142 | 86 | 96 | 124 | 156 | 112 | 122 | 74 | |
Interest Expense Interest ExpenseCr | 37 | 37 | 41 | 48 | 53 | 56 | 62 | 75 | 85 | 93 | 97 | 107 |
Depreciation DepreciationCr | 27 | 27 | 27 | 27 | 28 | 31 | 32 | 37 | 40 | 42 | 44 | 45 |
PBT PBTCr | 328 | 314 | 356 | 282 | 262 | 132 | 263 | 212 | 172 | 135 | 248 | 127 |
| 78 | 69 | 109 | 58 | 56 | 46 | 51 | 47 | 36 | 35 | 56 | 35 | |
| 251 | 245 | 247 | 224 | 206 | 86 | 212 | 164 | 137 | 100 | 191 | 92 | |
Growth YoY PAT Growth YoY% | 44.0 | 28.8 | -3.8 | 19.6 | -17.9 | -64.8 | -14.1 | -26.8 | -33.7 | 16.0 | -9.6 | -43.9 |
NPM NPM% | 8.4 | 8.3 | 6.5 | 9.8 | 8.4 | 3.3 | 6.2 | 9.2 | 6.9 | 4.7 | 6.0 | 4.7 |
| 2.7 | 2.6 | 2.6 | 2.4 | 2.2 | 0.9 | 2.2 | 1.8 | 1.5 | 1.1 | 2.0 | 1.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,987 | 2,930 | 3,787 | 2,287 | 2,448 | 2,613 | 3,412 | 1,786 | 1,977 | 2,119 | 3,189 | 1,956 | |
Growth YoY Revenue Growth YoY% | 33.4 | 24.9 | 0.2 | -17.3 | -18.1 | -10.8 | -9.9 | -21.9 | -19.2 | -18.9 | -6.5 | 9.5 |
| 2,771 | 2,671 | 3,456 | 2,037 | 2,247 | 2,481 | 3,151 | 1,586 | 1,836 | 1,961 | 2,922 | 1,751 | |
| 216 | 259 | 331 | 251 | 201 | 132 | 261 | 200 | 141 | 158 | 267 | 205 | |
OPM OPM% | 7.2 | 8.8 | 8.7 | 10.9 | 8.2 | 5.0 | 7.7 | 11.2 | 7.1 | 7.5 | 8.4 | 10.5 |
| 177 | 119 | 93 | 107 | 142 | 86 | 96 | 124 | 156 | 112 | 122 | 74 | |
Interest Expense Interest ExpenseCr | 37 | 37 | 41 | 48 | 53 | 56 | 62 | 75 | 85 | 93 | 97 | 107 |
Depreciation DepreciationCr | 27 | 27 | 27 | 27 | 28 | 31 | 32 | 37 | 40 | 42 | 44 | 45 |
PBT PBTCr | 328 | 314 | 356 | 282 | 262 | 132 | 263 | 212 | 172 | 135 | 248 | 127 |
| 78 | 69 | 109 | 58 | 56 | 46 | 51 | 47 | 36 | 35 | 56 | 35 | |
| 251 | 245 | 247 | 224 | 206 | 86 | 212 | 164 | 137 | 100 | 191 | 92 | |
Growth YoY PAT Growth YoY% | 44.0 | 28.8 | -3.8 | 19.6 | -17.9 | -64.8 | -14.1 | -26.8 | -33.7 | 16.0 | -9.6 | -43.9 |
NPM NPM% | 8.4 | 8.3 | 6.5 | 9.8 | 8.4 | 3.3 | 6.2 | 9.2 | 6.9 | 4.7 | 6.0 | 4.7 |
| 2.7 | 2.6 | 2.6 | 2.4 | 2.2 | 0.9 | 2.2 | 1.8 | 1.5 | 1.1 | 2.0 | 1.0 |
| 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 | 2,481 | 3,038 | 4,024 | 4,798 | 5,391 | 5,342 | 7,380 | 10,368 | 12,514 | 10,760 | 9,071 | 9,241 |
Growth Revenue Growth% | -18.3 | 22.4 | 32.5 | 19.2 | 12.3 | -0.9 | 38.1 | 40.5 | 20.7 | -14.0 | -15.7 | -9.9 |
| 2,228 | 2,740 | 3,572 | 4,317 | 4,787 | 4,845 | 6,800 | 9,665 | 11,407 | 9,915 | 8,305 | 8,470 | |
| 253 | 298 | 452 | 481 | 604 | 497 | 580 | 703 | 1,107 | 845 | 766 | 771 | |
OPM OPM% | 10.2 | 9.8 | 11.2 | 10.0 | 11.2 | 9.3 | 7.8 | 6.8 | 8.8 | 7.8 | 8.4 | 8.3 |
| 459 | 343 | 185 | 209 | 179 | 196 | 266 | 413 | 403 | 431 | 514 | 463 | |
Interest Expense Interest ExpenseCr | 43 | 59 | 65 | 15 | 28 | 23 | 62 | 118 | 148 | 219 | 350 | 382 |
Depreciation DepreciationCr | 31 | 27 | 16 | 52 | 83 | 92 | 95 | 107 | 100 | 118 | 163 | 170 |
PBT PBTCr | 637 | 556 | 555 | 624 | 672 | 578 | 689 | 891 | 1,261 | 939 | 767 | 682 |
| 219 | 172 | 147 | 174 | 187 | 186 | 96 | 126 | 332 | 211 | 175 | 162 | |
PAT PATCr | 419 | 384 | 409 | 450 | 485 | 391 | 592 | 765 | 930 | 728 | 592 | 520 |
Growth PAT Growth% | -28.2 | -8.3 | 6.4 | 10.1 | 7.8 | -19.4 | 51.5 | 29.2 | 21.5 | -21.7 | -18.7 | -22.2 |
NPM NPM% | 16.9 | 12.7 | 10.2 | 9.4 | 9.0 | 7.3 | 8.0 | 7.4 | 7.4 | 6.8 | 6.5 | 5.6 |
| 42.3 | 38.8 | 41.8 | 4.8 | 5.2 | 4.2 | 6.3 | 8.1 | 9.9 | 7.7 | 6.3 | 5.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,481 | 3,038 | 4,024 | 4,798 | 5,391 | 5,342 | 7,380 | 10,368 | 12,514 | 10,760 | 9,071 | 9,241 |
Growth Revenue Growth% | -18.3 | 22.4 | 32.5 | 19.2 | 12.3 | -0.9 | 38.1 | 40.5 | 20.7 | -14.0 | -15.7 | -9.9 |
| 2,228 | 2,740 | 3,572 | 4,317 | 4,787 | 4,845 | 6,800 | 9,665 | 11,407 | 9,915 | 8,305 | 8,470 | |
| 253 | 298 | 452 | 481 | 604 | 497 | 580 | 703 | 1,107 | 845 | 766 | 771 | |
OPM OPM% | 10.2 | 9.8 | 11.2 | 10.0 | 11.2 | 9.3 | 7.8 | 6.8 | 8.8 | 7.8 | 8.4 | 8.3 |
| 459 | 343 | 185 | 209 | 179 | 196 | 266 | 413 | 403 | 431 | 514 | 463 | |
Interest Expense Interest ExpenseCr | 43 | 59 | 65 | 15 | 28 | 23 | 62 | 118 | 148 | 219 | 350 | 382 |
Depreciation DepreciationCr | 31 | 27 | 16 | 52 | 83 | 92 | 95 | 107 | 100 | 118 | 163 | 170 |
PBT PBTCr | 637 | 556 | 555 | 624 | 672 | 578 | 689 | 891 | 1,261 | 939 | 767 | 682 |
| 219 | 172 | 147 | 174 | 187 | 186 | 96 | 126 | 332 | 211 | 175 | 162 | |
PAT PATCr | 419 | 384 | 409 | 450 | 485 | 391 | 592 | 765 | 930 | 728 | 592 | 520 |
Growth PAT Growth% | -28.2 | -8.3 | 6.4 | 10.1 | 7.8 | -19.4 | 51.5 | 29.2 | 21.5 | -21.7 | -18.7 | -22.2 |
NPM NPM% | 16.9 | 12.7 | 10.2 | 9.4 | 9.0 | 7.3 | 8.0 | 7.4 | 7.4 | 6.8 | 6.5 | 5.6 |
| 42.3 | 38.8 | 41.8 | 4.8 | 5.2 | 4.2 | 6.3 | 8.1 | 9.9 | 7.7 | 6.3 | 5.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 99 | 94 | 94 | 94 | 94 | 188 | 188 | 188 | 188 | 188 |
Reserves ReservesCr | 3,619 | 3,718 | 3,667 | 3,870 | 4,077 | 4,309 | 4,478 | 5,023 | 5,683 | 6,081 | 6,451 |
| 3,248 | 3,362 | 4,494 | 5,659 | 5,232 | 5,783 | 7,276 | 7,265 | 7,018 | 7,226 | 7,151 | |
| 1,231 | 2,032 | 4,515 | 3,695 | 778 | 1,068 | 2,504 | 3,047 | 4,528 | 5,933 | 7,485 | |
| 8,139 | 9,231 | 12,771 | 13,319 | 10,181 | 11,254 | 14,446 | 15,537 | 17,452 | 19,464 | 21,307 | |
| 6,637 | 6,898 | 7,613 | 7,488 | 6,648 | 7,482 | 10,253 | 11,145 | 11,146 | 11,214 | 11,804 | |
| 1,503 | 2,333 | 5,158 | 5,831 | 3,533 | 3,772 | 4,194 | 4,392 | 6,306 | 8,250 | 9,503 | |
| 8,139 | 9,231 | 12,771 | 13,319 | 10,181 | 11,254 | 14,446 | 15,537 | 17,452 | 19,464 | 21,307 |
| 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 | 20 | 99 | 94 | 94 | 94 | 94 | 188 | 188 | 188 | 188 | 188 |
Reserves ReservesCr | 3,619 | 3,718 | 3,667 | 3,870 | 4,077 | 4,309 | 4,478 | 5,023 | 5,683 | 6,081 | 6,451 |
| 3,248 | 3,362 | 4,494 | 5,659 | 5,232 | 5,783 | 7,276 | 7,265 | 7,018 | 7,226 | 7,151 | |
| 1,231 | 2,032 | 4,515 | 3,695 | 778 | 1,068 | 2,504 | 3,047 | 4,528 | 5,933 | 7,485 | |
| 8,139 | 9,231 | 12,771 | 13,319 | 10,181 | 11,254 | 14,446 | 15,537 | 17,452 | 19,464 | 21,307 | |
| 6,637 | 6,898 | 7,613 | 7,488 | 6,648 | 7,482 | 10,253 | 11,145 | 11,146 | 11,214 | 11,804 | |
| 1,503 | 2,333 | 5,158 | 5,831 | 3,533 | 3,772 | 4,194 | 4,392 | 6,306 | 8,250 | 9,503 | |
| 8,139 | 9,231 | 12,771 | 13,319 | 10,181 | 11,254 | 14,446 | 15,537 | 17,452 | 19,464 | 21,307 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,446 | 919 | -2,617 | -1,219 | -136 | 518 | 1,414 | -278 | -79 | -1,110 | -618 | |
| -94 | -1,796 | -22 | 652 | 447 | -777 | -1,227 | 1,578 | -705 | 32 | -366 | |
| -219 | -222 | 2,737 | -93 | -275 | 169 | 671 | -223 | 640 | 1,156 | 801 | |
Net Cash Flow Net Cash FlowCr | 1,266 | -1,137 | 100 | -662 | 36 | -99 | 844 | 1,080 | -158 | 100 | -89 |
Free Cash Flow Free Cash FlowCr | 1,374 | 432 | -2,631 | -1,276 | -150 | 534 | 1,395 | -341 | -883 | -2,157 | -1,147 |
CFO To PAT CFO To PAT% | 345.1 | 239.3 | -640.3 | -270.9 | -28.0 | 132.5 | 238.8 | -36.3 | -8.4 | -152.4 | -104.3 |
CFO To EBITDA CFO To EBITDA% | 572.3 | 308.1 | -578.6 | -253.4 | -22.5 | 104.3 | 244.0 | -39.5 | -7.1 | -131.3 | -80.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,446 | 919 | -2,617 | -1,219 | -136 | 518 | 1,414 | -278 | -79 | -1,110 | -618 | |
| -94 | -1,796 | -22 | 652 | 447 | -777 | -1,227 | 1,578 | -705 | 32 | -366 | |
| -219 | -222 | 2,737 | -93 | -275 | 169 | 671 | -223 | 640 | 1,156 | 801 | |
Net Cash Flow Net Cash FlowCr | 1,266 | -1,137 | 100 | -662 | 36 | -99 | 844 | 1,080 | -158 | 100 | -89 |
Free Cash Flow Free Cash FlowCr | 1,374 | 432 | -2,631 | -1,276 | -150 | 534 | 1,395 | -341 | -883 | -2,157 | -1,147 |
CFO To PAT CFO To PAT% | 345.1 | 239.3 | -640.3 | -270.9 | -28.0 | 132.5 | 238.8 | -36.3 | -8.4 | -152.4 | -104.3 |
CFO To EBITDA CFO To EBITDA% | 572.3 | 308.1 | -578.6 | -253.4 | -22.5 | 104.3 | 244.0 | -39.5 | -7.1 | -131.3 | -80.7 |
| 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 | 3,776 | 3,585 | 4,155 | 3,739 | 5,267 | 20,588 | 14,700 | 10,849 | 10,252 | |||
Price To Earnings Price To Earnings | 8.4 | 7.4 | 10.6 | 6.3 | 6.9 | 22.2 | 20.2 | 18.2 | 19.6 | |||
Price To Sales Price To Sales | 0.8 | 0.7 | 0.8 | 0.5 | 0.5 | 1.6 | 1.4 | 1.2 | 1.1 | |||
Price To Book Price To Book | 0.9 | 0.9 | 0.9 | 0.8 | 1.0 | 3.5 | 2.4 | 1.6 | 1.5 | |||
EV To EBITDA EV To EBITDA | 6.8 | 1.5 | 2.0 | -0.7 | 2.4 | 16.4 | 16.8 | 15.4 | 14.6 | |||
GPM GPM% | 23.0 | 18.5 | 18.5 | 20.1 | 17.7 | 15.4 | 12.3 | 10.0 | 12.2 | 11.1 | 12.2 | 12.2 |
OPM OPM% | 10.2 | 9.8 | 11.2 | 10.0 | 11.2 | 9.3 | 7.8 | 6.8 | 8.8 | 7.8 | 8.4 | 8.3 |
NPM NPM% | 16.9 | 12.7 | 10.2 | 9.4 | 9.0 | 7.3 | 8.0 | 7.4 | 7.4 | 6.8 | 6.5 | 5.6 |
ROCE ROCE% | 18.7 | 16.1 | 8.9 | 9.8 | 16.8 | 12.7 | 12.4 | 15.0 | 16.7 | 11.0 | 9.0 | 9.0 |
ROE ROE% | 11.5 | 10.1 | 10.9 | 11.3 | 11.6 | 8.9 | 12.7 | 14.7 | 15.8 | 11.6 | 8.9 | 8.9 |
ROA ROA% | 5.2 | 4.2 | 3.2 | 3.4 | 4.8 | 3.5 | 4.1 | 4.9 | 5.3 | 3.7 | 2.8 | 2.8 |
| 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 | 3,776 | 3,585 | 4,155 | 3,739 | 5,267 | 20,588 | 14,700 | 10,849 | 10,252 | |||
Price To Earnings Price To Earnings | 8.4 | 7.4 | 10.6 | 6.3 | 6.9 | 22.2 | 20.2 | 18.2 | 19.6 | |||
Price To Sales Price To Sales | 0.8 | 0.7 | 0.8 | 0.5 | 0.5 | 1.6 | 1.4 | 1.2 | 1.1 | |||
Price To Book Price To Book | 0.9 | 0.9 | 0.9 | 0.8 | 1.0 | 3.5 | 2.4 | 1.6 | 1.5 | |||
EV To EBITDA EV To EBITDA | 6.8 | 1.5 | 2.0 | -0.7 | 2.4 | 16.4 | 16.8 | 15.4 | 14.6 | |||
GPM GPM% | 23.0 | 18.5 | 18.5 | 20.1 | 17.7 | 15.4 | 12.3 | 10.0 | 12.2 | 11.1 | 12.2 | 12.2 |
OPM OPM% | 10.2 | 9.8 | 11.2 | 10.0 | 11.2 | 9.3 | 7.8 | 6.8 | 8.8 | 7.8 | 8.4 | 8.3 |
NPM NPM% | 16.9 | 12.7 | 10.2 | 9.4 | 9.0 | 7.3 | 8.0 | 7.4 | 7.4 | 6.8 | 6.5 | 5.6 |
ROCE ROCE% | 18.7 | 16.1 | 8.9 | 9.8 | 16.8 | 12.7 | 12.4 | 15.0 | 16.7 | 11.0 | 9.0 | 9.0 |
ROE ROE% | 11.5 | 10.1 | 10.9 | 11.3 | 11.6 | 8.9 | 12.7 | 14.7 | 15.8 | 11.6 | 8.9 | 8.9 |
ROA ROA% | 5.2 | 4.2 | 3.2 | 3.4 | 4.8 | 3.5 | 4.1 | 4.9 | 5.3 | 3.7 | 2.8 | 2.8 |
Documents — Ircon International Ltd
Concall Transcript Summaries — Ircon International Ltd