| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,466 | 5,656 | 5,425 | 4,939 | 5,572 | 5,271 | 5,047 | 4,085 | 4,234 | 4,943 | 4,633 | 4,452 | |
Growth YoY Revenue Growth YoY% | 35.2 | 9.7 | 4.6 | 12.0 | 1.9 | -6.8 | -7.0 | -17.3 | -24.0 | -6.2 | -8.2 | 9.0 |
| 4,662 | 4,667 | 4,505 | 4,100 | 4,658 | 4,332 | 4,310 | 3,415 | 3,782 | 4,331 | 4,153 | 4,056 | |
| 804 | 989 | 920 | 840 | 914 | 939 | 736 | 670 | 451 | 613 | 481 | 397 | |
OPM OPM% | 14.7 | 17.5 | 17.0 | 17.0 | 16.4 | 17.8 | 14.6 | 16.4 | 10.7 | 12.4 | 10.4 | 8.9 |
| 22 | 39 | 69 | 51 | 37 | 29 | 28 | 29 | 40 | 22 | 20 | 18 | |
Interest Expense Interest ExpenseCr | 189 | 182 | 174 | 154 | 158 | 173 | 139 | 171 | 153 | 133 | 163 | 108 |
Depreciation DepreciationCr | 141 | 147 | 149 | 148 | 151 | 151 | 153 | 153 | 156 | 155 | 167 | 164 |
PBT PBTCr | 496 | 700 | 667 | 588 | 643 | 645 | 473 | 374 | 183 | 347 | 172 | 143 |
| 140 | 187 | 186 | 172 | 168 | 166 | 386 | -41 | 44 | 100 | 48 | 52 | |
| 356 | 512 | 480 | 416 | 475 | 479 | 87 | 415 | 139 | 248 | 124 | 91 | |
Growth YoY PAT Growth YoY% | 1,594.1 | 257.8 | 61.5 | 70.5 | 33.6 | -6.5 | -81.9 | -0.2 | -70.8 | -48.4 | 42.3 | -78.2 |
NPM NPM% | 6.5 | 9.1 | 8.8 | 8.4 | 8.5 | 9.1 | 1.7 | 10.2 | 3.3 | 5.0 | 2.7 | 2.0 |
| 5.9 | 8.4 | 7.9 | 6.9 | 7.9 | 8.0 | 4.6 | 6.7 | 2.4 | 4.0 | 2.2 | 1.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,466 | 5,656 | 5,425 | 4,939 | 5,572 | 5,271 | 5,047 | 4,085 | 4,234 | 4,943 | 4,633 | 4,452 | |
Growth YoY Revenue Growth YoY% | 35.2 | 9.7 | 4.6 | 12.0 | 1.9 | -6.8 | -7.0 | -17.3 | -24.0 | -6.2 | -8.2 | 9.0 |
| 4,662 | 4,667 | 4,505 | 4,100 | 4,658 | 4,332 | 4,310 | 3,415 | 3,782 | 4,331 | 4,153 | 4,056 | |
| 804 | 989 | 920 | 840 | 914 | 939 | 736 | 670 | 451 | 613 | 481 | 397 | |
OPM OPM% | 14.7 | 17.5 | 17.0 | 17.0 | 16.4 | 17.8 | 14.6 | 16.4 | 10.7 | 12.4 | 10.4 | 8.9 |
| 22 | 39 | 69 | 51 | 37 | 29 | 28 | 29 | 40 | 22 | 20 | 18 | |
Interest Expense Interest ExpenseCr | 189 | 182 | 174 | 154 | 158 | 173 | 139 | 171 | 153 | 133 | 163 | 108 |
Depreciation DepreciationCr | 141 | 147 | 149 | 148 | 151 | 151 | 153 | 153 | 156 | 155 | 167 | 164 |
PBT PBTCr | 496 | 700 | 667 | 588 | 643 | 645 | 473 | 374 | 183 | 347 | 172 | 143 |
| 140 | 187 | 186 | 172 | 168 | 166 | 386 | -41 | 44 | 100 | 48 | 52 | |
| 356 | 512 | 480 | 416 | 475 | 479 | 87 | 415 | 139 | 248 | 124 | 91 | |
Growth YoY PAT Growth YoY% | 1,594.1 | 257.8 | 61.5 | 70.5 | 33.6 | -6.5 | -81.9 | -0.2 | -70.8 | -48.4 | 42.3 | -78.2 |
NPM NPM% | 6.5 | 9.1 | 8.8 | 8.4 | 8.5 | 9.1 | 1.7 | 10.2 | 3.3 | 5.0 | 2.7 | 2.0 |
| 5.9 | 8.4 | 7.9 | 6.9 | 7.9 | 8.0 | 4.6 | 6.7 | 2.4 | 4.0 | 2.2 | 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 | 7,703 | 7,070 | 8,507 | 12,117 | 11,627 | 10,664 | 13,298 | 17,868 | 20,958 | 20,829 | 17,895 | 18,263 |
Growth Revenue Growth% | -6.2 | -8.2 | 20.3 | 42.4 | -4.0 | -8.3 | 24.7 | 34.4 | 17.3 | -0.6 | -14.1 | -8.6 |
| 6,930 | 6,256 | 7,462 | 10,642 | 10,116 | 9,422 | 11,896 | 16,204 | 17,637 | 17,400 | 15,680 | 16,321 | |
| 772 | 814 | 1,045 | 1,475 | 1,511 | 1,241 | 1,402 | 1,664 | 3,321 | 3,429 | 2,215 | 1,941 | |
OPM OPM% | 10.0 | 11.5 | 12.3 | 12.2 | 13.0 | 11.6 | 10.5 | 9.3 | 15.8 | 16.5 | 12.4 | 10.6 |
| 150 | 285 | 32 | 524 | -3 | 210 | 153 | 167 | 167 | 145 | 111 | 101 | |
Interest Expense Interest ExpenseCr | 679 | 569 | 579 | 615 | 620 | 493 | 460 | 642 | 705 | 623 | 620 | 557 |
Depreciation DepreciationCr | 328 | 337 | 363 | 396 | 422 | 459 | 473 | 470 | 568 | 602 | 630 | 641 |
PBT PBTCr | -85 | 193 | 134 | 988 | 467 | 499 | 621 | 719 | 2,216 | 2,349 | 1,076 | 844 |
| -68 | 63 | 133 | 212 | 5 | 172 | 246 | 268 | 623 | 891 | 150 | 244 | |
PAT PATCr | -17 | 130 | 1 | 776 | 461 | 328 | 376 | 452 | 1,593 | 1,458 | 925 | 601 |
Growth PAT Growth% | 76.8 | 865.0 | -99.5 | 1,26,571.8 | -40.6 | -28.9 | 14.7 | 20.2 | 252.6 | -8.5 | -36.5 | -58.8 |
NPM NPM% | -0.2 | 1.8 | 0.0 | 6.4 | 4.0 | 3.1 | 2.8 | 2.5 | 7.6 | 7.0 | 5.2 | 3.3 |
| -0.7 | 1.6 | 2.8 | 13.3 | 8.7 | 5.0 | 6.5 | 10.0 | 26.4 | 27.3 | 15.3 | 10.3 |
| 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 | 7,703 | 7,070 | 8,507 | 12,117 | 11,627 | 10,664 | 13,298 | 17,868 | 20,958 | 20,829 | 17,895 | 18,263 |
Growth Revenue Growth% | -6.2 | -8.2 | 20.3 | 42.4 | -4.0 | -8.3 | 24.7 | 34.4 | 17.3 | -0.6 | -14.1 | -8.6 |
| 6,930 | 6,256 | 7,462 | 10,642 | 10,116 | 9,422 | 11,896 | 16,204 | 17,637 | 17,400 | 15,680 | 16,321 | |
| 772 | 814 | 1,045 | 1,475 | 1,511 | 1,241 | 1,402 | 1,664 | 3,321 | 3,429 | 2,215 | 1,941 | |
OPM OPM% | 10.0 | 11.5 | 12.3 | 12.2 | 13.0 | 11.6 | 10.5 | 9.3 | 15.8 | 16.5 | 12.4 | 10.6 |
| 150 | 285 | 32 | 524 | -3 | 210 | 153 | 167 | 167 | 145 | 111 | 101 | |
Interest Expense Interest ExpenseCr | 679 | 569 | 579 | 615 | 620 | 493 | 460 | 642 | 705 | 623 | 620 | 557 |
Depreciation DepreciationCr | 328 | 337 | 363 | 396 | 422 | 459 | 473 | 470 | 568 | 602 | 630 | 641 |
PBT PBTCr | -85 | 193 | 134 | 988 | 467 | 499 | 621 | 719 | 2,216 | 2,349 | 1,076 | 844 |
| -68 | 63 | 133 | 212 | 5 | 172 | 246 | 268 | 623 | 891 | 150 | 244 | |
PAT PATCr | -17 | 130 | 1 | 776 | 461 | 328 | 376 | 452 | 1,593 | 1,458 | 925 | 601 |
Growth PAT Growth% | 76.8 | 865.0 | -99.5 | 1,26,571.8 | -40.6 | -28.9 | 14.7 | 20.2 | 252.6 | -8.5 | -36.5 | -58.8 |
NPM NPM% | -0.2 | 1.8 | 0.0 | 6.4 | 4.0 | 3.1 | 2.8 | 2.5 | 7.6 | 7.0 | 5.2 | 3.3 |
| -0.7 | 1.6 | 2.8 | 13.3 | 8.7 | 5.0 | 6.5 | 10.0 | 26.4 | 27.3 | 15.3 | 10.3 |
| 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 | 61 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 4,938 | 5,322 | 5,432 | 6,218 | 6,700 | 6,919 | 7,300 | 7,857 | 10,029 | 11,347 | 12,510 |
| 4,738 | 3,824 | 4,219 | 5,799 | 5,841 | 6,424 | 7,139 | 7,967 | 8,326 | 6,983 | 6,188 | |
| 4,710 | 4,042 | 4,105 | 3,472 | 3,345 | 3,262 | 2,862 | 2,994 | 3,329 | 2,842 | 3,216 | |
| 14,564 | 13,126 | 13,524 | 15,171 | 15,475 | 16,225 | 16,850 | 18,240 | 21,022 | 20,779 | 21,686 | |
| 5,708 | 4,680 | 5,339 | 6,430 | 5,818 | 6,717 | 7,267 | 8,903 | 10,304 | 10,105 | 9,973 | |
| 8,856 | 8,446 | 8,185 | 8,741 | 9,657 | 9,508 | 9,583 | 9,336 | 10,718 | 10,674 | 11,714 | |
| 14,564 | 13,126 | 13,524 | 15,171 | 15,475 | 16,225 | 16,850 | 18,240 | 21,022 | 20,779 | 21,686 |
| 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 | 61 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 4,938 | 5,322 | 5,432 | 6,218 | 6,700 | 6,919 | 7,300 | 7,857 | 10,029 | 11,347 | 12,510 |
| 4,738 | 3,824 | 4,219 | 5,799 | 5,841 | 6,424 | 7,139 | 7,967 | 8,326 | 6,983 | 6,188 | |
| 4,710 | 4,042 | 4,105 | 3,472 | 3,345 | 3,262 | 2,862 | 2,994 | 3,329 | 2,842 | 3,216 | |
| 14,564 | 13,126 | 13,524 | 15,171 | 15,475 | 16,225 | 16,850 | 18,240 | 21,022 | 20,779 | 21,686 | |
| 5,708 | 4,680 | 5,339 | 6,430 | 5,818 | 6,717 | 7,267 | 8,903 | 10,304 | 10,105 | 9,973 | |
| 8,856 | 8,446 | 8,185 | 8,741 | 9,657 | 9,508 | 9,583 | 9,336 | 10,718 | 10,674 | 11,714 | |
| 14,564 | 13,126 | 13,524 | 15,171 | 15,475 | 16,225 | 16,850 | 18,240 | 21,022 | 20,779 | 21,686 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 917 | 1,163 | 565 | 1,567 | 1,665 | 1,570 | 73 | 1,616 | 2,593 | 2,335 | 1,771 | |
| -498 | -426 | -120 | -516 | -469 | -359 | -191 | -71 | -1,917 | -899 | -955 | |
| -512 | -816 | -470 | -977 | -1,168 | -831 | 61 | -1,966 | -12 | -1,524 | -1,073 | |
Net Cash Flow Net Cash FlowCr | -93 | -79 | -25 | 74 | 28 | 380 | -57 | -421 | 663 | -87 | -257 |
Free Cash Flow Free Cash FlowCr | 434 | 877 | 377 | 1,071 | 1,107 | 1,173 | -279 | 1,379 | 1,741 | 1,324 | 706 |
CFO To PAT CFO To PAT% | -5,384.3 | 892.2 | 92,247.7 | 202.0 | 360.9 | 479.0 | 19.6 | 357.7 | 162.8 | 160.2 | 191.4 |
CFO To EBITDA CFO To EBITDA% | 118.8 | 142.8 | 54.1 | 106.3 | 110.2 | 126.5 | 5.2 | 97.1 | 78.1 | 68.1 | 80.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 917 | 1,163 | 565 | 1,567 | 1,665 | 1,570 | 73 | 1,616 | 2,593 | 2,335 | 1,771 | |
| -498 | -426 | -120 | -516 | -469 | -359 | -191 | -71 | -1,917 | -899 | -955 | |
| -512 | -816 | -470 | -977 | -1,168 | -831 | 61 | -1,966 | -12 | -1,524 | -1,073 | |
Net Cash Flow Net Cash FlowCr | -93 | -79 | -25 | 74 | 28 | 380 | -57 | -421 | 663 | -87 | -257 |
Free Cash Flow Free Cash FlowCr | 434 | 877 | 377 | 1,071 | 1,107 | 1,173 | -279 | 1,379 | 1,741 | 1,324 | 706 |
CFO To PAT CFO To PAT% | -5,384.3 | 892.2 | 92,247.7 | 202.0 | 360.9 | 479.0 | 19.6 | 357.7 | 162.8 | 160.2 | 191.4 |
CFO To EBITDA CFO To EBITDA% | 118.8 | 142.8 | 54.1 | 106.3 | 110.2 | 126.5 | 5.2 | 97.1 | 78.1 | 68.1 | 80.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,174 | 2,667 | 3,805 | 2,767 | 1,464 | 2,371 | 2,879 | 4,654 | 13,817 | 17,273 | 11,719 | 18,712 |
Price To Earnings Price To Earnings | 23.4 | 21.3 | 3.3 | 2.6 | 7.4 | 7.0 | 7.2 | 8.2 | 9.9 | 12.0 | 28.6 | |
Price To Sales Price To Sales | 0.1 | 0.4 | 0.5 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.7 | 0.8 | 0.7 | 1.0 |
Price To Book Price To Book | 0.2 | 0.5 | 0.7 | 0.4 | 0.2 | 0.3 | 0.4 | 0.6 | 1.4 | 1.5 | 0.9 | 1.5 |
EV To EBITDA EV To EBITDA | 10.3 | 9.9 | 9.3 | 5.3 | 4.2 | 5.6 | 5.9 | 5.7 | 5.6 | 6.2 | 7.2 | 11.6 |
GPM GPM% | 28.7 | 29.7 | 30.1 | 28.1 | 30.5 | 30.2 | 26.8 | 23.6 | 30.1 | 31.8 | 30.6 | 30.6 |
OPM OPM% | 10.0 | 11.5 | 12.3 | 12.2 | 13.0 | 11.6 | 10.5 | 9.3 | 15.8 | 16.5 | 12.4 | 10.6 |
NPM NPM% | -0.2 | 1.8 | 0.0 | 6.4 | 4.0 | 3.1 | 2.8 | 2.5 | 7.6 | 7.0 | 5.2 | 3.3 |
ROCE ROCE% | 5.0 | 7.0 | 6.2 | 13.8 | 9.1 | 8.1 | 8.1 | 10.6 | 18.4 | 18.3 | 9.8 | 9.8 |
ROE ROE% | -0.3 | 2.4 | 0.0 | 12.3 | 6.8 | 4.7 | 5.1 | 5.7 | 15.8 | 12.8 | 7.4 | 7.4 |
ROA ROA% | -0.1 | 1.0 | 0.0 | 5.1 | 3.0 | 2.0 | 2.2 | 2.5 | 7.6 | 7.0 | 4.3 | 4.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,174 | 2,667 | 3,805 | 2,767 | 1,464 | 2,371 | 2,879 | 4,654 | 13,817 | 17,273 | 11,719 | 18,712 |
Price To Earnings Price To Earnings | 23.4 | 21.3 | 3.3 | 2.6 | 7.4 | 7.0 | 7.2 | 8.2 | 9.9 | 12.0 | 28.6 | |
Price To Sales Price To Sales | 0.1 | 0.4 | 0.5 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.7 | 0.8 | 0.7 | 1.0 |
Price To Book Price To Book | 0.2 | 0.5 | 0.7 | 0.4 | 0.2 | 0.3 | 0.4 | 0.6 | 1.4 | 1.5 | 0.9 | 1.5 |
EV To EBITDA EV To EBITDA | 10.3 | 9.9 | 9.3 | 5.3 | 4.2 | 5.6 | 5.9 | 5.7 | 5.6 | 6.2 | 7.2 | 11.6 |
GPM GPM% | 28.7 | 29.7 | 30.1 | 28.1 | 30.5 | 30.2 | 26.8 | 23.6 | 30.1 | 31.8 | 30.6 | 30.6 |
OPM OPM% | 10.0 | 11.5 | 12.3 | 12.2 | 13.0 | 11.6 | 10.5 | 9.3 | 15.8 | 16.5 | 12.4 | 10.6 |
NPM NPM% | -0.2 | 1.8 | 0.0 | 6.4 | 4.0 | 3.1 | 2.8 | 2.5 | 7.6 | 7.0 | 5.2 | 3.3 |
ROCE ROCE% | 5.0 | 7.0 | 6.2 | 13.8 | 9.1 | 8.1 | 8.1 | 10.6 | 18.4 | 18.3 | 9.8 | 9.8 |
ROE ROE% | -0.3 | 2.4 | 0.0 | 12.3 | 6.8 | 4.7 | 5.1 | 5.7 | 15.8 | 12.8 | 7.4 | 7.4 |
ROA ROA% | -0.1 | 1.0 | 0.0 | 5.1 | 3.0 | 2.0 | 2.2 | 2.5 | 7.6 | 7.0 | 4.3 | 4.3 |
Documents — Jindal Saw Ltd
Concall Transcript Summaries — Jindal Saw Ltd