| Quarter | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 492 | 530 | 506 | 588 | 597 | 443 | 794 | 505 | 1,694 | 472 | |
Growth YoY Revenue Growth YoY% | 21.3 | -16.4 | 56.8 | -14.1 | 183.8 | 6.5 | ||||
| 484 | 526 | 471 | 550 | 617 | 471 | 787 | 580 | 1,476 | 518 | |
| 8 | 4 | 35 | 38 | -20 | -27 | 7 | -75 | 217 | -46 | |
OPM OPM% | 1.6 | 0.8 | 7.0 | 6.5 | -3.3 | -6.2 | 0.8 | -14.8 | 12.8 | -9.7 |
| 43 | 13 | 28 | 32 | 70 | 13 | 21 | 23 | 34 | 42 | |
Interest Expense Interest ExpenseCr | 10 | 5 | 6 | 66 | 11 | 32 | 12 | 15 | 11 | 20 |
Depreciation DepreciationCr | 10 | 9 | 9 | 9 | 11 | 10 | 11 | 12 | 14 | 10 |
PBT PBTCr | 31 | 4 | 48 | -4 | 29 | -56 | 5 | -79 | 226 | -35 |
| 13 | 4 | 20 | 19 | 8 | -5 | 0 | -12 | 33 | -6 | |
| 18 | 0 | 28 | -23 | 20 | -52 | 5 | -67 | 194 | -29 | |
Growth YoY PAT Growth YoY% | 14.3 | -11,420.0 | -82.3 | -190.7 | 854.1 | 44.0 | ||||
NPM NPM% | 3.6 | -0.1 | 5.5 | -3.9 | 3.4 | -11.7 | 0.6 | -13.3 | 11.4 | -6.2 |
| 1.7 | -0.1 | 2.2 | -1.6 | 1.0 | -2.9 | 0.3 | -3.0 | 10.2 | -1.3 |
| Quarter | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 492 | 530 | 506 | 588 | 597 | 443 | 794 | 505 | 1,694 | 472 | |
Growth YoY Revenue Growth YoY% | 21.3 | -16.4 | 56.8 | -14.1 | 183.8 | 6.5 | ||||
| 484 | 526 | 471 | 550 | 617 | 471 | 787 | 580 | 1,476 | 518 | |
| 8 | 4 | 35 | 38 | -20 | -27 | 7 | -75 | 217 | -46 | |
OPM OPM% | 1.6 | 0.8 | 7.0 | 6.5 | -3.3 | -6.2 | 0.8 | -14.8 | 12.8 | -9.7 |
| 43 | 13 | 28 | 32 | 70 | 13 | 21 | 23 | 34 | 42 | |
Interest Expense Interest ExpenseCr | 10 | 5 | 6 | 66 | 11 | 32 | 12 | 15 | 11 | 20 |
Depreciation DepreciationCr | 10 | 9 | 9 | 9 | 11 | 10 | 11 | 12 | 14 | 10 |
PBT PBTCr | 31 | 4 | 48 | -4 | 29 | -56 | 5 | -79 | 226 | -35 |
| 13 | 4 | 20 | 19 | 8 | -5 | 0 | -12 | 33 | -6 | |
| 18 | 0 | 28 | -23 | 20 | -52 | 5 | -67 | 194 | -29 | |
Growth YoY PAT Growth YoY% | 14.3 | -11,420.0 | -82.3 | -190.7 | 854.1 | 44.0 | ||||
NPM NPM% | 3.6 | -0.1 | 5.5 | -3.9 | 3.4 | -11.7 | 0.6 | -13.3 | 11.4 | -6.2 |
| 1.7 | -0.1 | 2.2 | -1.6 | 1.0 | -2.9 | 0.3 | -3.0 | 10.2 | -1.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,359 | 1,111 | 990 | 3,633 | 1,930 | 2,222 | 3,436 | 3,465 |
Growth Revenue Growth% | -18.3 | -10.9 | 267.1 | -46.9 | 15.1 | 54.6 | 62.3 | |
| 1,257 | 1,040 | 1,038 | 3,712 | 2,058 | 2,164 | 3,314 | 3,361 | |
| 103 | 71 | -48 | -79 | -128 | 58 | 122 | 104 | |
OPM OPM% | 7.5 | 6.4 | -4.9 | -2.2 | -6.7 | 2.6 | 3.5 | 3.0 |
| 238 | 288 | 249 | 83 | 110 | 109 | 90 | 119 | |
Interest Expense Interest ExpenseCr | 359 | 381 | 306 | 130 | 34 | 53 | 70 | 59 |
Depreciation DepreciationCr | 38 | 33 | 33 | 32 | 33 | 38 | 46 | 47 |
PBT PBTCr | -57 | -55 | -139 | -159 | -86 | 76 | 96 | 117 |
| -11 | -1 | -8 | 71 | 22 | 51 | 16 | 14 | |
PAT PATCr | -46 | -54 | -131 | -229 | -108 | 25 | 80 | 103 |
Growth PAT Growth% | -17.3 | -144.4 | -75.3 | 52.9 | 122.9 | 223.2 | 485.7 | |
NPM NPM% | -3.4 | -4.8 | -13.2 | -6.3 | -5.6 | 1.1 | 2.3 | 3.0 |
| -3.1 | -2.9 | -9.3 | -14.6 | -6.8 | 1.5 | 4.8 | 6.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,359 | 1,111 | 990 | 3,633 | 1,930 | 2,222 | 3,436 | 3,465 |
Growth Revenue Growth% | -18.3 | -10.9 | 267.1 | -46.9 | 15.1 | 54.6 | 62.3 | |
| 1,257 | 1,040 | 1,038 | 3,712 | 2,058 | 2,164 | 3,314 | 3,361 | |
| 103 | 71 | -48 | -79 | -128 | 58 | 122 | 104 | |
OPM OPM% | 7.5 | 6.4 | -4.9 | -2.2 | -6.7 | 2.6 | 3.5 | 3.0 |
| 238 | 288 | 249 | 83 | 110 | 109 | 90 | 119 | |
Interest Expense Interest ExpenseCr | 359 | 381 | 306 | 130 | 34 | 53 | 70 | 59 |
Depreciation DepreciationCr | 38 | 33 | 33 | 32 | 33 | 38 | 46 | 47 |
PBT PBTCr | -57 | -55 | -139 | -159 | -86 | 76 | 96 | 117 |
| -11 | -1 | -8 | 71 | 22 | 51 | 16 | 14 | |
PAT PATCr | -46 | -54 | -131 | -229 | -108 | 25 | 80 | 103 |
Growth PAT Growth% | -17.3 | -144.4 | -75.3 | 52.9 | 122.9 | 223.2 | 485.7 | |
NPM NPM% | -3.4 | -4.8 | -13.2 | -6.3 | -5.6 | 1.1 | 2.3 | 3.0 |
| -3.1 | -2.9 | -9.3 | -14.6 | -6.8 | 1.5 | 4.8 | 6.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 140 | 140 | 140 | 140 | 140 | 167 | 206 |
Reserves ReservesCr | 1,224 | 1,164 | 1,285 | 1,076 | 880 | 2,314 | 3,911 |
| 4,131 | 6,003 | 8,901 | 8,035 | 8,687 | 10,082 | 10,534 | |
| 2,860 | 2,539 | 3,069 | 3,298 | 4,192 | 3,836 | 3,071 | |
| 8,356 | 9,850 | 13,407 | 12,534 | 13,871 | 16,375 | 17,682 | |
| 6,490 | 8,025 | 12,155 | 11,334 | 12,648 | 15,000 | 16,112 | |
| 1,867 | 1,826 | 1,252 | 1,200 | 1,224 | 1,374 | 1,571 | |
| 8,356 | 9,850 | 13,407 | 12,534 | 13,871 | 16,375 | 17,682 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 140 | 140 | 140 | 140 | 140 | 167 | 206 |
Reserves ReservesCr | 1,224 | 1,164 | 1,285 | 1,076 | 880 | 2,314 | 3,911 |
| 4,131 | 6,003 | 8,901 | 8,035 | 8,687 | 10,082 | 10,534 | |
| 2,860 | 2,539 | 3,069 | 3,298 | 4,192 | 3,836 | 3,071 | |
| 8,356 | 9,850 | 13,407 | 12,534 | 13,871 | 16,375 | 17,682 | |
| 6,490 | 8,025 | 12,155 | 11,334 | 12,648 | 15,000 | 16,112 | |
| 1,867 | 1,826 | 1,252 | 1,200 | 1,224 | 1,374 | 1,571 | |
| 8,356 | 9,850 | 13,407 | 12,534 | 13,871 | 16,375 | 17,682 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 871 | 757 | 402 | 2,139 | 376 | 488 | 848 | |
| 53 | -59 | 104 | -32 | -133 | -35 | -142 | |
| -771 | -645 | -423 | -2,101 | -300 | -644 | -577 | |
Net Cash Flow Net Cash FlowCr | 153 | 71 | 84 | 6 | -56 | -190 | 130 |
Free Cash Flow Free Cash FlowCr | 863 | 744 | 385 | 2,123 | 391 | 449 | 742 |
CFO To PAT CFO To PAT% | -1,908.4 | -1,413.3 | -307.4 | -932.4 | -348.5 | 1,973.5 | 1,060.8 |
CFO To EBITDA CFO To EBITDA% | 849.4 | 1,063.7 | -831.4 | -2,700.7 | -293.2 | 841.7 | 694.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 871 | 757 | 402 | 2,139 | 376 | 488 | 848 | |
| 53 | -59 | 104 | -32 | -133 | -35 | -142 | |
| -771 | -645 | -423 | -2,101 | -300 | -644 | -577 | |
Net Cash Flow Net Cash FlowCr | 153 | 71 | 84 | 6 | -56 | -190 | 130 |
Free Cash Flow Free Cash FlowCr | 863 | 744 | 385 | 2,123 | 391 | 449 | 742 |
CFO To PAT CFO To PAT% | -1,908.4 | -1,413.3 | -307.4 | -932.4 | -348.5 | 1,973.5 | 1,060.8 |
CFO To EBITDA CFO To EBITDA% | 849.4 | 1,063.7 | -831.4 | -2,700.7 | -293.2 | 841.7 | 694.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,315 | 5,798 | ||||||
Price To Earnings Price To Earnings | 56.7 | 46.1 | ||||||
Price To Sales Price To Sales | 1.6 | 1.7 | ||||||
Price To Book Price To Book | 1.3 | 1.4 | ||||||
EV To EBITDA EV To EBITDA | 111.8 | 133.9 | ||||||
GPM GPM% | 25.9 | 17.5 | 13.1 | 6.5 | 10.9 | 20.8 | 19.8 | 19.8 |
OPM OPM% | 7.5 | 6.4 | -4.9 | -2.2 | -6.7 | 2.6 | 3.5 | 3.0 |
NPM NPM% | -3.4 | -4.8 | -13.2 | -6.3 | -5.6 | 1.1 | 2.3 | 3.0 |
ROCE ROCE% | 4.4 | 3.8 | 1.4 | -0.3 | -0.4 | 1.0 | 1.3 | 1.3 |
ROE ROE% | -3.4 | -4.1 | -9.2 | -18.9 | -10.6 | 1.0 | 1.9 | 1.9 |
ROA ROA% | -0.6 | -0.5 | -1.0 | -1.8 | -0.8 | 0.1 | 0.5 | 0.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,315 | 5,798 | ||||||
Price To Earnings Price To Earnings | 56.7 | 46.1 | ||||||
Price To Sales Price To Sales | 1.6 | 1.7 | ||||||
Price To Book Price To Book | 1.3 | 1.4 | ||||||
EV To EBITDA EV To EBITDA | 111.8 | 133.9 | ||||||
GPM GPM% | 25.9 | 17.5 | 13.1 | 6.5 | 10.9 | 20.8 | 19.8 | 19.8 |
OPM OPM% | 7.5 | 6.4 | -4.9 | -2.2 | -6.7 | 2.6 | 3.5 | 3.0 |
NPM NPM% | -3.4 | -4.8 | -13.2 | -6.3 | -5.6 | 1.1 | 2.3 | 3.0 |
ROCE ROCE% | 4.4 | 3.8 | 1.4 | -0.3 | -0.4 | 1.0 | 1.3 | 1.3 |
ROE ROE% | -3.4 | -4.1 | -9.2 | -18.9 | -10.6 | 1.0 | 1.9 | 1.9 |
ROA ROA% | -0.6 | -0.5 | -1.0 | -1.8 | -0.8 | 0.1 | 0.5 | 0.5 |
Documents — Kalpataru Ltd
Concall Transcript Summaries — Kalpataru Ltd