| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,547 | 1,539 | 1,846 | 1,718 | 1,557 | 1,486 | 1,590 | 1,357 | 1,353 | 1,329 | 1,745 | 1,683 | |
Growth YoY Revenue Growth YoY% | 12.9 | 0.1 | 7.0 | 15.9 | 0.6 | -3.4 | -13.9 | -21.0 | -13.1 | -10.6 | 9.8 | 24.0 |
| 1,333 | 1,292 | 1,605 | 1,403 | 1,328 | 1,296 | 1,457 | 1,230 | 1,281 | 1,274 | 1,653 | 1,531 | |
| 213 | 247 | 241 | 316 | 228 | 190 | 133 | 127 | 72 | 54 | 92 | 151 | |
OPM OPM% | 13.8 | 16.0 | 13.1 | 18.4 | 14.7 | 12.8 | 8.4 | 9.4 | 5.3 | 4.1 | 5.3 | 9.0 |
| 28 | 23 | 156 | 10 | 22 | 18 | 19 | 16 | 13 | 8 | 0 | 3 | |
Interest Expense Interest ExpenseCr | 19 | 15 | 18 | 16 | 15 | 15 | 17 | 18 | 15 | 16 | 18 | 14 |
Depreciation DepreciationCr | 21 | 21 | 23 | 22 | 22 | 23 | 26 | 31 | 31 | 32 | 32 | 32 |
PBT PBTCr | 202 | 235 | 357 | 287 | 213 | 170 | 108 | 95 | 40 | 15 | 42 | 109 |
| 0 | 0 | 84 | 78 | 60 | 49 | 33 | 24 | 13 | 3 | 21 | 24 | |
| 202 | 235 | 273 | 209 | 153 | 120 | 75 | 71 | 26 | 12 | 21 | 85 | |
Growth YoY PAT Growth YoY% | 851.6 | 740.6 | 2,187.0 | 22.5 | -24.0 | -48.7 | -72.3 | -66.2 | -82.7 | -90.4 | -71.7 | 20.8 |
NPM NPM% | 13.0 | 15.2 | 14.8 | 12.2 | 9.8 | 8.1 | 4.8 | 5.2 | 2.0 | 0.9 | 1.2 | 5.1 |
| 2.6 | 2.9 | 3.4 | 2.4 | 1.7 | 0.3 | 0.8 | 0.8 | 0.3 | 0.1 | 0.2 | 0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,547 | 1,539 | 1,846 | 1,718 | 1,557 | 1,486 | 1,590 | 1,357 | 1,353 | 1,329 | 1,745 | 1,683 | |
Growth YoY Revenue Growth YoY% | 12.9 | 0.1 | 7.0 | 15.9 | 0.6 | -3.4 | -13.9 | -21.0 | -13.1 | -10.6 | 9.8 | 24.0 |
| 1,333 | 1,292 | 1,605 | 1,403 | 1,328 | 1,296 | 1,457 | 1,230 | 1,281 | 1,274 | 1,653 | 1,531 | |
| 213 | 247 | 241 | 316 | 228 | 190 | 133 | 127 | 72 | 54 | 92 | 151 | |
OPM OPM% | 13.8 | 16.0 | 13.1 | 18.4 | 14.7 | 12.8 | 8.4 | 9.4 | 5.3 | 4.1 | 5.3 | 9.0 |
| 28 | 23 | 156 | 10 | 22 | 18 | 19 | 16 | 13 | 8 | 0 | 3 | |
Interest Expense Interest ExpenseCr | 19 | 15 | 18 | 16 | 15 | 15 | 17 | 18 | 15 | 16 | 18 | 14 |
Depreciation DepreciationCr | 21 | 21 | 23 | 22 | 22 | 23 | 26 | 31 | 31 | 32 | 32 | 32 |
PBT PBTCr | 202 | 235 | 357 | 287 | 213 | 170 | 108 | 95 | 40 | 15 | 42 | 109 |
| 0 | 0 | 84 | 78 | 60 | 49 | 33 | 24 | 13 | 3 | 21 | 24 | |
| 202 | 235 | 273 | 209 | 153 | 120 | 75 | 71 | 26 | 12 | 21 | 85 | |
Growth YoY PAT Growth YoY% | 851.6 | 740.6 | 2,187.0 | 22.5 | -24.0 | -48.7 | -72.3 | -66.2 | -82.7 | -90.4 | -71.7 | 20.8 |
NPM NPM% | 13.0 | 15.2 | 14.8 | 12.2 | 9.8 | 8.1 | 4.8 | 5.2 | 2.0 | 0.9 | 1.2 | 5.1 |
| 2.6 | 2.9 | 3.4 | 2.4 | 1.7 | 0.3 | 0.8 | 0.8 | 0.3 | 0.1 | 0.2 | 0.9 |
| 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 | 1,213 | 1,564 | 2,389 | 3,077 | 2,912 | 2,785 | 4,644 | 6,125 | 6,414 | 6,351 | 5,784 | 6,110 |
Growth Revenue Growth% | -17.9 | 29.0 | 52.8 | 28.8 | -5.4 | -4.4 | 66.7 | 31.9 | 4.7 | -1.0 | -8.9 | 2.0 |
| 1,365 | 1,664 | 2,483 | 3,058 | 2,877 | 2,690 | 4,435 | 5,869 | 5,508 | 5,484 | 5,435 | 5,740 | |
| -152 | -100 | -94 | 20 | 36 | 95 | 208 | 256 | 906 | 867 | 350 | 370 | |
OPM OPM% | -12.5 | -6.4 | -3.9 | 0.6 | 1.2 | 3.4 | 4.5 | 4.2 | 14.1 | 13.7 | 6.0 | 6.0 |
| 16 | 21 | -22 | 40 | 50 | 11 | 30 | 35 | 215 | 68 | 33 | 24 | |
Interest Expense Interest ExpenseCr | 414 | 45 | 34 | 112 | 103 | 88 | 99 | 89 | 73 | 63 | 66 | 62 |
Depreciation DepreciationCr | 116 | 112 | 107 | 102 | 97 | 94 | 91 | 98 | 86 | 94 | 125 | 126 |
PBT PBTCr | -666 | -236 | -257 | -154 | -114 | -76 | 48 | 105 | 963 | 778 | 192 | 206 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47 | 84 | 220 | 62 | 62 | |
PAT PATCr | -666 | -236 | -257 | -154 | -114 | -76 | 48 | 58 | 880 | 558 | 130 | 145 |
Growth PAT Growth% | -72.4 | 64.6 | -8.7 | 40.1 | 25.6 | 33.7 | 163.4 | 20.3 | 1,421.1 | -36.6 | -76.7 | -65.5 |
NPM NPM% | -54.9 | -15.1 | -10.7 | -5.0 | -3.9 | -2.7 | 1.0 | 0.9 | 13.7 | 8.8 | 2.3 | 2.4 |
| -18.1 | -5.7 | -5.5 | -3.2 | -2.2 | -1.4 | 0.9 | 0.9 | 11.2 | 6.2 | 1.4 | 1.6 |
| 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 | 1,213 | 1,564 | 2,389 | 3,077 | 2,912 | 2,785 | 4,644 | 6,125 | 6,414 | 6,351 | 5,784 | 6,110 |
Growth Revenue Growth% | -17.9 | 29.0 | 52.8 | 28.8 | -5.4 | -4.4 | 66.7 | 31.9 | 4.7 | -1.0 | -8.9 | 2.0 |
| 1,365 | 1,664 | 2,483 | 3,058 | 2,877 | 2,690 | 4,435 | 5,869 | 5,508 | 5,484 | 5,435 | 5,740 | |
| -152 | -100 | -94 | 20 | 36 | 95 | 208 | 256 | 906 | 867 | 350 | 370 | |
OPM OPM% | -12.5 | -6.4 | -3.9 | 0.6 | 1.2 | 3.4 | 4.5 | 4.2 | 14.1 | 13.7 | 6.0 | 6.0 |
| 16 | 21 | -22 | 40 | 50 | 11 | 30 | 35 | 215 | 68 | 33 | 24 | |
Interest Expense Interest ExpenseCr | 414 | 45 | 34 | 112 | 103 | 88 | 99 | 89 | 73 | 63 | 66 | 62 |
Depreciation DepreciationCr | 116 | 112 | 107 | 102 | 97 | 94 | 91 | 98 | 86 | 94 | 125 | 126 |
PBT PBTCr | -666 | -236 | -257 | -154 | -114 | -76 | 48 | 105 | 963 | 778 | 192 | 206 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47 | 84 | 220 | 62 | 62 | |
PAT PATCr | -666 | -236 | -257 | -154 | -114 | -76 | 48 | 58 | 880 | 558 | 130 | 145 |
Growth PAT Growth% | -72.4 | 64.6 | -8.7 | 40.1 | 25.6 | 33.7 | 163.4 | 20.3 | 1,421.1 | -36.6 | -76.7 | -65.5 |
NPM NPM% | -54.9 | -15.1 | -10.7 | -5.0 | -3.9 | -2.7 | 1.0 | 0.9 | 13.7 | 8.8 | 2.3 | 2.4 |
| -18.1 | -5.7 | -5.5 | -3.2 | -2.2 | -1.4 | 0.9 | 0.9 | 11.2 | 6.2 | 1.4 | 1.6 |
| 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 | 78 | 86 | 96 | 96 | 110 | 110 | 110 | 145 | 164 | 182 | 182 |
Reserves ReservesCr | -921 | -1,271 | -1,523 | -1,676 | -1,768 | -1,843 | -1,773 | 366 | 1,319 | 1,942 | 2,075 |
| 2,396 | 4,536 | 4,607 | 3,170 | 3,975 | 4,161 | 4,045 | 1,737 | 1,502 | 1,559 | 1,648 | |
| 2,248 | 53 | 57 | 1,614 | 662 | 579 | 587 | 667 | 348 | 207 | 172 | |
| 3,805 | 3,407 | 3,238 | 3,204 | 2,979 | 3,006 | 2,969 | 2,960 | 3,354 | 3,891 | 4,077 | |
| 1,613 | 1,330 | 1,322 | 1,397 | 1,244 | 1,301 | 1,292 | 1,372 | 1,513 | 1,973 | 2,055 | |
| 2,192 | 2,077 | 1,916 | 1,807 | 1,736 | 1,705 | 1,677 | 1,588 | 1,841 | 1,918 | 2,023 | |
| 3,805 | 3,407 | 3,238 | 3,204 | 2,979 | 3,006 | 2,969 | 2,960 | 3,354 | 3,891 | 4,077 |
| 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 | 78 | 86 | 96 | 96 | 110 | 110 | 110 | 145 | 164 | 182 | 182 |
Reserves ReservesCr | -921 | -1,271 | -1,523 | -1,676 | -1,768 | -1,843 | -1,773 | 366 | 1,319 | 1,942 | 2,075 |
| 2,396 | 4,536 | 4,607 | 3,170 | 3,975 | 4,161 | 4,045 | 1,737 | 1,502 | 1,559 | 1,648 | |
| 2,248 | 53 | 57 | 1,614 | 662 | 579 | 587 | 667 | 348 | 207 | 172 | |
| 3,805 | 3,407 | 3,238 | 3,204 | 2,979 | 3,006 | 2,969 | 2,960 | 3,354 | 3,891 | 4,077 | |
| 1,613 | 1,330 | 1,322 | 1,397 | 1,244 | 1,301 | 1,292 | 1,372 | 1,513 | 1,973 | 2,055 | |
| 2,192 | 2,077 | 1,916 | 1,807 | 1,736 | 1,705 | 1,677 | 1,588 | 1,841 | 1,918 | 2,023 | |
| 3,805 | 3,407 | 3,238 | 3,204 | 2,979 | 3,006 | 2,969 | 2,960 | 3,354 | 3,891 | 4,077 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -172 | -104 | 66 | 40 | 291 | 143 | 463 | 321 | 839 | 311 | 358 | |
| 4 | 25 | -12 | 7 | -37 | -40 | -124 | -119 | -398 | -352 | -242 | |
| 157 | 76 | -48 | -48 | -250 | -89 | -351 | -192 | -416 | 88 | -209 | |
Net Cash Flow Net Cash FlowCr | -11 | -2 | 5 | 0 | 4 | 15 | -12 | 10 | 24 | 47 | -93 |
Free Cash Flow Free Cash FlowCr | -186 | -101 | 34 | 48 | 254 | 102 | 336 | 229 | 459 | -43 | 115 |
CFO To PAT CFO To PAT% | 25.8 | 44.0 | -25.6 | -26.2 | -254.1 | -189.2 | 962.7 | 555.0 | 95.4 | 55.8 | 275.5 |
CFO To EBITDA CFO To EBITDA% | 113.0 | 103.8 | -70.1 | 206.1 | 815.0 | 150.4 | 222.2 | 125.2 | 92.5 | 35.9 | 102.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -172 | -104 | 66 | 40 | 291 | 143 | 463 | 321 | 839 | 311 | 358 | |
| 4 | 25 | -12 | 7 | -37 | -40 | -124 | -119 | -398 | -352 | -242 | |
| 157 | 76 | -48 | -48 | -250 | -89 | -351 | -192 | -416 | 88 | -209 | |
Net Cash Flow Net Cash FlowCr | -11 | -2 | 5 | 0 | 4 | 15 | -12 | 10 | 24 | 47 | -93 |
Free Cash Flow Free Cash FlowCr | -186 | -101 | 34 | 48 | 254 | 102 | 336 | 229 | 459 | -43 | 115 |
CFO To PAT CFO To PAT% | 25.8 | 44.0 | -25.6 | -26.2 | -254.1 | -189.2 | 962.7 | 555.0 | 95.4 | 55.8 | 275.5 |
CFO To EBITDA CFO To EBITDA% | 113.0 | 103.8 | -70.1 | 206.1 | 815.0 | 150.4 | 222.2 | 125.2 | 92.5 | 35.9 | 102.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 55 | 144 | 118 | 273 | 186 | 426 | 483 | 662 | 15,143 | 12,585 | 4,939 | 5,887 |
Price To Earnings Price To Earnings | 10.1 | 11.4 | 17.2 | 22.5 | 38.1 | 40.8 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.4 | 2.0 | 0.8 | 1.0 |
Price To Book Price To Book | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.3 | -0.3 | 1.3 | 10.2 | 5.9 | 2.2 | 2.6 |
EV To EBITDA EV To EBITDA | -20.1 | -29.8 | -38.7 | 199.7 | 101.7 | 40.2 | 17.4 | 5.7 | 17.1 | 15.0 | 15.2 | 16.9 |
GPM GPM% | -3.0 | 3.7 | 2.7 | 6.3 | 7.5 | 10.4 | 15.7 | 16.7 | 19.0 | 19.1 | 11.2 | 11.2 |
OPM OPM% | -12.5 | -6.4 | -3.9 | 0.6 | 1.2 | 3.4 | 4.5 | 4.2 | 14.1 | 13.7 | 6.0 | 6.0 |
NPM NPM% | -54.9 | -15.1 | -10.7 | -5.0 | -3.9 | -2.7 | 1.0 | 0.9 | 13.7 | 8.8 | 2.3 | 2.4 |
ROCE ROCE% | -11.6 | -11.5 | -10.7 | -2.0 | -0.6 | 0.7 | 9.7 | 14.1 | 53.0 | 31.3 | 9.6 | 9.6 |
ROE ROE% | 79.0 | 19.9 | 18.0 | 9.7 | 6.9 | 4.4 | -2.9 | 11.3 | 59.3 | 26.3 | 5.8 | 5.8 |
ROA ROA% | -17.5 | -6.9 | -7.9 | -4.8 | -3.8 | -2.5 | 1.6 | 1.9 | 26.2 | 14.3 | 3.2 | 3.2 |
| 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 | 55 | 144 | 118 | 273 | 186 | 426 | 483 | 662 | 15,143 | 12,585 | 4,939 | 5,887 |
Price To Earnings Price To Earnings | 10.1 | 11.4 | 17.2 | 22.5 | 38.1 | 40.8 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.4 | 2.0 | 0.8 | 1.0 |
Price To Book Price To Book | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.3 | -0.3 | 1.3 | 10.2 | 5.9 | 2.2 | 2.6 |
EV To EBITDA EV To EBITDA | -20.1 | -29.8 | -38.7 | 199.7 | 101.7 | 40.2 | 17.4 | 5.7 | 17.1 | 15.0 | 15.2 | 16.9 |
GPM GPM% | -3.0 | 3.7 | 2.7 | 6.3 | 7.5 | 10.4 | 15.7 | 16.7 | 19.0 | 19.1 | 11.2 | 11.2 |
OPM OPM% | -12.5 | -6.4 | -3.9 | 0.6 | 1.2 | 3.4 | 4.5 | 4.2 | 14.1 | 13.7 | 6.0 | 6.0 |
NPM NPM% | -54.9 | -15.1 | -10.7 | -5.0 | -3.9 | -2.7 | 1.0 | 0.9 | 13.7 | 8.8 | 2.3 | 2.4 |
ROCE ROCE% | -11.6 | -11.5 | -10.7 | -2.0 | -0.6 | 0.7 | 9.7 | 14.1 | 53.0 | 31.3 | 9.6 | 9.6 |
ROE ROE% | 79.0 | 19.9 | 18.0 | 9.7 | 6.9 | 4.4 | -2.9 | 11.3 | 59.3 | 26.3 | 5.8 | 5.8 |
ROA ROA% | -17.5 | -6.9 | -7.9 | -4.8 | -3.8 | -2.5 | 1.6 | 1.9 | 26.2 | 14.3 | 3.2 | 3.2 |
Documents — Jai Balaji Industries Ltd
Concall Transcript Summaries — Jai Balaji Industries Ltd