| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 392 | 438 | 574 | 492 | 571 | 624 | 606 | 540 | 573 | 532 | 640 | 555 | |
Growth YoY Revenue Growth YoY% | -17.9 | 8.4 | 4.4 | 19.9 | 45.7 | 42.6 | 5.5 | 9.6 | 0.4 | -14.8 | 5.7 | 2.7 |
| 357 | 387 | 518 | 446 | 522 | 574 | 557 | 500 | 543 | 510 | 599 | 525 | |
| 35 | 51 | 56 | 47 | 48 | 51 | 49 | 40 | 31 | 22 | 41 | 30 | |
OPM OPM% | 8.9 | 11.6 | 9.7 | 9.5 | 8.5 | 8.1 | 8.1 | 7.5 | 5.3 | 4.2 | 6.4 | 5.4 |
| 0 | 1 | 1 | 1 | 1 | 0 | 0 | 3 | 2 | 9 | 4 | 22 | |
Interest Expense Interest ExpenseCr | 11 | 15 | 9 | 15 | 16 | 17 | 12 | 15 | 11 | 9 | 9 | 8 |
Depreciation DepreciationCr | 8 | 8 | 8 | 9 | 9 | 9 | 7 | 5 | 4 | 4 | 4 | 4 |
PBT PBTCr | 16 | 28 | 39 | 24 | 24 | 25 | 31 | 23 | 17 | 18 | 32 | 40 |
| 4 | 7 | 11 | 6 | 6 | 7 | 8 | 5 | 5 | 4 | 6 | 7 | |
| 13 | 21 | 28 | 18 | 17 | 18 | 22 | 17 | 12 | 14 | 26 | 32 | |
Growth YoY PAT Growth YoY% | -61.0 | 42.5 | 6.2 | 31.9 | 35.9 | -12.3 | -21.8 | -3.4 | -31.3 | -22.4 | 18.7 | 85.8 |
NPM NPM% | 3.3 | 4.8 | 4.9 | 3.7 | 3.0 | 3.0 | 3.6 | 3.2 | 2.1 | 2.7 | 4.1 | 5.8 |
| 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 392 | 438 | 574 | 492 | 571 | 624 | 606 | 540 | 573 | 532 | 640 | 555 | |
Growth YoY Revenue Growth YoY% | -17.9 | 8.4 | 4.4 | 19.9 | 45.7 | 42.6 | 5.5 | 9.6 | 0.4 | -14.8 | 5.7 | 2.7 |
| 357 | 387 | 518 | 446 | 522 | 574 | 557 | 500 | 543 | 510 | 599 | 525 | |
| 35 | 51 | 56 | 47 | 48 | 51 | 49 | 40 | 31 | 22 | 41 | 30 | |
OPM OPM% | 8.9 | 11.6 | 9.7 | 9.5 | 8.5 | 8.1 | 8.1 | 7.5 | 5.3 | 4.2 | 6.4 | 5.4 |
| 0 | 1 | 1 | 1 | 1 | 0 | 0 | 3 | 2 | 9 | 4 | 22 | |
Interest Expense Interest ExpenseCr | 11 | 15 | 9 | 15 | 16 | 17 | 12 | 15 | 11 | 9 | 9 | 8 |
Depreciation DepreciationCr | 8 | 8 | 8 | 9 | 9 | 9 | 7 | 5 | 4 | 4 | 4 | 4 |
PBT PBTCr | 16 | 28 | 39 | 24 | 24 | 25 | 31 | 23 | 17 | 18 | 32 | 40 |
| 4 | 7 | 11 | 6 | 6 | 7 | 8 | 5 | 5 | 4 | 6 | 7 | |
| 13 | 21 | 28 | 18 | 17 | 18 | 22 | 17 | 12 | 14 | 26 | 32 | |
Growth YoY PAT Growth YoY% | -61.0 | 42.5 | 6.2 | 31.9 | 35.9 | -12.3 | -21.8 | -3.4 | -31.3 | -22.4 | 18.7 | 85.8 |
NPM NPM% | 3.3 | 4.8 | 4.9 | 3.7 | 3.0 | 3.0 | 3.6 | 3.2 | 2.1 | 2.7 | 4.1 | 5.8 |
| 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 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 | 1,009 | 1,158 | 1,650 | 2,212 | 2,199 | 1,700 | 2,559 | 2,070 | 1,814 | 2,288 | 2,286 | 2,300 |
Growth Revenue Growth% | 20.5 | 14.7 | 42.5 | 34.1 | -0.6 | -22.7 | 50.6 | -19.1 | -12.4 | 26.1 | -0.1 | -1.7 |
| 869 | 1,020 | 1,466 | 2,013 | 2,060 | 1,583 | 2,343 | 1,832 | 1,631 | 2,093 | 2,151 | 2,176 | |
| 140 | 138 | 184 | 199 | 139 | 116 | 216 | 238 | 183 | 195 | 134 | 124 | |
OPM OPM% | 13.9 | 11.9 | 11.2 | 9.0 | 6.3 | 6.8 | 8.4 | 11.5 | 10.1 | 8.5 | 5.9 | 5.4 |
| 4 | 28 | 8 | 7 | 7 | 25 | 6 | 1 | 2 | 3 | 17 | 36 | |
Interest Expense Interest ExpenseCr | 43 | 36 | 54 | 74 | 61 | 49 | 46 | 52 | 49 | 60 | 44 | 37 |
Depreciation DepreciationCr | 47 | 49 | 53 | 88 | 45 | 29 | 30 | 34 | 34 | 35 | 17 | 16 |
PBT PBTCr | 51 | 81 | 85 | 44 | 39 | 62 | 146 | 154 | 103 | 103 | 90 | 107 |
| 10 | 14 | 27 | 13 | 11 | 18 | 37 | 38 | 27 | 28 | 20 | 22 | |
PAT PATCr | 40 | 66 | 59 | 31 | 28 | 44 | 110 | 116 | 76 | 76 | 70 | 85 |
Growth PAT Growth% | 51.2 | 64.9 | -11.6 | -47.7 | -7.4 | 55.6 | 148.3 | 5.5 | -34.6 | -0.1 | -7.6 | 12.7 |
NPM NPM% | 4.0 | 5.7 | 3.6 | 1.4 | 1.3 | 2.6 | 4.3 | 5.6 | 4.2 | 3.3 | 3.0 | 3.7 |
| 0.4 | 0.7 | 0.1 | 0.3 | 0.3 | 0.4 | 1.1 | 1.1 | 0.8 | 0.8 | 0.7 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,009 | 1,158 | 1,650 | 2,212 | 2,199 | 1,700 | 2,559 | 2,070 | 1,814 | 2,288 | 2,286 | 2,300 |
Growth Revenue Growth% | 20.5 | 14.7 | 42.5 | 34.1 | -0.6 | -22.7 | 50.6 | -19.1 | -12.4 | 26.1 | -0.1 | -1.7 |
| 869 | 1,020 | 1,466 | 2,013 | 2,060 | 1,583 | 2,343 | 1,832 | 1,631 | 2,093 | 2,151 | 2,176 | |
| 140 | 138 | 184 | 199 | 139 | 116 | 216 | 238 | 183 | 195 | 134 | 124 | |
OPM OPM% | 13.9 | 11.9 | 11.2 | 9.0 | 6.3 | 6.8 | 8.4 | 11.5 | 10.1 | 8.5 | 5.9 | 5.4 |
| 4 | 28 | 8 | 7 | 7 | 25 | 6 | 1 | 2 | 3 | 17 | 36 | |
Interest Expense Interest ExpenseCr | 43 | 36 | 54 | 74 | 61 | 49 | 46 | 52 | 49 | 60 | 44 | 37 |
Depreciation DepreciationCr | 47 | 49 | 53 | 88 | 45 | 29 | 30 | 34 | 34 | 35 | 17 | 16 |
PBT PBTCr | 51 | 81 | 85 | 44 | 39 | 62 | 146 | 154 | 103 | 103 | 90 | 107 |
| 10 | 14 | 27 | 13 | 11 | 18 | 37 | 38 | 27 | 28 | 20 | 22 | |
PAT PATCr | 40 | 66 | 59 | 31 | 28 | 44 | 110 | 116 | 76 | 76 | 70 | 85 |
Growth PAT Growth% | 51.2 | 64.9 | -11.6 | -47.7 | -7.4 | 55.6 | 148.3 | 5.5 | -34.6 | -0.1 | -7.6 | 12.7 |
NPM NPM% | 4.0 | 5.7 | 3.6 | 1.4 | 1.3 | 2.6 | 4.3 | 5.6 | 4.2 | 3.3 | 3.0 | 3.7 |
| 0.4 | 0.7 | 0.1 | 0.3 | 0.3 | 0.4 | 1.1 | 1.1 | 0.8 | 0.8 | 0.7 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 100 | 100 |
Reserves ReservesCr | 192 | 251 | 300 | 330 | 356 | 400 | 516 | 630 | 699 | 689 | 760 |
| 274 | 306 | 618 | 683 | 568 | 467 | 589 | 739 | 804 | 836 | 742 | |
| 234 | 234 | 308 | 371 | 168 | 126 | 119 | 289 | 217 | 176 | 56 | |
| 720 | 811 | 1,252 | 1,405 | 1,112 | 1,013 | 1,244 | 1,677 | 1,741 | 1,801 | 1,659 | |
| 378 | 478 | 823 | 830 | 796 | 768 | 1,019 | 1,274 | 1,336 | 1,405 | 1,418 | |
| 342 | 333 | 429 | 575 | 317 | 245 | 224 | 404 | 404 | 396 | 241 | |
| 720 | 811 | 1,252 | 1,405 | 1,112 | 1,013 | 1,244 | 1,677 | 1,741 | 1,801 | 1,659 |
| 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 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 100 | 100 |
Reserves ReservesCr | 192 | 251 | 300 | 330 | 356 | 400 | 516 | 630 | 699 | 689 | 760 |
| 274 | 306 | 618 | 683 | 568 | 467 | 589 | 739 | 804 | 836 | 742 | |
| 234 | 234 | 308 | 371 | 168 | 126 | 119 | 289 | 217 | 176 | 56 | |
| 720 | 811 | 1,252 | 1,405 | 1,112 | 1,013 | 1,244 | 1,677 | 1,741 | 1,801 | 1,659 | |
| 378 | 478 | 823 | 830 | 796 | 768 | 1,019 | 1,274 | 1,336 | 1,405 | 1,418 | |
| 342 | 333 | 429 | 575 | 317 | 245 | 224 | 404 | 404 | 396 | 241 | |
| 720 | 811 | 1,252 | 1,405 | 1,112 | 1,013 | 1,244 | 1,677 | 1,741 | 1,801 | 1,659 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 99 | 8 | 39 | 271 | 22 | 83 | -95 | 315 | 5 | 167 | 216 | |
| -20 | -10 | -166 | -118 | 215 | 65 | -11 | -496 | -11 | 3 | 65 | |
| -100 | 0 | 140 | -143 | -250 | -135 | 105 | 184 | -3 | -147 | -271 | |
Net Cash Flow Net Cash FlowCr | -21 | -2 | 13 | 9 | -13 | 13 | 0 | 3 | -8 | 23 | 10 |
Free Cash Flow Free Cash FlowCr | 76 | -2 | -112 | 199 | 247 | 142 | -99 | 107 | -28 | 146 | 193 |
CFO To PAT CFO To PAT% | 245.2 | 11.6 | 66.4 | 883.3 | 76.1 | 188.4 | -86.2 | 272.1 | 7.2 | 221.2 | 309.4 |
CFO To EBITDA CFO To EBITDA% | 70.5 | 5.6 | 21.1 | 136.0 | 15.6 | 71.6 | -43.7 | 132.2 | 3.0 | 85.7 | 160.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 99 | 8 | 39 | 271 | 22 | 83 | -95 | 315 | 5 | 167 | 216 | |
| -20 | -10 | -166 | -118 | 215 | 65 | -11 | -496 | -11 | 3 | 65 | |
| -100 | 0 | 140 | -143 | -250 | -135 | 105 | 184 | -3 | -147 | -271 | |
Net Cash Flow Net Cash FlowCr | -21 | -2 | 13 | 9 | -13 | 13 | 0 | 3 | -8 | 23 | 10 |
Free Cash Flow Free Cash FlowCr | 76 | -2 | -112 | 199 | 247 | 142 | -99 | 107 | -28 | 146 | 193 |
CFO To PAT CFO To PAT% | 245.2 | 11.6 | 66.4 | 883.3 | 76.1 | 188.4 | -86.2 | 272.1 | 7.2 | 221.2 | 309.4 |
CFO To EBITDA CFO To EBITDA% | 70.5 | 5.6 | 21.1 | 136.0 | 15.6 | 71.6 | -43.7 | 132.2 | 3.0 | 85.7 | 160.8 |
| 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 | 280 | 518 | 2,532 | 1,422 | 642 | 966 | 5,617 | 6,429 | 6,234 | 7,161 | 1,815 | 5,248 |
Price To Earnings Price To Earnings | 7.0 | 7.8 | 43.2 | 47.3 | 22.5 | 21.9 | 51.4 | 55.6 | 82.5 | 95.2 | 25.9 | 62.3 |
Price To Sales Price To Sales | 0.3 | 0.5 | 1.5 | 0.6 | 0.3 | 0.6 | 2.2 | 3.1 | 3.4 | 3.1 | 0.8 | 2.3 |
Price To Book Price To Book | 1.3 | 1.9 | 7.9 | 4.1 | 1.7 | 2.3 | 10.5 | 9.9 | 8.7 | 9.1 | 2.1 | 6.1 |
EV To EBITDA EV To EBITDA | 4.1 | 6.2 | 16.4 | 9.8 | 8.1 | 11.8 | 28.6 | 29.2 | 37.2 | 39.2 | 15.0 | 41.8 |
GPM GPM% | 16.5 | 13.9 | 12.7 | 11.6 | 8.3 | 15.1 | 14.4 | 17.2 | 15.6 | 14.1 | 11.4 | 11.4 |
OPM OPM% | 13.9 | 11.9 | 11.2 | 9.0 | 6.3 | 6.8 | 8.4 | 11.5 | 10.1 | 8.5 | 5.9 | 5.4 |
NPM NPM% | 4.0 | 5.7 | 3.6 | 1.4 | 1.3 | 2.6 | 4.3 | 5.6 | 4.2 | 3.3 | 3.0 | 3.7 |
ROCE ROCE% | 17.9 | 19.0 | 16.6 | 12.8 | 11.4 | 12.9 | 17.0 | 13.8 | 9.5 | 10.3 | 9.5 | 9.5 |
ROE ROE% | 19.0 | 24.5 | 18.3 | 8.8 | 7.5 | 10.5 | 20.5 | 17.8 | 10.5 | 9.6 | 8.1 | 8.1 |
ROA ROA% | 5.6 | 8.2 | 4.7 | 2.2 | 2.5 | 4.4 | 8.8 | 6.9 | 4.3 | 4.2 | 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 | 280 | 518 | 2,532 | 1,422 | 642 | 966 | 5,617 | 6,429 | 6,234 | 7,161 | 1,815 | 5,248 |
Price To Earnings Price To Earnings | 7.0 | 7.8 | 43.2 | 47.3 | 22.5 | 21.9 | 51.4 | 55.6 | 82.5 | 95.2 | 25.9 | 62.3 |
Price To Sales Price To Sales | 0.3 | 0.5 | 1.5 | 0.6 | 0.3 | 0.6 | 2.2 | 3.1 | 3.4 | 3.1 | 0.8 | 2.3 |
Price To Book Price To Book | 1.3 | 1.9 | 7.9 | 4.1 | 1.7 | 2.3 | 10.5 | 9.9 | 8.7 | 9.1 | 2.1 | 6.1 |
EV To EBITDA EV To EBITDA | 4.1 | 6.2 | 16.4 | 9.8 | 8.1 | 11.8 | 28.6 | 29.2 | 37.2 | 39.2 | 15.0 | 41.8 |
GPM GPM% | 16.5 | 13.9 | 12.7 | 11.6 | 8.3 | 15.1 | 14.4 | 17.2 | 15.6 | 14.1 | 11.4 | 11.4 |
OPM OPM% | 13.9 | 11.9 | 11.2 | 9.0 | 6.3 | 6.8 | 8.4 | 11.5 | 10.1 | 8.5 | 5.9 | 5.4 |
NPM NPM% | 4.0 | 5.7 | 3.6 | 1.4 | 1.3 | 2.6 | 4.3 | 5.6 | 4.2 | 3.3 | 3.0 | 3.7 |
ROCE ROCE% | 17.9 | 19.0 | 16.6 | 12.8 | 11.4 | 12.9 | 17.0 | 13.8 | 9.5 | 10.3 | 9.5 | 9.5 |
ROE ROE% | 19.0 | 24.5 | 18.3 | 8.8 | 7.5 | 10.5 | 20.5 | 17.8 | 10.5 | 9.6 | 8.1 | 8.1 |
ROA ROA% | 5.6 | 8.2 | 4.7 | 2.2 | 2.5 | 4.4 | 8.8 | 6.9 | 4.3 | 4.2 | 4.2 | 4.2 |
Documents — Jindal Worldwide Ltd