| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 956 | 1,033 | 973 | 1,036 | 982 | 1,051 | 1,014 | 995 | 835 | 894 | 883 | 965 | |
Growth YoY Revenue Growth YoY% | 3.3 | 4.7 | 2.3 | 3.7 | 2.7 | 1.7 | 4.2 | -4.0 | -15.0 | -14.9 | -12.9 | -3.0 |
| 815 | 866 | 812 | 867 | 836 | 884 | 855 | 861 | 724 | 758 | 756 | 850 | |
| 142 | 166 | 162 | 169 | 146 | 167 | 159 | 135 | 111 | 136 | 127 | 115 | |
OPM OPM% | 14.8 | 16.1 | 16.6 | 16.3 | 14.9 | 15.9 | 15.7 | 13.5 | 13.3 | 15.2 | 14.4 | 11.9 |
| 9 | 8 | 10 | 10 | 9 | 6 | 3 | 9 | 1,882 | -14 | 67 | 26 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 4 | 3 |
Depreciation DepreciationCr | 21 | 20 | 22 | 22 | 22 | 23 | 22 | 18 | 18 | 19 | 20 | 20 |
PBT PBTCr | 127 | 152 | 147 | 154 | 132 | 146 | 138 | 123 | 1,972 | 101 | 170 | 118 |
| 33 | 38 | 38 | 40 | 34 | 38 | 29 | 32 | 289 | 27 | 44 | 38 | |
| 94 | 114 | 109 | 115 | 98 | 109 | 108 | 91 | 1,683 | 74 | 126 | 80 | |
Growth YoY PAT Growth YoY% | 44.0 | 16.8 | 13.9 | 4.3 | 3.9 | -4.6 | -0.3 | -20.6 | 1,618.9 | -31.6 | 16.0 | -12.4 |
NPM NPM% | 9.8 | 11.0 | 11.2 | 11.1 | 10.0 | 10.3 | 10.7 | 9.1 | 201.6 | 8.3 | 14.2 | 8.3 |
| 20.7 | 25.0 | 23.9 | 25.2 | 21.5 | 23.9 | 23.8 | 20.0 | 369.5 | 16.3 | 27.6 | 17.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 956 | 1,033 | 973 | 1,036 | 982 | 1,051 | 1,014 | 995 | 835 | 894 | 883 | 965 | |
Growth YoY Revenue Growth YoY% | 3.3 | 4.7 | 2.3 | 3.7 | 2.7 | 1.7 | 4.2 | -4.0 | -15.0 | -14.9 | -12.9 | -3.0 |
| 815 | 866 | 812 | 867 | 836 | 884 | 855 | 861 | 724 | 758 | 756 | 850 | |
| 142 | 166 | 162 | 169 | 146 | 167 | 159 | 135 | 111 | 136 | 127 | 115 | |
OPM OPM% | 14.8 | 16.1 | 16.6 | 16.3 | 14.9 | 15.9 | 15.7 | 13.5 | 13.3 | 15.2 | 14.4 | 11.9 |
| 9 | 8 | 10 | 10 | 9 | 6 | 3 | 9 | 1,882 | -14 | 67 | 26 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 4 | 3 |
Depreciation DepreciationCr | 21 | 20 | 22 | 22 | 22 | 23 | 22 | 18 | 18 | 19 | 20 | 20 |
PBT PBTCr | 127 | 152 | 147 | 154 | 132 | 146 | 138 | 123 | 1,972 | 101 | 170 | 118 |
| 33 | 38 | 38 | 40 | 34 | 38 | 29 | 32 | 289 | 27 | 44 | 38 | |
| 94 | 114 | 109 | 115 | 98 | 109 | 108 | 91 | 1,683 | 74 | 126 | 80 | |
Growth YoY PAT Growth YoY% | 44.0 | 16.8 | 13.9 | 4.3 | 3.9 | -4.6 | -0.3 | -20.6 | 1,618.9 | -31.6 | 16.0 | -12.4 |
NPM NPM% | 9.8 | 11.0 | 11.2 | 11.1 | 10.0 | 10.3 | 10.7 | 9.1 | 201.6 | 8.3 | 14.2 | 8.3 |
| 20.7 | 25.0 | 23.9 | 25.2 | 21.5 | 23.9 | 23.8 | 20.0 | 369.5 | 16.3 | 27.6 | 17.5 |
| 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 | 2,640 | 2,825 | 2,719 | 2,918 | 2,662 | 2,421 | 3,149 | 3,802 | 3,962 | 4,069 | 3,599 | 3,578 |
Growth Revenue Growth% | 7.0 | -3.7 | 7.3 | -8.8 | -9.0 | 30.0 | 20.8 | 4.2 | 2.7 | -11.6 | -11.5 | |
| 2,337 | 2,476 | 2,421 | 2,576 | 2,283 | 2,081 | 2,716 | 3,277 | 3,330 | 3,428 | 3,091 | 3,089 | |
| 304 | 349 | 299 | 342 | 379 | 341 | 433 | 525 | 632 | 642 | 509 | 489 | |
OPM OPM% | 11.5 | 12.3 | 11.0 | 11.7 | 14.2 | 14.1 | 13.7 | 13.8 | 15.9 | 15.8 | 14.1 | 13.7 |
| 67 | 53 | 46 | 43 | 32 | 23 | 25 | 27 | 36 | 28 | 1,944 | 1,961 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 4 | 5 | 9 | 10 | 15 | 14 | 13 | 10 | 12 | 12 |
Depreciation DepreciationCr | 54 | 57 | 58 | 65 | 79 | 76 | 76 | 83 | 82 | 89 | 75 | 77 |
PBT PBTCr | 314 | 342 | 283 | 316 | 323 | 278 | 367 | 456 | 573 | 570 | 2,366 | 2,361 |
| 100 | 95 | 78 | 105 | 86 | 71 | 77 | 121 | 146 | 140 | 392 | 398 | |
PAT PATCr | 214 | 247 | 205 | 211 | 237 | 208 | 290 | 335 | 427 | 430 | 1,974 | 1,963 |
Growth PAT Growth% | 15.3 | -16.9 | 2.8 | 12.5 | -12.6 | 39.7 | 15.5 | 27.3 | 0.7 | 359.6 | 383.5 | |
NPM NPM% | 8.1 | 8.7 | 7.5 | 7.2 | 8.9 | 8.6 | 9.2 | 8.8 | 10.8 | 10.6 | 54.8 | 54.9 |
| 45.9 | 52.9 | 85.8 | 46.0 | 52.1 | 45.6 | 63.7 | 73.6 | 93.7 | 94.3 | 433.4 | 430.9 |
| 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 | 2,640 | 2,825 | 2,719 | 2,918 | 2,662 | 2,421 | 3,149 | 3,802 | 3,962 | 4,069 | 3,599 | 3,578 |
Growth Revenue Growth% | 7.0 | -3.7 | 7.3 | -8.8 | -9.0 | 30.0 | 20.8 | 4.2 | 2.7 | -11.6 | -11.5 | |
| 2,337 | 2,476 | 2,421 | 2,576 | 2,283 | 2,081 | 2,716 | 3,277 | 3,330 | 3,428 | 3,091 | 3,089 | |
| 304 | 349 | 299 | 342 | 379 | 341 | 433 | 525 | 632 | 642 | 509 | 489 | |
OPM OPM% | 11.5 | 12.3 | 11.0 | 11.7 | 14.2 | 14.1 | 13.7 | 13.8 | 15.9 | 15.8 | 14.1 | 13.7 |
| 67 | 53 | 46 | 43 | 32 | 23 | 25 | 27 | 36 | 28 | 1,944 | 1,961 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 4 | 5 | 9 | 10 | 15 | 14 | 13 | 10 | 12 | 12 |
Depreciation DepreciationCr | 54 | 57 | 58 | 65 | 79 | 76 | 76 | 83 | 82 | 89 | 75 | 77 |
PBT PBTCr | 314 | 342 | 283 | 316 | 323 | 278 | 367 | 456 | 573 | 570 | 2,366 | 2,361 |
| 100 | 95 | 78 | 105 | 86 | 71 | 77 | 121 | 146 | 140 | 392 | 398 | |
PAT PATCr | 214 | 247 | 205 | 211 | 237 | 208 | 290 | 335 | 427 | 430 | 1,974 | 1,963 |
Growth PAT Growth% | 15.3 | -16.9 | 2.8 | 12.5 | -12.6 | 39.7 | 15.5 | 27.3 | 0.7 | 359.6 | 383.5 | |
NPM NPM% | 8.1 | 8.7 | 7.5 | 7.2 | 8.9 | 8.6 | 9.2 | 8.8 | 10.8 | 10.6 | 54.8 | 54.9 |
| 45.9 | 52.9 | 85.8 | 46.0 | 52.1 | 45.6 | 63.7 | 73.6 | 93.7 | 94.3 | 433.4 | 430.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 47 | 47 | 47 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 |
Reserves ReservesCr | 1,117 | 963 | 1,244 | 1,091 | 1,193 | 1,243 | 1,214 | 1,271 | 1,284 | 1,285 | 2,406 |
| 793 | 793 | 869 | 885 | 948 | 1,105 | 1,184 | 1,264 | 1,424 | 1,450 | 1,143 | |
| 88 | 82 | 73 | 77 | 140 | 137 | 148 | 160 | 151 | 123 | 201 | |
| 2,044 | 1,885 | 2,233 | 2,098 | 2,326 | 2,530 | 2,592 | 2,741 | 2,904 | 2,903 | 3,795 | |
| 1,382 | 1,203 | 1,530 | 1,410 | 1,550 | 1,748 | 1,760 | 1,868 | 1,922 | 2,001 | 1,787 | |
| 662 | 682 | 702 | 688 | 776 | 782 | 831 | 872 | 982 | 902 | 2,008 | |
| 2,044 | 1,885 | 2,233 | 2,098 | 2,326 | 2,530 | 2,592 | 2,741 | 2,904 | 2,903 | 3,795 |
| 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 | 47 | 47 | 47 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 |
Reserves ReservesCr | 1,117 | 963 | 1,244 | 1,091 | 1,193 | 1,243 | 1,214 | 1,271 | 1,284 | 1,285 | 2,406 |
| 793 | 793 | 869 | 885 | 948 | 1,105 | 1,184 | 1,264 | 1,424 | 1,450 | 1,143 | |
| 88 | 82 | 73 | 77 | 140 | 137 | 148 | 160 | 151 | 123 | 201 | |
| 2,044 | 1,885 | 2,233 | 2,098 | 2,326 | 2,530 | 2,592 | 2,741 | 2,904 | 2,903 | 3,795 | |
| 1,382 | 1,203 | 1,530 | 1,410 | 1,550 | 1,748 | 1,760 | 1,868 | 1,922 | 2,001 | 1,787 | |
| 662 | 682 | 702 | 688 | 776 | 782 | 831 | 872 | 982 | 902 | 2,008 | |
| 2,044 | 1,885 | 2,233 | 2,098 | 2,326 | 2,530 | 2,592 | 2,741 | 2,904 | 2,903 | 3,795 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 263 | 146 | 183 | 139 | 374 | 283 | 121 | 486 | 486 | 312 | 93 | |
| -156 | 222 | -6 | 185 | 4 | -225 | 230 | -15 | -86 | 122 | 804 | |
| -113 | -392 | -126 | -360 | -157 | -174 | -346 | -302 | -439 | -460 | -875 | |
Net Cash Flow Net Cash FlowCr | -6 | -24 | 51 | -36 | 221 | -115 | 6 | 169 | -40 | -26 | 22 |
Free Cash Flow Free Cash FlowCr | 234 | 71 | 80 | 97 | 326 | 255 | 58 | 382 | 367 | 206 | 118 |
CFO To PAT CFO To PAT% | 122.9 | 59.2 | 89.0 | 66.0 | 157.6 | 136.4 | 41.9 | 145.1 | 113.8 | 72.7 | 4.7 |
CFO To EBITDA CFO To EBITDA% | 86.7 | 41.9 | 61.1 | 40.6 | 98.7 | 83.1 | 28.1 | 92.6 | 76.8 | 48.6 | 18.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 263 | 146 | 183 | 139 | 374 | 283 | 121 | 486 | 486 | 312 | 93 | |
| -156 | 222 | -6 | 185 | 4 | -225 | 230 | -15 | -86 | 122 | 804 | |
| -113 | -392 | -126 | -360 | -157 | -174 | -346 | -302 | -439 | -460 | -875 | |
Net Cash Flow Net Cash FlowCr | -6 | -24 | 51 | -36 | 221 | -115 | 6 | 169 | -40 | -26 | 22 |
Free Cash Flow Free Cash FlowCr | 234 | 71 | 80 | 97 | 326 | 255 | 58 | 382 | 367 | 206 | 118 |
CFO To PAT CFO To PAT% | 122.9 | 59.2 | 89.0 | 66.0 | 157.6 | 136.4 | 41.9 | 145.1 | 113.8 | 72.7 | 4.7 |
CFO To EBITDA CFO To EBITDA% | 86.7 | 41.9 | 61.1 | 40.6 | 98.7 | 83.1 | 28.1 | 92.6 | 76.8 | 48.6 | 18.3 |
| 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 | 6,325 | 8,888 | 8,389 | 8,144 | 10,023 | 10,511 | 8,716 | 10,425 | 10,857 | 16,393 | 12,937 | 14,536 |
Price To Earnings Price To Earnings | 29.6 | 36.0 | 21.0 | 38.6 | 42.2 | 50.6 | 30.0 | 31.1 | 25.4 | 38.1 | 6.5 | 7.4 |
Price To Sales Price To Sales | 2.4 | 3.5 | 3.1 | 2.8 | 3.8 | 4.3 | 2.8 | 2.7 | 2.7 | 4.0 | 3.6 | 4.1 |
Price To Book Price To Book | 5.5 | 8.8 | 6.5 | 7.2 | 8.1 | 8.2 | 6.9 | 7.9 | 8.2 | 12.3 | 5.3 | 5.9 |
EV To EBITDA EV To EBITDA | 20.7 | 25.4 | 27.8 | 23.6 | 25.1 | 28.9 | 19.3 | 18.9 | 16.4 | 25.2 | 25.0 | 29.2 |
GPM GPM% | 42.0 | 42.5 | 42.5 | 40.4 | 44.1 | 42.0 | 37.3 | 37.0 | 40.3 | 39.9 | 38.3 | 38.3 |
OPM OPM% | 11.5 | 12.3 | 11.0 | 11.7 | 14.2 | 14.1 | 13.7 | 13.8 | 15.9 | 15.8 | 14.1 | 13.7 |
NPM NPM% | 8.1 | 8.7 | 7.5 | 7.2 | 8.9 | 8.6 | 9.2 | 8.8 | 10.8 | 10.6 | 54.8 | 54.9 |
ROCE ROCE% | 27.1 | 34.1 | 22.1 | 28.1 | 25.5 | 21.3 | 28.7 | 33.9 | 42.1 | 41.6 | 94.0 | 94.0 |
ROE ROE% | 18.4 | 24.5 | 15.9 | 18.6 | 19.2 | 16.1 | 23.0 | 25.5 | 32.1 | 32.3 | 80.5 | 80.5 |
ROA ROA% | 10.5 | 13.1 | 9.2 | 10.1 | 10.2 | 8.2 | 11.2 | 12.2 | 14.7 | 14.8 | 52.0 | 52.0 |
| 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 | 6,325 | 8,888 | 8,389 | 8,144 | 10,023 | 10,511 | 8,716 | 10,425 | 10,857 | 16,393 | 12,937 | 14,536 |
Price To Earnings Price To Earnings | 29.6 | 36.0 | 21.0 | 38.6 | 42.2 | 50.6 | 30.0 | 31.1 | 25.4 | 38.1 | 6.5 | 7.4 |
Price To Sales Price To Sales | 2.4 | 3.5 | 3.1 | 2.8 | 3.8 | 4.3 | 2.8 | 2.7 | 2.7 | 4.0 | 3.6 | 4.1 |
Price To Book Price To Book | 5.5 | 8.8 | 6.5 | 7.2 | 8.1 | 8.2 | 6.9 | 7.9 | 8.2 | 12.3 | 5.3 | 5.9 |
EV To EBITDA EV To EBITDA | 20.7 | 25.4 | 27.8 | 23.6 | 25.1 | 28.9 | 19.3 | 18.9 | 16.4 | 25.2 | 25.0 | 29.2 |
GPM GPM% | 42.0 | 42.5 | 42.5 | 40.4 | 44.1 | 42.0 | 37.3 | 37.0 | 40.3 | 39.9 | 38.3 | 38.3 |
OPM OPM% | 11.5 | 12.3 | 11.0 | 11.7 | 14.2 | 14.1 | 13.7 | 13.8 | 15.9 | 15.8 | 14.1 | 13.7 |
NPM NPM% | 8.1 | 8.7 | 7.5 | 7.2 | 8.9 | 8.6 | 9.2 | 8.8 | 10.8 | 10.6 | 54.8 | 54.9 |
ROCE ROCE% | 27.1 | 34.1 | 22.1 | 28.1 | 25.5 | 21.3 | 28.7 | 33.9 | 42.1 | 41.6 | 94.0 | 94.0 |
ROE ROE% | 18.4 | 24.5 | 15.9 | 18.6 | 19.2 | 16.1 | 23.0 | 25.5 | 32.1 | 32.3 | 80.5 | 80.5 |
ROA ROA% | 10.5 | 13.1 | 9.2 | 10.1 | 10.2 | 8.2 | 11.2 | 12.2 | 14.7 | 14.8 | 52.0 | 52.0 |
Documents — JSW Dulux Ltd
Concall Transcript Summaries — JSW Dulux Ltd