| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,957 | 1,919 | 1,769 | 2,133 | 1,951 | 1,922 | 1,817 | 2,162 | 1,954 | 1,982 | 1,954 | 2,374 | |
Growth YoY Revenue Growth YoY% | 1.3 | 5.0 | 2.1 | -1.1 | -0.3 | 0.2 | 2.7 | 1.4 | 0.1 | 3.1 | 7.5 | 9.8 |
| 1,683 | 1,675 | 1,590 | 1,803 | 1,739 | 1,687 | 1,651 | 1,859 | 1,739 | 1,742 | 1,737 | 2,045 | |
| 273 | 244 | 179 | 330 | 212 | 235 | 166 | 303 | 215 | 240 | 217 | 328 | |
OPM OPM% | 14.0 | 12.7 | 10.1 | 15.4 | 10.9 | 12.2 | 9.1 | 14.0 | 11.0 | 12.1 | 11.1 | 13.8 |
| 22 | 20 | 33 | 34 | 27 | 671 | 37 | 53 | 28 | -10 | 11 | 55 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 7 | 7 | 7 | 9 | 8 | 7 | 8 | 9 | 8 | 8 |
Depreciation DepreciationCr | 47 | 48 | 48 | 48 | 49 | 53 | 52 | 53 | 54 | 60 | 61 | 63 |
PBT PBTCr | 240 | 208 | 157 | 308 | 183 | 844 | 144 | 295 | 182 | 161 | 158 | 312 |
| 65 | 56 | 42 | 83 | 63 | 181 | 41 | 80 | 48 | 44 | 49 | 84 | |
| 175 | 152 | 114 | 225 | 120 | 662 | 102 | 216 | 133 | 117 | 110 | 228 | |
Growth YoY PAT Growth YoY% | 57.8 | 39.6 | 18.8 | -69.4 | -31.8 | 335.4 | -10.4 | -4.1 | 11.3 | -82.3 | 7.3 | 6.0 |
NPM NPM% | 9.0 | 7.9 | 6.5 | 10.5 | 6.1 | 34.5 | 5.6 | 10.0 | 6.8 | 5.9 | 5.6 | 9.6 |
| 3.3 | 1.9 | 1.4 | 2.9 | 1.5 | 8.4 | 1.3 | 2.7 | 1.7 | 2.0 | 1.6 | 2.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,957 | 1,919 | 1,769 | 2,133 | 1,951 | 1,922 | 1,817 | 2,162 | 1,954 | 1,982 | 1,954 | 2,374 | |
Growth YoY Revenue Growth YoY% | 1.3 | 5.0 | 2.1 | -1.1 | -0.3 | 0.2 | 2.7 | 1.4 | 0.1 | 3.1 | 7.5 | 9.8 |
| 1,683 | 1,675 | 1,590 | 1,803 | 1,739 | 1,687 | 1,651 | 1,859 | 1,739 | 1,742 | 1,737 | 2,045 | |
| 273 | 244 | 179 | 330 | 212 | 235 | 166 | 303 | 215 | 240 | 217 | 328 | |
OPM OPM% | 14.0 | 12.7 | 10.1 | 15.4 | 10.9 | 12.2 | 9.1 | 14.0 | 11.0 | 12.1 | 11.1 | 13.8 |
| 22 | 20 | 33 | 34 | 27 | 671 | 37 | 53 | 28 | -10 | 11 | 55 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 7 | 7 | 7 | 9 | 8 | 7 | 8 | 9 | 8 | 8 |
Depreciation DepreciationCr | 47 | 48 | 48 | 48 | 49 | 53 | 52 | 53 | 54 | 60 | 61 | 63 |
PBT PBTCr | 240 | 208 | 157 | 308 | 183 | 844 | 144 | 295 | 182 | 161 | 158 | 312 |
| 65 | 56 | 42 | 83 | 63 | 181 | 41 | 80 | 48 | 44 | 49 | 84 | |
| 175 | 152 | 114 | 225 | 120 | 662 | 102 | 216 | 133 | 117 | 110 | 228 | |
Growth YoY PAT Growth YoY% | 57.8 | 39.6 | 18.8 | -69.4 | -31.8 | 335.4 | -10.4 | -4.1 | 11.3 | -82.3 | 7.3 | 6.0 |
NPM NPM% | 9.0 | 7.9 | 6.5 | 10.5 | 6.1 | 34.5 | 5.6 | 10.0 | 6.8 | 5.9 | 5.6 | 9.6 |
| 3.3 | 1.9 | 1.4 | 2.9 | 1.5 | 8.4 | 1.3 | 2.7 | 1.7 | 2.0 | 1.6 | 2.9 |
| 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 | 3,767 | 4,053 | 4,658 | 5,424 | 5,280 | 5,074 | 6,369 | 7,543 | 7,801 | 7,823 | 8,052 | 8,263 |
Growth Revenue Growth% | 5.0 | 7.6 | 14.9 | 16.4 | -2.7 | -3.9 | 25.5 | 18.4 | 3.4 | 0.3 | 2.9 | 5.2 |
| 3,182 | 3,315 | 3,864 | 4,672 | 4,476 | 4,211 | 5,720 | 6,725 | 6,774 | 6,881 | 7,077 | 7,264 | |
| 585 | 737 | 794 | 753 | 804 | 863 | 649 | 818 | 1,028 | 942 | 975 | 1,000 | |
OPM OPM% | 15.5 | 18.2 | 17.0 | 13.9 | 15.2 | 17.0 | 10.2 | 10.8 | 13.2 | 12.1 | 12.1 | 12.1 |
| 563 | 98 | 71 | 61 | 26 | 38 | 25 | 26 | 753 | 769 | 83 | 85 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 10 | 21 | 24 | 29 | 29 | 29 | 31 | 32 | 33 |
Depreciation DepreciationCr | 68 | 70 | 77 | 106 | 142 | 165 | 170 | 180 | 190 | 202 | 228 | 238 |
PBT PBTCr | 1,079 | 765 | 787 | 697 | 667 | 712 | 476 | 635 | 1,561 | 1,478 | 797 | 814 |
| 177 | 255 | 273 | 249 | 151 | 187 | 133 | 166 | 385 | 369 | 221 | 225 | |
PAT PATCr | 902 | 510 | 514 | 448 | 516 | 526 | 343 | 468 | 1,176 | 1,109 | 576 | 589 |
Growth PAT Growth% | 227.8 | -43.5 | 0.7 | -12.9 | 15.2 | 1.9 | -34.7 | 36.5 | 151.0 | -5.7 | -48.1 | -46.5 |
NPM NPM% | 23.9 | 12.6 | 11.0 | 8.3 | 9.8 | 10.4 | 5.4 | 6.2 | 15.1 | 14.2 | 7.2 | 7.1 |
| 11.2 | 6.3 | 6.4 | 5.6 | 6.5 | 6.5 | 4.4 | 6.0 | 14.7 | 7.7 | 7.9 | 8.1 |
| 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 | 3,767 | 4,053 | 4,658 | 5,424 | 5,280 | 5,074 | 6,369 | 7,543 | 7,801 | 7,823 | 8,052 | 8,263 |
Growth Revenue Growth% | 5.0 | 7.6 | 14.9 | 16.4 | -2.7 | -3.9 | 25.5 | 18.4 | 3.4 | 0.3 | 2.9 | 5.2 |
| 3,182 | 3,315 | 3,864 | 4,672 | 4,476 | 4,211 | 5,720 | 6,725 | 6,774 | 6,881 | 7,077 | 7,264 | |
| 585 | 737 | 794 | 753 | 804 | 863 | 649 | 818 | 1,028 | 942 | 975 | 1,000 | |
OPM OPM% | 15.5 | 18.2 | 17.0 | 13.9 | 15.2 | 17.0 | 10.2 | 10.8 | 13.2 | 12.1 | 12.1 | 12.1 |
| 563 | 98 | 71 | 61 | 26 | 38 | 25 | 26 | 753 | 769 | 83 | 85 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 10 | 21 | 24 | 29 | 29 | 29 | 31 | 32 | 33 |
Depreciation DepreciationCr | 68 | 70 | 77 | 106 | 142 | 165 | 170 | 180 | 190 | 202 | 228 | 238 |
PBT PBTCr | 1,079 | 765 | 787 | 697 | 667 | 712 | 476 | 635 | 1,561 | 1,478 | 797 | 814 |
| 177 | 255 | 273 | 249 | 151 | 187 | 133 | 166 | 385 | 369 | 221 | 225 | |
PAT PATCr | 902 | 510 | 514 | 448 | 516 | 526 | 343 | 468 | 1,176 | 1,109 | 576 | 589 |
Growth PAT Growth% | 227.8 | -43.5 | 0.7 | -12.9 | 15.2 | 1.9 | -34.7 | 36.5 | 151.0 | -5.7 | -48.1 | -46.5 |
NPM NPM% | 23.9 | 12.6 | 11.0 | 8.3 | 9.8 | 10.4 | 5.4 | 6.2 | 15.1 | 14.2 | 7.2 | 7.1 |
| 11.2 | 6.3 | 6.4 | 5.6 | 6.5 | 6.5 | 4.4 | 6.0 | 14.7 | 7.7 | 7.9 | 8.1 |
| 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 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 81 | 81 | 81 |
Reserves ReservesCr | 2,456 | 2,761 | 3,078 | 3,362 | 3,706 | 3,999 | 4,078 | 4,480 | 5,502 | 6,342 | 6,633 |
| 678 | 709 | 890 | 950 | 917 | 1,241 | 1,326 | 1,507 | 1,521 | 1,451 | 1,657 | |
| 46 | 98 | 91 | 131 | 184 | 204 | 232 | 239 | 291 | 362 | 365 | |
| 3,240 | 3,636 | 4,130 | 4,518 | 4,884 | 5,533 | 5,709 | 6,306 | 7,410 | 8,217 | 8,711 | |
| 2,185 | 2,390 | 2,585 | 2,320 | 2,489 | 3,178 | 3,230 | 3,803 | 4,749 | 5,352 | 5,774 | |
| 1,055 | 1,246 | 1,545 | 2,198 | 2,395 | 2,355 | 2,479 | 2,503 | 2,661 | 2,865 | 2,937 | |
| 3,240 | 3,636 | 4,130 | 4,518 | 4,884 | 5,533 | 5,709 | 6,306 | 7,410 | 8,217 | 8,711 |
| 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 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 81 | 81 | 81 |
Reserves ReservesCr | 2,456 | 2,761 | 3,078 | 3,362 | 3,706 | 3,999 | 4,078 | 4,480 | 5,502 | 6,342 | 6,633 |
| 678 | 709 | 890 | 950 | 917 | 1,241 | 1,326 | 1,507 | 1,521 | 1,451 | 1,657 | |
| 46 | 98 | 91 | 131 | 184 | 204 | 232 | 239 | 291 | 362 | 365 | |
| 3,240 | 3,636 | 4,130 | 4,518 | 4,884 | 5,533 | 5,709 | 6,306 | 7,410 | 8,217 | 8,711 | |
| 2,185 | 2,390 | 2,585 | 2,320 | 2,489 | 3,178 | 3,230 | 3,803 | 4,749 | 5,352 | 5,774 | |
| 1,055 | 1,246 | 1,545 | 2,198 | 2,395 | 2,355 | 2,479 | 2,503 | 2,661 | 2,865 | 2,937 | |
| 3,240 | 3,636 | 4,130 | 4,518 | 4,884 | 5,533 | 5,709 | 6,306 | 7,410 | 8,217 | 8,711 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 392 | 351 | 360 | 100 | 595 | 646 | 25 | 408 | 903 | 672 | 894 | |
| 144 | -557 | -163 | 88 | -376 | -453 | 250 | -227 | -590 | -379 | -383 | |
| -92 | -216 | -192 | -223 | -141 | -274 | -309 | -133 | -249 | -366 | -403 | |
Net Cash Flow Net Cash FlowCr | 444 | -422 | 6 | -35 | 78 | -81 | -35 | 49 | 64 | -72 | 108 |
Free Cash Flow Free Cash FlowCr | 304 | 134 | 17 | -425 | 356 | 545 | -193 | 287 | 666 | 347 | 682 |
CFO To PAT CFO To PAT% | 43.4 | 68.8 | 70.1 | 22.3 | 115.4 | 122.8 | 7.2 | 87.2 | 76.8 | 60.6 | 155.3 |
CFO To EBITDA CFO To EBITDA% | 67.0 | 47.6 | 45.4 | 13.3 | 74.0 | 74.8 | 3.8 | 49.9 | 87.9 | 71.3 | 91.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 392 | 351 | 360 | 100 | 595 | 646 | 25 | 408 | 903 | 672 | 894 | |
| 144 | -557 | -163 | 88 | -376 | -453 | 250 | -227 | -590 | -379 | -383 | |
| -92 | -216 | -192 | -223 | -141 | -274 | -309 | -133 | -249 | -366 | -403 | |
Net Cash Flow Net Cash FlowCr | 444 | -422 | 6 | -35 | 78 | -81 | -35 | 49 | 64 | -72 | 108 |
Free Cash Flow Free Cash FlowCr | 304 | 134 | 17 | -425 | 356 | 545 | -193 | 287 | 666 | 347 | 682 |
CFO To PAT CFO To PAT% | 43.4 | 68.8 | 70.1 | 22.3 | 115.4 | 122.8 | 7.2 | 87.2 | 76.8 | 60.6 | 155.3 |
CFO To EBITDA CFO To EBITDA% | 67.0 | 47.6 | 45.4 | 13.3 | 74.0 | 74.8 | 3.8 | 49.9 | 87.9 | 71.3 | 91.8 |
| 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 | 15,171 | 20,368 | 27,172 | 24,642 | 20,810 | 32,370 | 25,178 | 20,802 | 21,200 | 18,804 | 13,509 | 14,720 |
Price To Earnings Price To Earnings | 17.1 | 40.0 | 52.8 | 54.4 | 39.9 | 61.1 | 70.2 | 43.9 | 17.9 | 16.4 | 22.9 | 22.6 |
Price To Sales Price To Sales | 3.7 | 4.6 | 5.8 | 4.5 | 3.9 | 5.6 | 3.5 | 2.4 | 2.4 | 2.1 | 1.5 | 1.8 |
Price To Book Price To Book | 6.0 | 7.2 | 8.7 | 7.2 | 5.5 | 8.0 | 6.1 | 4.6 | 3.8 | 2.9 | 2.0 | 2.2 |
EV To EBITDA EV To EBITDA | 25.2 | 27.3 | 33.8 | 32.8 | 25.9 | 37.5 | 38.9 | 25.6 | 20.6 | 20.0 | 13.9 | 15.0 |
GPM GPM% | 34.5 | 39.0 | 37.2 | 33.8 | 36.0 | 36.0 | 28.7 | 28.4 | 33.4 | 33.2 | 33.5 | 33.5 |
OPM OPM% | 15.5 | 18.2 | 17.0 | 13.9 | 15.2 | 17.0 | 10.2 | 10.8 | 13.2 | 12.1 | 12.1 | 12.1 |
NPM NPM% | 23.9 | 12.6 | 11.0 | 8.3 | 9.8 | 10.4 | 5.4 | 6.2 | 15.1 | 14.2 | 7.2 | 7.1 |
ROCE ROCE% | 42.5 | 27.0 | 24.9 | 20.1 | 17.5 | 17.4 | 11.7 | 13.8 | 27.1 | 22.5 | 11.8 | 11.8 |
ROE ROE% | 35.9 | 18.1 | 16.4 | 13.1 | 13.7 | 13.0 | 8.3 | 10.3 | 21.1 | 17.3 | 8.6 | 8.6 |
ROA ROA% | 27.8 | 14.0 | 12.4 | 9.9 | 10.6 | 9.5 | 6.0 | 7.4 | 15.9 | 13.5 | 6.6 | 6.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 15,171 | 20,368 | 27,172 | 24,642 | 20,810 | 32,370 | 25,178 | 20,802 | 21,200 | 18,804 | 13,509 | 14,720 |
Price To Earnings Price To Earnings | 17.1 | 40.0 | 52.8 | 54.4 | 39.9 | 61.1 | 70.2 | 43.9 | 17.9 | 16.4 | 22.9 | 22.6 |
Price To Sales Price To Sales | 3.7 | 4.6 | 5.8 | 4.5 | 3.9 | 5.6 | 3.5 | 2.4 | 2.4 | 2.1 | 1.5 | 1.8 |
Price To Book Price To Book | 6.0 | 7.2 | 8.7 | 7.2 | 5.5 | 8.0 | 6.1 | 4.6 | 3.8 | 2.9 | 2.0 | 2.2 |
EV To EBITDA EV To EBITDA | 25.2 | 27.3 | 33.8 | 32.8 | 25.9 | 37.5 | 38.9 | 25.6 | 20.6 | 20.0 | 13.9 | 15.0 |
GPM GPM% | 34.5 | 39.0 | 37.2 | 33.8 | 36.0 | 36.0 | 28.7 | 28.4 | 33.4 | 33.2 | 33.5 | 33.5 |
OPM OPM% | 15.5 | 18.2 | 17.0 | 13.9 | 15.2 | 17.0 | 10.2 | 10.8 | 13.2 | 12.1 | 12.1 | 12.1 |
NPM NPM% | 23.9 | 12.6 | 11.0 | 8.3 | 9.8 | 10.4 | 5.4 | 6.2 | 15.1 | 14.2 | 7.2 | 7.1 |
ROCE ROCE% | 42.5 | 27.0 | 24.9 | 20.1 | 17.5 | 17.4 | 11.7 | 13.8 | 27.1 | 22.5 | 11.8 | 11.8 |
ROE ROE% | 35.9 | 18.1 | 16.4 | 13.1 | 13.7 | 13.0 | 8.3 | 10.3 | 21.1 | 17.3 | 8.6 | 8.6 |
ROA ROA% | 27.8 | 14.0 | 12.4 | 9.9 | 10.6 | 9.5 | 6.0 | 7.4 | 15.9 | 13.5 | 6.6 | 6.6 |
Documents — Kansai Nerolac Paints Ltd
Concall Transcript Summaries — Kansai Nerolac Paints Ltd