| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 584 | 552 | 632 | 553 | 605 | 592 | 649 | 566 | 639 | 680 | 780 | 718 | |
Growth YoY Revenue Growth YoY% | 0.7 | 17.2 | 19.2 | 15.8 | 3.7 | 7.2 | 2.7 | 2.4 | 5.6 | 14.9 | 20.2 | 26.9 |
| 524 | 501 | 562 | 516 | 558 | 548 | 593 | 535 | 593 | 628 | 709 | 680 | |
| 60 | 51 | 70 | 37 | 47 | 44 | 57 | 31 | 46 | 52 | 71 | 38 | |
OPM OPM% | 10.3 | 9.2 | 11.0 | 6.8 | 7.8 | 7.4 | 8.7 | 5.5 | 7.2 | 7.7 | 9.1 | 5.3 |
| 2 | 1 | 4 | 5 | 2 | 2 | 2 | 9 | 4 | 5 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 2 | 4 | 5 | 5 |
Depreciation DepreciationCr | 20 | 20 | 23 | 20 | 21 | 20 | 22 | 21 | 23 | 26 | 29 | 28 |
PBT PBTCr | 42 | 31 | 49 | 20 | 26 | 22 | 34 | 15 | 25 | 27 | 38 | 9 |
| 11 | 7 | 15 | 5 | 7 | 6 | 9 | 4 | 7 | 7 | 11 | 2 | |
| 30 | 24 | 34 | 15 | 19 | 16 | 25 | 11 | 18 | 20 | 27 | 6 | |
Growth YoY PAT Growth YoY% | 1.4 | 55.3 | 31.0 | -20.3 | -35.4 | -31.5 | -28.1 | -27.3 | -6.4 | 25.2 | 11.5 | -42.5 |
NPM NPM% | 5.2 | 4.3 | 5.4 | 2.7 | 3.2 | 2.8 | 3.8 | 1.9 | 2.9 | 3.0 | 3.5 | 0.9 |
| 1.2 | 0.9 | 1.3 | 0.6 | 0.8 | 0.6 | 0.9 | 0.4 | 0.7 | 0.7 | 1.0 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 584 | 552 | 632 | 553 | 605 | 592 | 649 | 566 | 639 | 680 | 780 | 718 | |
Growth YoY Revenue Growth YoY% | 0.7 | 17.2 | 19.2 | 15.8 | 3.7 | 7.2 | 2.7 | 2.4 | 5.6 | 14.9 | 20.2 | 26.9 |
| 524 | 501 | 562 | 516 | 558 | 548 | 593 | 535 | 593 | 628 | 709 | 680 | |
| 60 | 51 | 70 | 37 | 47 | 44 | 57 | 31 | 46 | 52 | 71 | 38 | |
OPM OPM% | 10.3 | 9.2 | 11.0 | 6.8 | 7.8 | 7.4 | 8.7 | 5.5 | 7.2 | 7.7 | 9.1 | 5.3 |
| 2 | 1 | 4 | 5 | 2 | 2 | 2 | 9 | 4 | 5 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 2 | 4 | 5 | 5 |
Depreciation DepreciationCr | 20 | 20 | 23 | 20 | 21 | 20 | 22 | 21 | 23 | 26 | 29 | 28 |
PBT PBTCr | 42 | 31 | 49 | 20 | 26 | 22 | 34 | 15 | 25 | 27 | 38 | 9 |
| 11 | 7 | 15 | 5 | 7 | 6 | 9 | 4 | 7 | 7 | 11 | 2 | |
| 30 | 24 | 34 | 15 | 19 | 16 | 25 | 11 | 18 | 20 | 27 | 6 | |
Growth YoY PAT Growth YoY% | 1.4 | 55.3 | 31.0 | -20.3 | -35.4 | -31.5 | -28.1 | -27.3 | -6.4 | 25.2 | 11.5 | -42.5 |
NPM NPM% | 5.2 | 4.3 | 5.4 | 2.7 | 3.2 | 2.8 | 3.8 | 1.9 | 2.9 | 3.0 | 3.5 | 0.9 |
| 1.2 | 0.9 | 1.3 | 0.6 | 0.8 | 0.6 | 0.9 | 0.4 | 0.7 | 0.7 | 1.0 | 0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,077 | 1,165 | 1,525 | 1,773 | 1,531 | 1,350 | 1,611 | 2,073 | 2,245 | 2,399 | 2,666 | 2,818 |
Growth Revenue Growth% | -0.1 | 8.1 | 31.0 | 16.2 | -13.7 | -11.8 | 19.3 | 28.7 | 8.3 | 6.8 | 11.1 | 16.8 |
| 961 | 1,036 | 1,330 | 1,572 | 1,413 | 1,258 | 1,499 | 1,907 | 2,030 | 2,215 | 2,465 | 2,610 | |
| 116 | 128 | 195 | 201 | 118 | 93 | 111 | 166 | 215 | 185 | 200 | 208 | |
OPM OPM% | 10.8 | 11.0 | 12.8 | 11.3 | 7.7 | 6.8 | 6.9 | 8.0 | 9.6 | 7.7 | 7.5 | 7.4 |
| 16 | 6 | 7 | 13 | 11 | 8 | 4 | 9 | 19 | 10 | 19 | 14 | |
Interest Expense Interest ExpenseCr | 28 | 24 | 21 | 16 | 10 | 5 | 4 | 5 | 6 | 10 | 15 | 16 |
Depreciation DepreciationCr | 72 | 75 | 92 | 91 | 87 | 78 | 66 | 68 | 81 | 83 | 99 | 107 |
PBT PBTCr | 32 | 36 | 89 | 107 | 33 | 18 | 45 | 103 | 146 | 102 | 105 | 99 |
| 7 | 11 | 31 | 39 | 5 | 5 | 12 | 23 | 40 | 27 | 28 | 27 | |
PAT PATCr | 25 | 25 | 58 | 69 | 28 | 12 | 33 | 80 | 107 | 75 | 77 | 72 |
Growth PAT Growth% | 39.0 | 0.4 | 129.2 | 19.2 | -59.9 | -55.2 | 169.0 | 140.8 | 33.9 | -29.6 | 2.2 | 1.5 |
NPM NPM% | 2.3 | 2.1 | 3.8 | 3.9 | 1.8 | 0.9 | 2.1 | 3.9 | 4.8 | 3.1 | 2.9 | 2.6 |
| 1.2 | 1.2 | 2.4 | 2.7 | 1.1 | 0.5 | 1.3 | 3.5 | 4.1 | 2.8 | 2.8 | 2.6 |
| 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 | 1,077 | 1,165 | 1,525 | 1,773 | 1,531 | 1,350 | 1,611 | 2,073 | 2,245 | 2,399 | 2,666 | 2,818 |
Growth Revenue Growth% | -0.1 | 8.1 | 31.0 | 16.2 | -13.7 | -11.8 | 19.3 | 28.7 | 8.3 | 6.8 | 11.1 | 16.8 |
| 961 | 1,036 | 1,330 | 1,572 | 1,413 | 1,258 | 1,499 | 1,907 | 2,030 | 2,215 | 2,465 | 2,610 | |
| 116 | 128 | 195 | 201 | 118 | 93 | 111 | 166 | 215 | 185 | 200 | 208 | |
OPM OPM% | 10.8 | 11.0 | 12.8 | 11.3 | 7.7 | 6.8 | 6.9 | 8.0 | 9.6 | 7.7 | 7.5 | 7.4 |
| 16 | 6 | 7 | 13 | 11 | 8 | 4 | 9 | 19 | 10 | 19 | 14 | |
Interest Expense Interest ExpenseCr | 28 | 24 | 21 | 16 | 10 | 5 | 4 | 5 | 6 | 10 | 15 | 16 |
Depreciation DepreciationCr | 72 | 75 | 92 | 91 | 87 | 78 | 66 | 68 | 81 | 83 | 99 | 107 |
PBT PBTCr | 32 | 36 | 89 | 107 | 33 | 18 | 45 | 103 | 146 | 102 | 105 | 99 |
| 7 | 11 | 31 | 39 | 5 | 5 | 12 | 23 | 40 | 27 | 28 | 27 | |
PAT PATCr | 25 | 25 | 58 | 69 | 28 | 12 | 33 | 80 | 107 | 75 | 77 | 72 |
Growth PAT Growth% | 39.0 | 0.4 | 129.2 | 19.2 | -59.9 | -55.2 | 169.0 | 140.8 | 33.9 | -29.6 | 2.2 | 1.5 |
NPM NPM% | 2.3 | 2.1 | 3.8 | 3.9 | 1.8 | 0.9 | 2.1 | 3.9 | 4.8 | 3.1 | 2.9 | 2.6 |
| 1.2 | 1.2 | 2.4 | 2.7 | 1.1 | 0.5 | 1.3 | 3.5 | 4.1 | 2.8 | 2.8 | 2.6 |
| 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 | 20 | 20 | 20 | 24 | 24 | 24 | 24 | 24 | 25 | 25 | 28 |
Reserves ReservesCr | 255 | 279 | 504 | 549 | 549 | 553 | 582 | 652 | 796 | 854 | 1,158 |
| 326 | 322 | 362 | 395 | 233 | 278 | 291 | 296 | 379 | 493 | 574 | |
| 172 | 144 | 120 | 65 | 30 | 31 | 48 | 44 | 74 | 89 | 212 | |
| 773 | 765 | 1,010 | 1,034 | 837 | 886 | 946 | 1,016 | 1,275 | 1,463 | 1,971 | |
| 250 | 259 | 453 | 514 | 367 | 464 | 461 | 516 | 625 | 547 | 703 | |
| 524 | 506 | 557 | 519 | 469 | 422 | 485 | 500 | 650 | 916 | 1,268 | |
| 773 | 765 | 1,010 | 1,034 | 837 | 886 | 946 | 1,016 | 1,275 | 1,463 | 1,971 |
| 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 | 24 | 24 | 24 | 24 | 24 | 25 | 25 | 28 |
Reserves ReservesCr | 255 | 279 | 504 | 549 | 549 | 553 | 582 | 652 | 796 | 854 | 1,158 |
| 326 | 322 | 362 | 395 | 233 | 278 | 291 | 296 | 379 | 493 | 574 | |
| 172 | 144 | 120 | 65 | 30 | 31 | 48 | 44 | 74 | 89 | 212 | |
| 773 | 765 | 1,010 | 1,034 | 837 | 886 | 946 | 1,016 | 1,275 | 1,463 | 1,971 | |
| 250 | 259 | 453 | 514 | 367 | 464 | 461 | 516 | 625 | 547 | 703 | |
| 524 | 506 | 557 | 519 | 469 | 422 | 485 | 500 | 650 | 916 | 1,268 | |
| 773 | 765 | 1,010 | 1,034 | 837 | 886 | 946 | 1,016 | 1,275 | 1,463 | 1,971 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 89 | 150 | 164 | 170 | 108 | 83 | 96 | 83 | 172 | 194 | 99 | |
| -65 | -61 | -117 | 22 | -25 | -22 | -114 | -84 | -172 | -272 | -470 | |
| -23 | -91 | -50 | -83 | -149 | -42 | 15 | -24 | 28 | 18 | 392 | |
Net Cash Flow Net Cash FlowCr | 2 | -2 | -3 | 108 | -67 | 19 | -3 | -25 | 29 | -59 | 22 |
Free Cash Flow Free Cash FlowCr | 11 | 91 | 127 | 124 | 83 | 60 | -22 | 3 | -8 | -78 | -339 |
CFO To PAT CFO To PAT% | 356.8 | 597.4 | 285.6 | 247.6 | 391.0 | 676.1 | 289.0 | 103.6 | 161.4 | 258.4 | 129.2 |
CFO To EBITDA CFO To EBITDA% | 76.6 | 117.0 | 84.2 | 84.5 | 91.1 | 90.0 | 86.1 | 49.8 | 80.2 | 105.2 | 49.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 89 | 150 | 164 | 170 | 108 | 83 | 96 | 83 | 172 | 194 | 99 | |
| -65 | -61 | -117 | 22 | -25 | -22 | -114 | -84 | -172 | -272 | -470 | |
| -23 | -91 | -50 | -83 | -149 | -42 | 15 | -24 | 28 | 18 | 392 | |
Net Cash Flow Net Cash FlowCr | 2 | -2 | -3 | 108 | -67 | 19 | -3 | -25 | 29 | -59 | 22 |
Free Cash Flow Free Cash FlowCr | 11 | 91 | 127 | 124 | 83 | 60 | -22 | 3 | -8 | -78 | -339 |
CFO To PAT CFO To PAT% | 356.8 | 597.4 | 285.6 | 247.6 | 391.0 | 676.1 | 289.0 | 103.6 | 161.4 | 258.4 | 129.2 |
CFO To EBITDA CFO To EBITDA% | 76.6 | 117.0 | 84.2 | 84.5 | 91.1 | 90.0 | 86.1 | 49.8 | 80.2 | 105.2 | 49.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 924 | 1,624 | 1,958 | 2,683 | 982 | 2,059 | 1,814 | 2,525 | 4,474 | 3,151 | 3,269 | 3,337 |
Price To Earnings Price To Earnings | 40.1 | 64.8 | 34.1 | 39.2 | 35.5 | 168.4 | 54.6 | 31.7 | 41.9 | 41.9 | 42.5 | 45.9 |
Price To Sales Price To Sales | 0.9 | 1.4 | 1.3 | 1.5 | 0.6 | 1.5 | 1.1 | 1.2 | 2.0 | 1.3 | 1.2 | 1.2 |
Price To Book Price To Book | 3.4 | 5.4 | 3.7 | 4.7 | 1.7 | 3.6 | 3.0 | 3.7 | 5.5 | 3.6 | 2.8 | 2.8 |
EV To EBITDA EV To EBITDA | 9.7 | 14.1 | 10.5 | 13.5 | 8.4 | 22.1 | 16.4 | 15.4 | 21.0 | 17.8 | 17.6 | 16.7 |
GPM GPM% | 28.1 | 27.6 | 28.0 | 26.3 | 24.9 | 23.6 | 22.4 | 21.8 | 24.0 | 22.4 | 22.1 | 22.1 |
OPM OPM% | 10.8 | 11.0 | 12.8 | 11.3 | 7.7 | 6.8 | 6.9 | 8.0 | 9.6 | 7.7 | 7.5 | 7.4 |
NPM NPM% | 2.3 | 2.1 | 3.8 | 3.9 | 1.8 | 0.9 | 2.1 | 3.9 | 4.8 | 3.1 | 2.9 | 2.6 |
ROCE ROCE% | 12.5 | 12.5 | 15.8 | 17.3 | 6.8 | 3.6 | 7.2 | 14.6 | 16.3 | 10.9 | 7.9 | 7.9 |
ROE ROE% | 9.1 | 8.4 | 11.0 | 12.0 | 4.8 | 2.1 | 5.5 | 11.8 | 13.0 | 8.6 | 6.5 | 6.5 |
ROA ROA% | 3.2 | 3.3 | 5.7 | 6.6 | 3.3 | 1.4 | 3.5 | 7.8 | 8.4 | 5.2 | 3.9 | 3.9 |
| 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 | 924 | 1,624 | 1,958 | 2,683 | 982 | 2,059 | 1,814 | 2,525 | 4,474 | 3,151 | 3,269 | 3,337 |
Price To Earnings Price To Earnings | 40.1 | 64.8 | 34.1 | 39.2 | 35.5 | 168.4 | 54.6 | 31.7 | 41.9 | 41.9 | 42.5 | 45.9 |
Price To Sales Price To Sales | 0.9 | 1.4 | 1.3 | 1.5 | 0.6 | 1.5 | 1.1 | 1.2 | 2.0 | 1.3 | 1.2 | 1.2 |
Price To Book Price To Book | 3.4 | 5.4 | 3.7 | 4.7 | 1.7 | 3.6 | 3.0 | 3.7 | 5.5 | 3.6 | 2.8 | 2.8 |
EV To EBITDA EV To EBITDA | 9.7 | 14.1 | 10.5 | 13.5 | 8.4 | 22.1 | 16.4 | 15.4 | 21.0 | 17.8 | 17.6 | 16.7 |
GPM GPM% | 28.1 | 27.6 | 28.0 | 26.3 | 24.9 | 23.6 | 22.4 | 21.8 | 24.0 | 22.4 | 22.1 | 22.1 |
OPM OPM% | 10.8 | 11.0 | 12.8 | 11.3 | 7.7 | 6.8 | 6.9 | 8.0 | 9.6 | 7.7 | 7.5 | 7.4 |
NPM NPM% | 2.3 | 2.1 | 3.8 | 3.9 | 1.8 | 0.9 | 2.1 | 3.9 | 4.8 | 3.1 | 2.9 | 2.6 |
ROCE ROCE% | 12.5 | 12.5 | 15.8 | 17.3 | 6.8 | 3.6 | 7.2 | 14.6 | 16.3 | 10.9 | 7.9 | 7.9 |
ROE ROE% | 9.1 | 8.4 | 11.0 | 12.0 | 4.8 | 2.1 | 5.5 | 11.8 | 13.0 | 8.6 | 6.5 | 6.5 |
ROA ROA% | 3.2 | 3.3 | 5.7 | 6.6 | 3.3 | 1.4 | 3.5 | 7.8 | 8.4 | 5.2 | 3.9 | 3.9 |
Documents — JTEKT India Ltd
Concall Transcript Summaries — JTEKT India Ltd