| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,753 | 2,935 | 3,106 | 2,808 | 2,560 | 2,930 | 3,581 | 3,353 | 3,019 | 3,463 | 3,888 | 4,032 | |
Growth YoY Revenue Growth YoY% | 23.6 | 20.5 | 11.8 | 1.6 | -7.0 | -0.2 | 15.3 | 19.4 | 17.9 | 18.2 | 8.6 | 20.3 |
| 2,286 | 2,310 | 2,546 | 2,321 | 2,276 | 2,438 | 2,816 | 2,665 | 2,573 | 2,906 | 3,205 | 3,384 | |
| 467 | 625 | 560 | 486 | 284 | 492 | 765 | 688 | 447 | 558 | 683 | 648 | |
OPM OPM% | 17.0 | 21.3 | 18.0 | 17.3 | 11.1 | 16.8 | 21.4 | 20.5 | 14.8 | 16.1 | 17.6 | 16.1 |
| 29 | 38 | 55 | 45 | 140 | 45 | 46 | 56 | 51 | -2 | 41 | 39 | |
Interest Expense Interest ExpenseCr | 115 | 114 | 115 | 111 | 123 | 112 | 113 | 109 | 105 | 113 | 98 | 114 |
Depreciation DepreciationCr | 141 | 140 | 153 | 147 | 146 | 146 | 162 | 146 | 149 | 175 | 182 | 167 |
PBT PBTCr | 241 | 409 | 347 | 273 | 155 | 279 | 535 | 489 | 243 | 268 | 444 | 406 |
| 65 | 125 | 128 | 88 | 19 | 89 | 174 | 165 | 84 | 95 | 113 | 132 | |
| 176 | 284 | 220 | 185 | 136 | 190 | 361 | 324 | 159 | 174 | 331 | 275 | |
Growth YoY PAT Growth YoY% | 58.3 | 663.7 | 104.7 | 62.9 | -22.5 | -33.1 | 64.5 | 75.4 | 17.0 | -8.6 | -8.4 | -15.3 |
NPM NPM% | 6.4 | 9.7 | 7.1 | 6.6 | 5.3 | 6.5 | 10.1 | 9.7 | 5.3 | 5.0 | 8.5 | 6.8 |
| 23.1 | 36.7 | 28.4 | 24.0 | 16.3 | 24.5 | 46.6 | 42.0 | 20.8 | 22.6 | 43.1 | 35.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,753 | 2,935 | 3,106 | 2,808 | 2,560 | 2,930 | 3,581 | 3,353 | 3,019 | 3,463 | 3,888 | 4,032 | |
Growth YoY Revenue Growth YoY% | 23.6 | 20.5 | 11.8 | 1.6 | -7.0 | -0.2 | 15.3 | 19.4 | 17.9 | 18.2 | 8.6 | 20.3 |
| 2,286 | 2,310 | 2,546 | 2,321 | 2,276 | 2,438 | 2,816 | 2,665 | 2,573 | 2,906 | 3,205 | 3,384 | |
| 467 | 625 | 560 | 486 | 284 | 492 | 765 | 688 | 447 | 558 | 683 | 648 | |
OPM OPM% | 17.0 | 21.3 | 18.0 | 17.3 | 11.1 | 16.8 | 21.4 | 20.5 | 14.8 | 16.1 | 17.6 | 16.1 |
| 29 | 38 | 55 | 45 | 140 | 45 | 46 | 56 | 51 | -2 | 41 | 39 | |
Interest Expense Interest ExpenseCr | 115 | 114 | 115 | 111 | 123 | 112 | 113 | 109 | 105 | 113 | 98 | 114 |
Depreciation DepreciationCr | 141 | 140 | 153 | 147 | 146 | 146 | 162 | 146 | 149 | 175 | 182 | 167 |
PBT PBTCr | 241 | 409 | 347 | 273 | 155 | 279 | 535 | 489 | 243 | 268 | 444 | 406 |
| 65 | 125 | 128 | 88 | 19 | 89 | 174 | 165 | 84 | 95 | 113 | 132 | |
| 176 | 284 | 220 | 185 | 136 | 190 | 361 | 324 | 159 | 174 | 331 | 275 | |
Growth YoY PAT Growth YoY% | 58.3 | 663.7 | 104.7 | 62.9 | -22.5 | -33.1 | 64.5 | 75.4 | 17.0 | -8.6 | -8.4 | -15.3 |
NPM NPM% | 6.4 | 9.7 | 7.1 | 6.6 | 5.3 | 6.5 | 10.1 | 9.7 | 5.3 | 5.0 | 8.5 | 6.8 |
| 23.1 | 36.7 | 28.4 | 24.0 | 16.3 | 24.5 | 46.6 | 42.0 | 20.8 | 22.6 | 43.1 | 35.9 |
| 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 | 3,786 | 4,654 | 4,854 | 5,259 | 5,802 | 6,606 | 7,991 | 9,720 | 11,556 | 11,879 | 13,722 | 14,401 |
Growth Revenue Growth% | 11.1 | 22.9 | 4.3 | 8.3 | 10.3 | 13.9 | 21.0 | 21.6 | 18.9 | 2.8 | 15.5 | 15.9 |
| 3,239 | 3,928 | 4,066 | 4,424 | 4,588 | 5,067 | 6,508 | 8,406 | 9,496 | 9,852 | 11,348 | 12,067 | |
| 546 | 726 | 787 | 834 | 1,213 | 1,539 | 1,482 | 1,314 | 2,060 | 2,027 | 2,374 | 2,334 | |
OPM OPM% | 14.4 | 15.6 | 16.2 | 15.9 | 20.9 | 23.3 | 18.6 | 13.5 | 17.8 | 17.1 | 17.3 | 16.2 |
| 50 | 79 | 111 | 80 | 85 | 113 | 143 | 87 | 140 | 276 | 147 | 130 | |
Interest Expense Interest ExpenseCr | 305 | 303 | 284 | 261 | 276 | 253 | 270 | 312 | 453 | 459 | 424 | 430 |
Depreciation DepreciationCr | 197 | 217 | 231 | 241 | 288 | 306 | 342 | 462 | 573 | 601 | 653 | 673 |
PBT PBTCr | 94 | 286 | 383 | 412 | 734 | 1,093 | 1,013 | 628 | 1,174 | 1,242 | 1,444 | 1,361 |
| 39 | 114 | 98 | 149 | 251 | 390 | 334 | 211 | 384 | 370 | 456 | 422 | |
PAT PATCr | 55 | 172 | 286 | 264 | 483 | 703 | 679 | 416 | 790 | 872 | 988 | 938 |
Growth PAT Growth% | -61.4 | 213.6 | 66.1 | -7.7 | 83.4 | 45.5 | -3.4 | -38.7 | 89.7 | 10.4 | 13.3 | -7.2 |
NPM NPM% | 1.4 | 3.7 | 5.9 | 5.0 | 8.3 | 10.6 | 8.5 | 4.3 | 6.8 | 7.3 | 7.2 | 6.5 |
| 8.3 | 25.4 | 41.4 | 36.7 | 62.6 | 91.0 | 87.9 | 55.2 | 102.3 | 111.4 | 128.4 | 122.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,786 | 4,654 | 4,854 | 5,259 | 5,802 | 6,606 | 7,991 | 9,720 | 11,556 | 11,879 | 13,722 | 14,401 |
Growth Revenue Growth% | 11.1 | 22.9 | 4.3 | 8.3 | 10.3 | 13.9 | 21.0 | 21.6 | 18.9 | 2.8 | 15.5 | 15.9 |
| 3,239 | 3,928 | 4,066 | 4,424 | 4,588 | 5,067 | 6,508 | 8,406 | 9,496 | 9,852 | 11,348 | 12,067 | |
| 546 | 726 | 787 | 834 | 1,213 | 1,539 | 1,482 | 1,314 | 2,060 | 2,027 | 2,374 | 2,334 | |
OPM OPM% | 14.4 | 15.6 | 16.2 | 15.9 | 20.9 | 23.3 | 18.6 | 13.5 | 17.8 | 17.1 | 17.3 | 16.2 |
| 50 | 79 | 111 | 80 | 85 | 113 | 143 | 87 | 140 | 276 | 147 | 130 | |
Interest Expense Interest ExpenseCr | 305 | 303 | 284 | 261 | 276 | 253 | 270 | 312 | 453 | 459 | 424 | 430 |
Depreciation DepreciationCr | 197 | 217 | 231 | 241 | 288 | 306 | 342 | 462 | 573 | 601 | 653 | 673 |
PBT PBTCr | 94 | 286 | 383 | 412 | 734 | 1,093 | 1,013 | 628 | 1,174 | 1,242 | 1,444 | 1,361 |
| 39 | 114 | 98 | 149 | 251 | 390 | 334 | 211 | 384 | 370 | 456 | 422 | |
PAT PATCr | 55 | 172 | 286 | 264 | 483 | 703 | 679 | 416 | 790 | 872 | 988 | 938 |
Growth PAT Growth% | -61.4 | 213.6 | 66.1 | -7.7 | 83.4 | 45.5 | -3.4 | -38.7 | 89.7 | 10.4 | 13.3 | -7.2 |
NPM NPM% | 1.4 | 3.7 | 5.9 | 5.0 | 8.3 | 10.6 | 8.5 | 4.3 | 6.8 | 7.3 | 7.2 | 6.5 |
| 8.3 | 25.4 | 41.4 | 36.7 | 62.6 | 91.0 | 87.9 | 55.2 | 102.3 | 111.4 | 128.4 | 122.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 70 | 70 | 70 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 |
Reserves ReservesCr | 1,517 | 1,641 | 1,905 | 2,625 | 2,950 | 3,659 | 4,248 | 4,607 | 5,290 | 6,012 | 6,960 |
| 1,284 | 1,281 | 1,310 | 1,610 | 1,825 | 1,957 | 2,670 | 2,947 | 3,437 | 3,908 | 4,475 | |
| 3,304 | 3,415 | 3,172 | 3,108 | 3,710 | 4,204 | 4,442 | 5,720 | 6,044 | 6,718 | 6,935 | |
| 6,185 | 6,411 | 6,456 | 7,413 | 8,542 | 9,872 | 11,403 | 13,307 | 14,802 | 16,682 | 18,500 | |
| 1,327 | 1,479 | 1,684 | 2,045 | 2,235 | 3,183 | 3,525 | 3,738 | 4,404 | 4,993 | 4,162 | |
| 4,858 | 4,932 | 4,772 | 5,367 | 6,307 | 6,689 | 7,878 | 9,569 | 10,398 | 11,689 | 14,338 | |
| 6,185 | 6,411 | 6,456 | 7,413 | 8,542 | 9,872 | 11,403 | 13,307 | 14,802 | 16,682 | 18,500 |
| 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 | 70 | 70 | 70 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 |
Reserves ReservesCr | 1,517 | 1,641 | 1,905 | 2,625 | 2,950 | 3,659 | 4,248 | 4,607 | 5,290 | 6,012 | 6,960 |
| 1,284 | 1,281 | 1,310 | 1,610 | 1,825 | 1,957 | 2,670 | 2,947 | 3,437 | 3,908 | 4,475 | |
| 3,304 | 3,415 | 3,172 | 3,108 | 3,710 | 4,204 | 4,442 | 5,720 | 6,044 | 6,718 | 6,935 | |
| 6,185 | 6,411 | 6,456 | 7,413 | 8,542 | 9,872 | 11,403 | 13,307 | 14,802 | 16,682 | 18,500 | |
| 1,327 | 1,479 | 1,684 | 2,045 | 2,235 | 3,183 | 3,525 | 3,738 | 4,404 | 4,993 | 4,162 | |
| 4,858 | 4,932 | 4,772 | 5,367 | 6,307 | 6,689 | 7,878 | 9,569 | 10,398 | 11,689 | 14,338 | |
| 6,185 | 6,411 | 6,456 | 7,413 | 8,542 | 9,872 | 11,403 | 13,307 | 14,802 | 16,682 | 18,500 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 580 | 772 | 883 | 704 | 1,367 | 1,593 | 878 | 1,377 | 1,959 | 1,939 | 1,873 | |
| -408 | -649 | -96 | -802 | -1,477 | -1,347 | -996 | -2,015 | -1,636 | -1,910 | -1,745 | |
| -193 | -346 | -723 | 173 | -108 | -137 | 62 | 741 | -416 | 74 | -385 | |
Net Cash Flow Net Cash FlowCr | -21 | -223 | 65 | 74 | -218 | 109 | -56 | 104 | -92 | 104 | -257 |
Free Cash Flow Free Cash FlowCr | 199 | 388 | 739 | 73 | 124 | 834 | -649 | -226 | 792 | 241 | -376 |
CFO To PAT CFO To PAT% | 1,057.8 | 448.8 | 309.2 | 267.0 | 282.8 | 226.6 | 129.3 | 330.8 | 248.0 | 222.4 | 189.6 |
CFO To EBITDA CFO To EBITDA% | 106.2 | 106.3 | 112.2 | 84.3 | 112.6 | 103.6 | 59.3 | 104.8 | 95.1 | 95.7 | 78.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 580 | 772 | 883 | 704 | 1,367 | 1,593 | 878 | 1,377 | 1,959 | 1,939 | 1,873 | |
| -408 | -649 | -96 | -802 | -1,477 | -1,347 | -996 | -2,015 | -1,636 | -1,910 | -1,745 | |
| -193 | -346 | -723 | 173 | -108 | -137 | 62 | 741 | -416 | 74 | -385 | |
Net Cash Flow Net Cash FlowCr | -21 | -223 | 65 | 74 | -218 | 109 | -56 | 104 | -92 | 104 | -257 |
Free Cash Flow Free Cash FlowCr | 199 | 388 | 739 | 73 | 124 | 834 | -649 | -226 | 792 | 241 | -376 |
CFO To PAT CFO To PAT% | 1,057.8 | 448.8 | 309.2 | 267.0 | 282.8 | 226.6 | 129.3 | 330.8 | 248.0 | 222.4 | 189.6 |
CFO To EBITDA CFO To EBITDA% | 106.2 | 106.3 | 112.2 | 84.3 | 112.6 | 103.6 | 59.3 | 104.8 | 95.1 | 95.7 | 78.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,697 | 6,540 | 7,109 | 6,653 | 7,260 | 22,362 | 18,787 | 22,587 | 31,501 | 38,109 | 39,236 | 39,642 |
Price To Earnings Price To Earnings | 90.0 | 36.8 | 24.6 | 24.6 | 14.6 | 31.5 | 27.3 | 53.3 | 39.8 | 44.3 | 39.5 | 41.9 |
Price To Sales Price To Sales | 1.1 | 1.6 | 1.5 | 1.3 | 1.3 | 3.4 | 2.4 | 2.3 | 2.7 | 3.2 | 2.9 | 2.8 |
Price To Book Price To Book | 3.0 | 3.8 | 3.6 | 2.5 | 2.4 | 6.0 | 4.3 | 4.8 | 5.9 | 6.3 | 5.6 | 5.6 |
EV To EBITDA EV To EBITDA | 13.6 | 12.7 | 11.8 | 10.6 | 8.0 | 16.1 | 15.2 | 20.6 | 17.6 | 21.1 | 18.9 | 19.2 |
GPM GPM% | 50.2 | 48.5 | 55.0 | 53.6 | 58.3 | 58.8 | 55.1 | 28.9 | 33.4 | 34.5 | 34.2 | 34.2 |
OPM OPM% | 14.4 | 15.6 | 16.2 | 15.9 | 20.9 | 23.3 | 18.6 | 13.5 | 17.8 | 17.1 | 17.3 | 16.2 |
NPM NPM% | 1.4 | 3.7 | 5.9 | 5.0 | 8.3 | 10.6 | 8.5 | 4.3 | 6.8 | 7.3 | 7.2 | 6.5 |
ROCE ROCE% | 8.5 | 12.2 | 14.2 | 12.5 | 16.5 | 18.3 | 15.2 | 9.4 | 14.9 | 14.0 | 14.1 | 14.1 |
ROE ROE% | 3.5 | 10.1 | 14.5 | 9.8 | 16.0 | 18.8 | 15.7 | 8.9 | 14.7 | 14.3 | 14.0 | 14.0 |
ROA ROA% | 0.9 | 2.7 | 4.4 | 3.6 | 5.7 | 7.1 | 6.0 | 3.1 | 5.3 | 5.2 | 5.3 | 5.3 |
| 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 | 4,697 | 6,540 | 7,109 | 6,653 | 7,260 | 22,362 | 18,787 | 22,587 | 31,501 | 38,109 | 39,236 | 39,642 |
Price To Earnings Price To Earnings | 90.0 | 36.8 | 24.6 | 24.6 | 14.6 | 31.5 | 27.3 | 53.3 | 39.8 | 44.3 | 39.5 | 41.9 |
Price To Sales Price To Sales | 1.1 | 1.6 | 1.5 | 1.3 | 1.3 | 3.4 | 2.4 | 2.3 | 2.7 | 3.2 | 2.9 | 2.8 |
Price To Book Price To Book | 3.0 | 3.8 | 3.6 | 2.5 | 2.4 | 6.0 | 4.3 | 4.8 | 5.9 | 6.3 | 5.6 | 5.6 |
EV To EBITDA EV To EBITDA | 13.6 | 12.7 | 11.8 | 10.6 | 8.0 | 16.1 | 15.2 | 20.6 | 17.6 | 21.1 | 18.9 | 19.2 |
GPM GPM% | 50.2 | 48.5 | 55.0 | 53.6 | 58.3 | 58.8 | 55.1 | 28.9 | 33.4 | 34.5 | 34.2 | 34.2 |
OPM OPM% | 14.4 | 15.6 | 16.2 | 15.9 | 20.9 | 23.3 | 18.6 | 13.5 | 17.8 | 17.1 | 17.3 | 16.2 |
NPM NPM% | 1.4 | 3.7 | 5.9 | 5.0 | 8.3 | 10.6 | 8.5 | 4.3 | 6.8 | 7.3 | 7.2 | 6.5 |
ROCE ROCE% | 8.5 | 12.2 | 14.2 | 12.5 | 16.5 | 18.3 | 15.2 | 9.4 | 14.9 | 14.0 | 14.1 | 14.1 |
ROE ROE% | 3.5 | 10.1 | 14.5 | 9.8 | 16.0 | 18.8 | 15.7 | 8.9 | 14.7 | 14.3 | 14.0 | 14.0 |
ROA ROA% | 0.9 | 2.7 | 4.4 | 3.6 | 5.7 | 7.1 | 6.0 | 3.1 | 5.3 | 5.2 | 5.3 | 5.3 |
Documents — J K Cements Ltd
Concall Transcript Summaries — J K Cements Ltd