| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,415 | 5,223 | 4,525 | 5,528 | 6,065 | 7,278 | 6,182 | 7,268 | 7,856 | 10,343 | 10,275 | 10,589 | |
Growth YoY Revenue Growth YoY% | 27.1 | 34.5 | 33.8 | 26.3 | 37.4 | 39.3 | 36.6 | 31.5 | 29.5 | 42.1 | 66.2 | 45.7 |
| 4,101 | 4,853 | 4,229 | 5,159 | 5,738 | 6,848 | 5,782 | 6,760 | 7,359 | 9,593 | 9,539 | 9,956 | |
| 314 | 370 | 296 | 368 | 327 | 430 | 399 | 508 | 497 | 750 | 736 | 633 | |
OPM OPM% | 7.1 | 7.1 | 6.5 | 6.7 | 5.4 | 5.9 | 6.5 | 7.0 | 6.3 | 7.3 | 7.2 | 6.0 |
| 13 | 20 | 39 | 30 | 26 | 40 | 41 | 46 | 51 | 23 | 46 | 56 | |
Interest Expense Interest ExpenseCr | 82 | 82 | 78 | 85 | 90 | 88 | 96 | 104 | 95 | 104 | 130 | 108 |
Depreciation DepreciationCr | 67 | 70 | 74 | 75 | 85 | 89 | 93 | 98 | 103 | 109 | 113 | 115 |
PBT PBTCr | 178 | 239 | 184 | 237 | 178 | 294 | 251 | 353 | 350 | 560 | 539 | 465 |
| 43 | 58 | 46 | 60 | 48 | 75 | 63 | 89 | 90 | 144 | 129 | 116 | |
| 135 | 180 | 137 | 178 | 130 | 219 | 188 | 264 | 261 | 416 | 410 | 349 | |
Growth YoY PAT Growth YoY% | 27.3 | 21.5 | 97.0 | 23.7 | -3.4 | 21.2 | 36.5 | 48.7 | 99.9 | 90.4 | 118.3 | 32.0 |
NPM NPM% | 3.1 | 3.5 | 3.0 | 3.2 | 2.1 | 3.0 | 3.0 | 3.6 | 3.3 | 4.0 | 4.0 | 3.3 |
| 1.3 | 1.8 | 1.3 | 1.7 | 1.3 | 2.1 | 1.8 | 2.6 | 2.5 | 4.0 | 4.0 | 3.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,415 | 5,223 | 4,525 | 5,528 | 6,065 | 7,278 | 6,182 | 7,268 | 7,856 | 10,343 | 10,275 | 10,589 | |
Growth YoY Revenue Growth YoY% | 27.1 | 34.5 | 33.8 | 26.3 | 37.4 | 39.3 | 36.6 | 31.5 | 29.5 | 42.1 | 66.2 | 45.7 |
| 4,101 | 4,853 | 4,229 | 5,159 | 5,738 | 6,848 | 5,782 | 6,760 | 7,359 | 9,593 | 9,539 | 9,956 | |
| 314 | 370 | 296 | 368 | 327 | 430 | 399 | 508 | 497 | 750 | 736 | 633 | |
OPM OPM% | 7.1 | 7.1 | 6.5 | 6.7 | 5.4 | 5.9 | 6.5 | 7.0 | 6.3 | 7.3 | 7.2 | 6.0 |
| 13 | 20 | 39 | 30 | 26 | 40 | 41 | 46 | 51 | 23 | 46 | 56 | |
Interest Expense Interest ExpenseCr | 82 | 82 | 78 | 85 | 90 | 88 | 96 | 104 | 95 | 104 | 130 | 108 |
Depreciation DepreciationCr | 67 | 70 | 74 | 75 | 85 | 89 | 93 | 98 | 103 | 109 | 113 | 115 |
PBT PBTCr | 178 | 239 | 184 | 237 | 178 | 294 | 251 | 353 | 350 | 560 | 539 | 465 |
| 43 | 58 | 46 | 60 | 48 | 75 | 63 | 89 | 90 | 144 | 129 | 116 | |
| 135 | 180 | 137 | 178 | 130 | 219 | 188 | 264 | 261 | 416 | 410 | 349 | |
Growth YoY PAT Growth YoY% | 27.3 | 21.5 | 97.0 | 23.7 | -3.4 | 21.2 | 36.5 | 48.7 | 99.9 | 90.4 | 118.3 | 32.0 |
NPM NPM% | 3.1 | 3.5 | 3.0 | 3.2 | 2.1 | 3.0 | 3.0 | 3.6 | 3.3 | 4.0 | 4.0 | 3.3 |
| 1.3 | 1.8 | 1.3 | 1.7 | 1.3 | 2.1 | 1.8 | 2.6 | 2.5 | 4.0 | 4.0 | 3.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 10,526 | 9,771 | 10,101 | 8,573 | 10,818 | 14,071 | 18,516 | 25,045 | 35,743 | 39,063 |
Growth Revenue Growth% | -7.2 | 3.4 | -15.1 | 26.2 | 30.1 | 31.6 | 35.3 | 42.7 | 45.8 | |
| 9,793 | 9,190 | 9,341 | 7,979 | 10,003 | 12,957 | 17,236 | 23,528 | 33,252 | 36,448 | |
| 733 | 580 | 760 | 594 | 815 | 1,114 | 1,280 | 1,517 | 2,491 | 2,616 | |
OPM OPM% | 7.0 | 5.9 | 7.5 | 6.9 | 7.5 | 7.9 | 6.9 | 6.1 | 7.0 | 6.7 |
| 32 | 43 | 80 | 45 | 38 | 5 | 106 | 145 | 167 | 176 | |
Interest Expense Interest ExpenseCr | 349 | 379 | 380 | 375 | 322 | 303 | 323 | 359 | 433 | 438 |
Depreciation DepreciationCr | 202 | 224 | 239 | 225 | 232 | 245 | 274 | 343 | 423 | 440 |
PBT PBTCr | 214 | 21 | 221 | 39 | 299 | 572 | 789 | 960 | 1,802 | 1,914 |
| 73 | 26 | 79 | 45 | 75 | 140 | 193 | 245 | 452 | 479 | |
PAT PATCr | 141 | -5 | 142 | -6 | 224 | 432 | 596 | 714 | 1,350 | 1,435 |
Growth PAT Growth% | -103.5 | 3,025.1 | -104.3 | 3,788.9 | 92.8 | 38.0 | 19.8 | 89.1 | 79.2 | |
NPM NPM% | 1.3 | -0.1 | 1.4 | -0.1 | 2.1 | 3.1 | 3.2 | 2.9 | 3.8 | 3.7 |
| 1.7 | 0.0 | 1.7 | -0.1 | 2.2 | 4.2 | 5.8 | 6.9 | 13.1 | 13.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 10,526 | 9,771 | 10,101 | 8,573 | 10,818 | 14,071 | 18,516 | 25,045 | 35,743 | 39,063 |
Growth Revenue Growth% | -7.2 | 3.4 | -15.1 | 26.2 | 30.1 | 31.6 | 35.3 | 42.7 | 45.8 | |
| 9,793 | 9,190 | 9,341 | 7,979 | 10,003 | 12,957 | 17,236 | 23,528 | 33,252 | 36,448 | |
| 733 | 580 | 760 | 594 | 815 | 1,114 | 1,280 | 1,517 | 2,491 | 2,616 | |
OPM OPM% | 7.0 | 5.9 | 7.5 | 6.9 | 7.5 | 7.9 | 6.9 | 6.1 | 7.0 | 6.7 |
| 32 | 43 | 80 | 45 | 38 | 5 | 106 | 145 | 167 | 176 | |
Interest Expense Interest ExpenseCr | 349 | 379 | 380 | 375 | 322 | 303 | 323 | 359 | 433 | 438 |
Depreciation DepreciationCr | 202 | 224 | 239 | 225 | 232 | 245 | 274 | 343 | 423 | 440 |
PBT PBTCr | 214 | 21 | 221 | 39 | 299 | 572 | 789 | 960 | 1,802 | 1,914 |
| 73 | 26 | 79 | 45 | 75 | 140 | 193 | 245 | 452 | 479 | |
PAT PATCr | 141 | -5 | 142 | -6 | 224 | 432 | 596 | 714 | 1,350 | 1,435 |
Growth PAT Growth% | -103.5 | 3,025.1 | -104.3 | 3,788.9 | 92.8 | 38.0 | 19.8 | 89.1 | 79.2 | |
NPM NPM% | 1.3 | -0.1 | 1.4 | -0.1 | 2.1 | 3.1 | 3.2 | 2.9 | 3.8 | 3.7 |
| 1.7 | 0.0 | 1.7 | -0.1 | 2.2 | 4.2 | 5.8 | 6.9 | 13.1 | 13.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 839 | 839 | 839 | 1,030 | 1,030 | 1,030 | 1,030 | 1,031 | 1,033 |
Reserves ReservesCr | 1,012 | 1,046 | 1,203 | 1,796 | 2,107 | 2,605 | 3,159 | 3,772 | 5,276 |
| 5,762 | 5,197 | 5,278 | 5,372 | 5,182 | 6,369 | 7,561 | 8,811 | 12,568 | |
| 822 | 862 | 783 | 667 | 625 | 710 | 1,069 | 1,512 | 1,840 | |
| 8,551 | 8,060 | 8,219 | 8,865 | 8,945 | 10,713 | 12,818 | 15,126 | 20,717 | |
| 6,471 | 5,712 | 5,898 | 6,710 | 6,841 | 8,516 | 9,815 | 11,399 | 16,331 | |
| 2,080 | 2,347 | 2,320 | 2,155 | 2,104 | 2,197 | 3,003 | 3,727 | 4,386 | |
| 8,551 | 8,060 | 8,219 | 8,865 | 8,945 | 10,713 | 12,818 | 15,126 | 20,717 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 839 | 839 | 839 | 1,030 | 1,030 | 1,030 | 1,030 | 1,031 | 1,033 |
Reserves ReservesCr | 1,012 | 1,046 | 1,203 | 1,796 | 2,107 | 2,605 | 3,159 | 3,772 | 5,276 |
| 5,762 | 5,197 | 5,278 | 5,372 | 5,182 | 6,369 | 7,561 | 8,811 | 12,568 | |
| 822 | 862 | 783 | 667 | 625 | 710 | 1,069 | 1,512 | 1,840 | |
| 8,551 | 8,060 | 8,219 | 8,865 | 8,945 | 10,713 | 12,818 | 15,126 | 20,717 | |
| 6,471 | 5,712 | 5,898 | 6,710 | 6,841 | 8,516 | 9,815 | 11,399 | 16,331 | |
| 2,080 | 2,347 | 2,320 | 2,155 | 2,104 | 2,197 | 3,003 | 3,727 | 4,386 | |
| 8,551 | 8,060 | 8,219 | 8,865 | 8,945 | 10,713 | 12,818 | 15,126 | 20,717 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 1,043 | 389 | 320 | 629 | 245 | 1,013 | 1,322 | 1,209 | 1,318 | |
| -615 | -124 | 34 | -217 | 64 | -384 | -137 | -177 | -118 | |
| -450 | -293 | -343 | -208 | -524 | -638 | -1,148 | -840 | -1,264 | |
Net Cash Flow Net Cash FlowCr | -22 | -28 | 11 | 204 | -216 | -8 | 37 | 193 | -64 |
Free Cash Flow Free Cash FlowCr | 759 | 96 | 212 | 581 | 154 | 827 | 1,061 | 827 | 939 |
CFO To PAT CFO To PAT% | 739.8 | -7,995.4 | 224.7 | -10,355.8 | 109.4 | 234.6 | 221.7 | 169.3 | 97.6 |
CFO To EBITDA CFO To EBITDA% | 142.4 | 67.0 | 42.0 | 105.8 | 30.1 | 91.0 | 103.3 | 79.7 | 52.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 1,043 | 389 | 320 | 629 | 245 | 1,013 | 1,322 | 1,209 | 1,318 | |
| -615 | -124 | 34 | -217 | 64 | -384 | -137 | -177 | -118 | |
| -450 | -293 | -343 | -208 | -524 | -638 | -1,148 | -840 | -1,264 | |
Net Cash Flow Net Cash FlowCr | -22 | -28 | 11 | 204 | -216 | -8 | 37 | 193 | -64 |
Free Cash Flow Free Cash FlowCr | 759 | 96 | 212 | 581 | 154 | 827 | 1,061 | 827 | 939 |
CFO To PAT CFO To PAT% | 739.8 | -7,995.4 | 224.7 | -10,355.8 | 109.4 | 234.6 | 221.7 | 169.3 | 97.6 |
CFO To EBITDA CFO To EBITDA% | 142.4 | 67.0 | 42.0 | 105.8 | 30.1 | 91.0 | 103.3 | 79.7 | 52.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,015 | 6,046 | 10,852 | 44,086 | 48,184 | 38,816 | 60,220 | |||
Price To Earnings Price To Earnings | 26.9 | 25.1 | 73.8 | 67.4 | 28.7 | 42.0 | ||||
Price To Sales Price To Sales | 0.8 | 0.6 | 0.8 | 2.4 | 1.9 | 1.1 | 1.5 | |||
Price To Book Price To Book | 2.5 | 1.9 | 3.0 | 10.5 | 10.0 | 6.2 | 9.5 | |||
EV To EBITDA EV To EBITDA | 15.4 | 11.4 | 12.7 | 37.2 | 34.4 | 17.7 | 25.0 | |||
GPM GPM% | 15.7 | 15.2 | 16.4 | 16.6 | 15.2 | 15.2 | 14.1 | 12.8 | 12.9 | 12.9 |
OPM OPM% | 7.0 | 5.9 | 7.5 | 6.9 | 7.5 | 7.9 | 6.9 | 6.1 | 7.0 | 6.7 |
NPM NPM% | 1.3 | -0.1 | 1.4 | -0.1 | 2.1 | 3.1 | 3.2 | 2.9 | 3.8 | 3.7 |
ROCE ROCE% | 9.7 | 7.2 | 10.7 | 6.9 | 8.7 | 11.0 | 12.8 | 13.5 | 18.0 | 18.0 |
ROE ROE% | 7.6 | -0.3 | 7.0 | -0.2 | 7.1 | 11.9 | 14.2 | 14.9 | 21.4 | 21.4 |
ROA ROA% | 1.6 | -0.1 | 1.7 | -0.1 | 2.5 | 4.0 | 4.7 | 4.7 | 6.5 | 6.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,015 | 6,046 | 10,852 | 44,086 | 48,184 | 38,816 | 60,220 | |||
Price To Earnings Price To Earnings | 26.9 | 25.1 | 73.8 | 67.4 | 28.7 | 42.0 | ||||
Price To Sales Price To Sales | 0.8 | 0.6 | 0.8 | 2.4 | 1.9 | 1.1 | 1.5 | |||
Price To Book Price To Book | 2.5 | 1.9 | 3.0 | 10.5 | 10.0 | 6.2 | 9.5 | |||
EV To EBITDA EV To EBITDA | 15.4 | 11.4 | 12.7 | 37.2 | 34.4 | 17.7 | 25.0 | |||
GPM GPM% | 15.7 | 15.2 | 16.4 | 16.6 | 15.2 | 15.2 | 14.1 | 12.8 | 12.9 | 12.9 |
OPM OPM% | 7.0 | 5.9 | 7.5 | 6.9 | 7.5 | 7.9 | 6.9 | 6.1 | 7.0 | 6.7 |
NPM NPM% | 1.3 | -0.1 | 1.4 | -0.1 | 2.1 | 3.1 | 3.2 | 2.9 | 3.8 | 3.7 |
ROCE ROCE% | 9.7 | 7.2 | 10.7 | 6.9 | 8.7 | 11.0 | 12.8 | 13.5 | 18.0 | 18.0 |
ROE ROE% | 7.6 | -0.3 | 7.0 | -0.2 | 7.1 | 11.9 | 14.2 | 14.9 | 21.4 | 21.4 |
ROA ROA% | 1.6 | -0.1 | 1.7 | -0.1 | 2.5 | 4.0 | 4.7 | 4.7 | 6.5 | 6.5 |
Documents — Kalyan Jewellers India Ltd
Concall Transcript Summaries — Kalyan Jewellers India Ltd