| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,122 | 1,152 | 1,208 | 1,096 | 1,179 | 1,156 | 1,222 | 1,103 | 1,186 | 1,168 | 1,373 | 1,328 | |
Growth YoY Revenue Growth YoY% | 4.1 | 5.6 | 0.3 | 3.0 | 5.1 | 0.3 | 1.1 | 0.6 | 0.6 | 1.1 | 12.4 | 20.4 |
| 942 | 973 | 1,035 | 925 | 1,020 | 1,002 | 1,083 | 916 | 973 | 967 | 1,110 | 1,068 | |
| 180 | 179 | 173 | 171 | 159 | 153 | 138 | 187 | 213 | 201 | 263 | 260 | |
OPM OPM% | 16.0 | 15.5 | 14.3 | 15.6 | 13.5 | 13.3 | 11.3 | 16.9 | 18.0 | 17.2 | 19.2 | 19.6 |
| 8 | 11 | 17 | 8 | 7 | 9 | 19 | 14 | 16 | -29 | 9 | 18 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 5 | 3 | 5 | 7 | 6 | 5 | 6 | 6 | 6 | 5 |
Depreciation DepreciationCr | 36 | 39 | 42 | 42 | 41 | 40 | 43 | 44 | 42 | 42 | 42 | 42 |
PBT PBTCr | 147 | 146 | 142 | 134 | 121 | 116 | 108 | 152 | 182 | 125 | 224 | 231 |
| 37 | 38 | 35 | 36 | 35 | 31 | 34 | 40 | 47 | 39 | 67 | 60 | |
| 111 | 108 | 104 | 92 | 86 | 79 | 43 | 110 | 134 | 86 | 157 | 171 | |
Growth YoY PAT Growth YoY% | 60.9 | 46.6 | -5.8 | -15.4 | -22.8 | -26.8 | -58.6 | 19.5 | 56.6 | 9.1 | 262.6 | 55.0 |
NPM NPM% | 9.9 | 9.4 | 8.6 | 8.4 | 7.3 | 6.8 | 3.5 | 10.0 | 11.3 | 7.4 | 11.4 | 12.9 |
| 6.8 | 6.5 | 6.4 | 5.6 | 5.3 | 4.9 | 2.7 | 6.8 | 8.3 | 5.5 | 9.8 | 10.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,122 | 1,152 | 1,208 | 1,096 | 1,179 | 1,156 | 1,222 | 1,103 | 1,186 | 1,168 | 1,373 | 1,328 | |
Growth YoY Revenue Growth YoY% | 4.1 | 5.6 | 0.3 | 3.0 | 5.1 | 0.3 | 1.1 | 0.6 | 0.6 | 1.1 | 12.4 | 20.4 |
| 942 | 973 | 1,035 | 925 | 1,020 | 1,002 | 1,083 | 916 | 973 | 967 | 1,110 | 1,068 | |
| 180 | 179 | 173 | 171 | 159 | 153 | 138 | 187 | 213 | 201 | 263 | 260 | |
OPM OPM% | 16.0 | 15.5 | 14.3 | 15.6 | 13.5 | 13.3 | 11.3 | 16.9 | 18.0 | 17.2 | 19.2 | 19.6 |
| 8 | 11 | 17 | 8 | 7 | 9 | 19 | 14 | 16 | -29 | 9 | 18 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 5 | 3 | 5 | 7 | 6 | 5 | 6 | 6 | 6 | 5 |
Depreciation DepreciationCr | 36 | 39 | 42 | 42 | 41 | 40 | 43 | 44 | 42 | 42 | 42 | 42 |
PBT PBTCr | 147 | 146 | 142 | 134 | 121 | 116 | 108 | 152 | 182 | 125 | 224 | 231 |
| 37 | 38 | 35 | 36 | 35 | 31 | 34 | 40 | 47 | 39 | 67 | 60 | |
| 111 | 108 | 104 | 92 | 86 | 79 | 43 | 110 | 134 | 86 | 157 | 171 | |
Growth YoY PAT Growth YoY% | 60.9 | 46.6 | -5.8 | -15.4 | -22.8 | -26.8 | -58.6 | 19.5 | 56.6 | 9.1 | 262.6 | 55.0 |
NPM NPM% | 9.9 | 9.4 | 8.6 | 8.4 | 7.3 | 6.8 | 3.5 | 10.0 | 11.3 | 7.4 | 11.4 | 12.9 |
| 6.8 | 6.5 | 6.4 | 5.6 | 5.3 | 4.9 | 2.7 | 6.8 | 8.3 | 5.5 | 9.8 | 10.6 |
| 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 | 2,413 | 2,550 | 2,711 | 2,956 | 2,808 | 2,781 | 3,705 | 4,382 | 4,474 | 4,635 | 4,830 | 5,056 |
Growth Revenue Growth% | 10.4 | 5.6 | 6.3 | 9.1 | -5.0 | -1.0 | 33.2 | 18.3 | 2.1 | 3.6 | 4.2 | 8.5 |
| 1,956 | 2,053 | 2,254 | 2,507 | 2,392 | 2,272 | 3,095 | 3,790 | 3,767 | 4,009 | 3,965 | 4,117 | |
| 457 | 496 | 456 | 449 | 416 | 509 | 611 | 592 | 707 | 626 | 865 | 939 | |
OPM OPM% | 18.9 | 19.5 | 16.8 | 15.2 | 14.8 | 18.3 | 16.5 | 13.5 | 15.8 | 13.5 | 17.9 | 18.6 |
| 10 | 15 | 12 | 13 | 24 | 21 | 28 | 26 | 45 | 44 | 10 | 14 | |
Interest Expense Interest ExpenseCr | 34 | 34 | 24 | 16 | 20 | 11 | 13 | 22 | 17 | 20 | 23 | 22 |
Depreciation DepreciationCr | 73 | 81 | 89 | 89 | 108 | 107 | 115 | 133 | 148 | 165 | 169 | 168 |
PBT PBTCr | 361 | 396 | 355 | 358 | 312 | 413 | 510 | 462 | 587 | 484 | 683 | 762 |
| 125 | 142 | 127 | 129 | 59 | 104 | 127 | 116 | 143 | 136 | 193 | 213 | |
PAT PATCr | 236 | 254 | 229 | 229 | 254 | 309 | 383 | 346 | 444 | 348 | 490 | 548 |
Growth PAT Growth% | 27.7 | 7.5 | -9.9 | 0.1 | 10.8 | 21.8 | 23.9 | -9.6 | 28.1 | -21.5 | 40.7 | 72.2 |
NPM NPM% | 9.8 | 9.9 | 8.4 | 7.7 | 9.0 | 11.1 | 10.3 | 7.9 | 9.9 | 7.5 | 10.2 | 10.8 |
| 14.4 | 15.9 | 14.8 | 14.3 | 16.1 | 19.4 | 23.7 | 21.6 | 26.5 | 18.5 | 30.5 | 34.3 |
| 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 | 2,413 | 2,550 | 2,711 | 2,956 | 2,808 | 2,781 | 3,705 | 4,382 | 4,474 | 4,635 | 4,830 | 5,056 |
Growth Revenue Growth% | 10.4 | 5.6 | 6.3 | 9.1 | -5.0 | -1.0 | 33.2 | 18.3 | 2.1 | 3.6 | 4.2 | 8.5 |
| 1,956 | 2,053 | 2,254 | 2,507 | 2,392 | 2,272 | 3,095 | 3,790 | 3,767 | 4,009 | 3,965 | 4,117 | |
| 457 | 496 | 456 | 449 | 416 | 509 | 611 | 592 | 707 | 626 | 865 | 939 | |
OPM OPM% | 18.9 | 19.5 | 16.8 | 15.2 | 14.8 | 18.3 | 16.5 | 13.5 | 15.8 | 13.5 | 17.9 | 18.6 |
| 10 | 15 | 12 | 13 | 24 | 21 | 28 | 26 | 45 | 44 | 10 | 14 | |
Interest Expense Interest ExpenseCr | 34 | 34 | 24 | 16 | 20 | 11 | 13 | 22 | 17 | 20 | 23 | 22 |
Depreciation DepreciationCr | 73 | 81 | 89 | 89 | 108 | 107 | 115 | 133 | 148 | 165 | 169 | 168 |
PBT PBTCr | 361 | 396 | 355 | 358 | 312 | 413 | 510 | 462 | 587 | 484 | 683 | 762 |
| 125 | 142 | 127 | 129 | 59 | 104 | 127 | 116 | 143 | 136 | 193 | 213 | |
PAT PATCr | 236 | 254 | 229 | 229 | 254 | 309 | 383 | 346 | 444 | 348 | 490 | 548 |
Growth PAT Growth% | 27.7 | 7.5 | -9.9 | 0.1 | 10.8 | 21.8 | 23.9 | -9.6 | 28.1 | -21.5 | 40.7 | 72.2 |
NPM NPM% | 9.8 | 9.9 | 8.4 | 7.7 | 9.0 | 11.1 | 10.3 | 7.9 | 9.9 | 7.5 | 10.2 | 10.8 |
| 14.4 | 15.9 | 14.8 | 14.3 | 16.1 | 19.4 | 23.7 | 21.6 | 26.5 | 18.5 | 30.5 | 34.3 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 953 | 1,159 | 1,334 | 1,559 | 1,698 | 1,853 | 2,106 | 2,311 | 2,601 | 2,728 | 3,050 |
| 624 | 554 | 546 | 587 | 517 | 460 | 659 | 748 | 667 | 708 | 667 | |
| 247 | 235 | 177 | 146 | 144 | 134 | 140 | 178 | 201 | 238 | 232 | |
| 1,918 | 2,040 | 2,140 | 2,373 | 2,439 | 2,527 | 2,987 | 3,331 | 3,543 | 3,756 | 4,029 | |
| 760 | 822 | 951 | 1,171 | 1,188 | 1,293 | 1,451 | 1,686 | 1,763 | 1,819 | 1,982 | |
| 1,158 | 1,218 | 1,189 | 1,202 | 1,251 | 1,234 | 1,535 | 1,644 | 1,780 | 1,938 | 2,047 | |
| 1,918 | 2,040 | 2,140 | 2,373 | 2,439 | 2,527 | 2,987 | 3,331 | 3,543 | 3,756 | 4,029 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 953 | 1,159 | 1,334 | 1,559 | 1,698 | 1,853 | 2,106 | 2,311 | 2,601 | 2,728 | 3,050 |
| 624 | 554 | 546 | 587 | 517 | 460 | 659 | 748 | 667 | 708 | 667 | |
| 247 | 235 | 177 | 146 | 144 | 134 | 140 | 178 | 201 | 238 | 232 | |
| 1,918 | 2,040 | 2,140 | 2,373 | 2,439 | 2,527 | 2,987 | 3,331 | 3,543 | 3,756 | 4,029 | |
| 760 | 822 | 951 | 1,171 | 1,188 | 1,293 | 1,451 | 1,686 | 1,763 | 1,819 | 1,982 | |
| 1,158 | 1,218 | 1,189 | 1,202 | 1,251 | 1,234 | 1,535 | 1,644 | 1,780 | 1,938 | 2,047 | |
| 1,918 | 2,040 | 2,140 | 2,373 | 2,439 | 2,527 | 2,987 | 3,331 | 3,543 | 3,756 | 4,029 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 316 | 338 | 238 | 317 | 224 | 509 | 426 | 296 | 597 | 501 | 664 | |
| -267 | -140 | -137 | -261 | -90 | -296 | -298 | -184 | -297 | -372 | -336 | |
| -39 | -168 | -72 | -114 | -140 | -205 | -120 | -135 | -212 | -209 | -290 | |
Net Cash Flow Net Cash FlowCr | 10 | 30 | 30 | -58 | -6 | 9 | 7 | -23 | 88 | -80 | 37 |
Free Cash Flow Free Cash FlowCr | 47 | 195 | 100 | 203 | 103 | 408 | 162 | 87 | 319 | 305 | 563 |
CFO To PAT CFO To PAT% | 133.7 | 133.0 | 104.2 | 138.7 | 88.5 | 164.7 | 111.2 | 85.4 | 134.7 | 143.8 | 135.4 |
CFO To EBITDA CFO To EBITDA% | 69.0 | 68.0 | 52.2 | 70.6 | 54.0 | 100.0 | 69.7 | 49.9 | 84.5 | 80.0 | 76.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 316 | 338 | 238 | 317 | 224 | 509 | 426 | 296 | 597 | 501 | 664 | |
| -267 | -140 | -137 | -261 | -90 | -296 | -298 | -184 | -297 | -372 | -336 | |
| -39 | -168 | -72 | -114 | -140 | -205 | -120 | -135 | -212 | -209 | -290 | |
Net Cash Flow Net Cash FlowCr | 10 | 30 | 30 | -58 | -6 | 9 | 7 | -23 | 88 | -80 | 37 |
Free Cash Flow Free Cash FlowCr | 47 | 195 | 100 | 203 | 103 | 408 | 162 | 87 | 319 | 305 | 563 |
CFO To PAT CFO To PAT% | 133.7 | 133.0 | 104.2 | 138.7 | 88.5 | 164.7 | 111.2 | 85.4 | 134.7 | 143.8 | 135.4 |
CFO To EBITDA CFO To EBITDA% | 69.0 | 68.0 | 52.2 | 70.6 | 54.0 | 100.0 | 69.7 | 49.9 | 84.5 | 80.0 | 76.7 |
| 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 | 7,573 | 9,295 | 9,013 | 9,389 | 5,986 | 14,701 | 16,205 | 16,784 | 18,417 | 13,669 | 14,637 | 19,090 |
Price To Earnings Price To Earnings | 32.7 | 36.8 | 38.4 | 41.5 | 23.4 | 47.7 | 43.0 | 48.7 | 43.6 | 46.4 | 30.2 | 35.4 |
Price To Sales Price To Sales | 3.1 | 3.6 | 3.3 | 3.2 | 2.1 | 5.3 | 4.4 | 3.8 | 4.1 | 3.0 | 3.0 | 3.8 |
Price To Book Price To Book | 7.8 | 7.9 | 6.7 | 6.0 | 3.5 | 7.9 | 7.6 | 7.2 | 7.0 | 5.0 | 4.8 | 6.2 |
EV To EBITDA EV To EBITDA | 17.1 | 19.0 | 19.9 | 20.5 | 14.2 | 28.3 | 26.1 | 28.1 | 25.7 | 21.3 | 16.3 | 19.5 |
GPM GPM% | 39.9 | 42.0 | 39.0 | 36.3 | 36.6 | 36.7 | 34.1 | 31.1 | 34.4 | 33.7 | 35.0 | 35.0 |
OPM OPM% | 18.9 | 19.5 | 16.8 | 15.2 | 14.8 | 18.3 | 16.5 | 13.5 | 15.8 | 13.5 | 17.9 | 18.6 |
NPM NPM% | 9.8 | 9.9 | 8.4 | 7.7 | 9.0 | 11.1 | 10.3 | 7.9 | 9.9 | 7.5 | 10.2 | 10.8 |
ROCE ROCE% | 32.4 | 32.0 | 25.5 | 22.4 | 17.8 | 21.2 | 22.9 | 18.8 | 21.2 | 16.7 | 21.4 | 21.4 |
ROE ROE% | 24.4 | 21.6 | 16.9 | 14.5 | 14.8 | 16.5 | 18.0 | 14.9 | 16.9 | 12.7 | 16.0 | 16.0 |
ROA ROA% | 12.3 | 12.4 | 10.7 | 9.6 | 10.4 | 12.2 | 12.8 | 10.4 | 12.5 | 9.3 | 12.2 | 12.2 |
| 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 | 7,573 | 9,295 | 9,013 | 9,389 | 5,986 | 14,701 | 16,205 | 16,784 | 18,417 | 13,669 | 14,637 | 19,090 |
Price To Earnings Price To Earnings | 32.7 | 36.8 | 38.4 | 41.5 | 23.4 | 47.7 | 43.0 | 48.7 | 43.6 | 46.4 | 30.2 | 35.4 |
Price To Sales Price To Sales | 3.1 | 3.6 | 3.3 | 3.2 | 2.1 | 5.3 | 4.4 | 3.8 | 4.1 | 3.0 | 3.0 | 3.8 |
Price To Book Price To Book | 7.8 | 7.9 | 6.7 | 6.0 | 3.5 | 7.9 | 7.6 | 7.2 | 7.0 | 5.0 | 4.8 | 6.2 |
EV To EBITDA EV To EBITDA | 17.1 | 19.0 | 19.9 | 20.5 | 14.2 | 28.3 | 26.1 | 28.1 | 25.7 | 21.3 | 16.3 | 19.5 |
GPM GPM% | 39.9 | 42.0 | 39.0 | 36.3 | 36.6 | 36.7 | 34.1 | 31.1 | 34.4 | 33.7 | 35.0 | 35.0 |
OPM OPM% | 18.9 | 19.5 | 16.8 | 15.2 | 14.8 | 18.3 | 16.5 | 13.5 | 15.8 | 13.5 | 17.9 | 18.6 |
NPM NPM% | 9.8 | 9.9 | 8.4 | 7.7 | 9.0 | 11.1 | 10.3 | 7.9 | 9.9 | 7.5 | 10.2 | 10.8 |
ROCE ROCE% | 32.4 | 32.0 | 25.5 | 22.4 | 17.8 | 21.2 | 22.9 | 18.8 | 21.2 | 16.7 | 21.4 | 21.4 |
ROE ROE% | 24.4 | 21.6 | 16.9 | 14.5 | 14.8 | 16.5 | 18.0 | 14.9 | 16.9 | 12.7 | 16.0 | 16.0 |
ROA ROA% | 12.3 | 12.4 | 10.7 | 9.6 | 10.4 | 12.2 | 12.8 | 10.4 | 12.5 | 9.3 | 12.2 | 12.2 |
Documents — Kajaria Ceramics Ltd
Concall Transcript Summaries — Kajaria Ceramics Ltd