| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 913 | 965 | 1,224 | 1,031 | 1,036 | 1,144 | 1,281 | 979 | 1,028 | 1,116 | 1,415 | 1,105 | |
Growth YoY Revenue Growth YoY% | 5.7 | 0.8 | 8.8 | 14.6 | 13.4 | 18.6 | 4.7 | -5.0 | -0.8 | -2.5 | 10.4 | 12.9 |
| 818 | 841 | 1,033 | 919 | 894 | 978 | 1,092 | 867 | 919 | 974 | 1,233 | 989 | |
| 95 | 124 | 191 | 112 | 142 | 166 | 190 | 112 | 108 | 142 | 182 | 116 | |
OPM OPM% | 10.4 | 12.8 | 15.6 | 10.8 | 13.7 | 14.5 | 14.8 | 11.4 | 10.6 | 12.7 | 12.9 | 10.5 |
| 2 | 16 | 36 | 15 | 14 | 11 | 24 | 16 | 18 | 4 | 1 | 15 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 8 | 6 | 6 | 8 | 6 | 6 | 7 | 9 | 9 | 8 |
Depreciation DepreciationCr | 19 | 21 | 21 | 21 | 22 | 23 | 24 | 23 | 24 | 25 | 28 | 27 |
PBT PBTCr | 73 | 114 | 199 | 100 | 129 | 146 | 184 | 98 | 96 | 112 | 147 | 95 |
| 25 | 31 | 56 | 29 | 34 | 33 | 60 | 28 | 29 | -8 | 42 | 28 | |
| 48 | 83 | 143 | 71 | 95 | 114 | 124 | 71 | 67 | 119 | 104 | 67 | |
Growth YoY PAT Growth YoY% | 59.0 | -6.7 | 57.3 | 7.1 | 99.8 | 36.7 | -13.4 | -0.3 | -29.3 | 4.7 | -15.6 | -5.4 |
NPM NPM% | 5.2 | 8.6 | 11.7 | 6.9 | 9.2 | 9.9 | 9.7 | 7.2 | 6.6 | 10.7 | 7.4 | 6.0 |
| 6.3 | 10.3 | 19.2 | 8.2 | 12.1 | 14.8 | 17.3 | 8.4 | 8.9 | 15.7 | 14.0 | 8.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 913 | 965 | 1,224 | 1,031 | 1,036 | 1,144 | 1,281 | 979 | 1,028 | 1,116 | 1,415 | 1,105 | |
Growth YoY Revenue Growth YoY% | 5.7 | 0.8 | 8.8 | 14.6 | 13.4 | 18.6 | 4.7 | -5.0 | -0.8 | -2.5 | 10.4 | 12.9 |
| 818 | 841 | 1,033 | 919 | 894 | 978 | 1,092 | 867 | 919 | 974 | 1,233 | 989 | |
| 95 | 124 | 191 | 112 | 142 | 166 | 190 | 112 | 108 | 142 | 182 | 116 | |
OPM OPM% | 10.4 | 12.8 | 15.6 | 10.8 | 13.7 | 14.5 | 14.8 | 11.4 | 10.6 | 12.7 | 12.9 | 10.5 |
| 2 | 16 | 36 | 15 | 14 | 11 | 24 | 16 | 18 | 4 | 1 | 15 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 8 | 6 | 6 | 8 | 6 | 6 | 7 | 9 | 9 | 8 |
Depreciation DepreciationCr | 19 | 21 | 21 | 21 | 22 | 23 | 24 | 23 | 24 | 25 | 28 | 27 |
PBT PBTCr | 73 | 114 | 199 | 100 | 129 | 146 | 184 | 98 | 96 | 112 | 147 | 95 |
| 25 | 31 | 56 | 29 | 34 | 33 | 60 | 28 | 29 | -8 | 42 | 28 | |
| 48 | 83 | 143 | 71 | 95 | 114 | 124 | 71 | 67 | 119 | 104 | 67 | |
Growth YoY PAT Growth YoY% | 59.0 | -6.7 | 57.3 | 7.1 | 99.8 | 36.7 | -13.4 | -0.3 | -29.3 | 4.7 | -15.6 | -5.4 |
NPM NPM% | 5.2 | 8.6 | 11.7 | 6.9 | 9.2 | 9.9 | 9.7 | 7.2 | 6.6 | 10.7 | 7.4 | 6.0 |
| 6.3 | 10.3 | 19.2 | 8.2 | 12.1 | 14.8 | 17.3 | 8.4 | 8.9 | 15.7 | 14.0 | 8.4 |
| 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 | 2,518 | 2,526 | 2,775 | 3,349 | 3,135 | 2,717 | 3,058 | 3,730 | 4,001 | 4,492 | 4,538 | 4,664 |
Growth Revenue Growth% | -7.7 | 0.3 | 9.9 | 20.7 | -6.4 | -13.4 | 12.6 | 22.0 | 7.3 | 12.3 | 1.0 | 5.0 |
| 2,444 | 2,431 | 2,626 | 3,221 | 2,928 | 2,476 | 2,852 | 3,331 | 3,482 | 3,883 | 3,994 | 4,116 | |
| 75 | 95 | 150 | 128 | 207 | 240 | 206 | 399 | 520 | 609 | 544 | 548 | |
OPM OPM% | 3.0 | 3.8 | 5.4 | 3.8 | 6.6 | 8.8 | 6.7 | 10.7 | 13.0 | 13.6 | 12.0 | 11.8 |
| 27 | 31 | 22 | 24 | 38 | 54 | 32 | 23 | 65 | 64 | 38 | 38 | |
Interest Expense Interest ExpenseCr | 51 | 45 | 40 | 47 | 52 | 44 | 33 | 35 | 26 | 25 | 30 | 32 |
Depreciation DepreciationCr | 66 | 65 | 59 | 64 | 71 | 68 | 70 | 69 | 78 | 89 | 100 | 105 |
PBT PBTCr | -15 | 16 | 73 | 41 | 121 | 182 | 135 | 318 | 481 | 559 | 452 | 449 |
| -4 | 18 | 27 | 46 | 53 | 28 | 54 | 93 | 141 | 156 | 91 | 92 | |
PAT PATCr | -11 | -2 | 47 | -5 | 68 | 154 | 82 | 225 | 340 | 403 | 361 | 357 |
Growth PAT Growth% | -125.0 | 84.5 | 2,743.8 | -111.3 | 1,400.3 | 125.4 | -47.0 | 176.0 | 50.9 | 18.8 | -10.4 | -11.3 |
NPM NPM% | -0.5 | -0.1 | 1.7 | -0.2 | 2.2 | 5.7 | 2.7 | 6.0 | 8.5 | 9.0 | 8.0 | 7.7 |
| -3.0 | 0.5 | 6.2 | 0.4 | 9.1 | 20.3 | 11.9 | 29.6 | 43.8 | 52.3 | 47.0 | 47.0 |
| 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 | 2,518 | 2,526 | 2,775 | 3,349 | 3,135 | 2,717 | 3,058 | 3,730 | 4,001 | 4,492 | 4,538 | 4,664 |
Growth Revenue Growth% | -7.7 | 0.3 | 9.9 | 20.7 | -6.4 | -13.4 | 12.6 | 22.0 | 7.3 | 12.3 | 1.0 | 5.0 |
| 2,444 | 2,431 | 2,626 | 3,221 | 2,928 | 2,476 | 2,852 | 3,331 | 3,482 | 3,883 | 3,994 | 4,116 | |
| 75 | 95 | 150 | 128 | 207 | 240 | 206 | 399 | 520 | 609 | 544 | 548 | |
OPM OPM% | 3.0 | 3.8 | 5.4 | 3.8 | 6.6 | 8.8 | 6.7 | 10.7 | 13.0 | 13.6 | 12.0 | 11.8 |
| 27 | 31 | 22 | 24 | 38 | 54 | 32 | 23 | 65 | 64 | 38 | 38 | |
Interest Expense Interest ExpenseCr | 51 | 45 | 40 | 47 | 52 | 44 | 33 | 35 | 26 | 25 | 30 | 32 |
Depreciation DepreciationCr | 66 | 65 | 59 | 64 | 71 | 68 | 70 | 69 | 78 | 89 | 100 | 105 |
PBT PBTCr | -15 | 16 | 73 | 41 | 121 | 182 | 135 | 318 | 481 | 559 | 452 | 449 |
| -4 | 18 | 27 | 46 | 53 | 28 | 54 | 93 | 141 | 156 | 91 | 92 | |
PAT PATCr | -11 | -2 | 47 | -5 | 68 | 154 | 82 | 225 | 340 | 403 | 361 | 357 |
Growth PAT Growth% | -125.0 | 84.5 | 2,743.8 | -111.3 | 1,400.3 | 125.4 | -47.0 | 176.0 | 50.9 | 18.8 | -10.4 | -11.3 |
NPM NPM% | -0.5 | -0.1 | 1.7 | -0.2 | 2.2 | 5.7 | 2.7 | 6.0 | 8.5 | 9.0 | 8.0 | 7.7 |
| -3.0 | 0.5 | 6.2 | 0.4 | 9.1 | 20.3 | 11.9 | 29.6 | 43.8 | 52.3 | 47.0 | 47.0 |
| 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 | 907 | 882 | 927 | 893 | 927 | 1,089 | 1,162 | 1,388 | 1,703 | 2,077 | 2,448 |
| 1,305 | 1,380 | 1,453 | 1,622 | 1,703 | 1,459 | 1,429 | 1,356 | 1,405 | 1,358 | 1,710 | |
| 230 | 170 | 156 | 132 | 199 | 149 | 254 | 253 | 196 | 207 | 220 | |
| 2,459 | 2,451 | 2,555 | 2,666 | 2,848 | 2,715 | 2,862 | 3,016 | 3,325 | 3,666 | 4,407 | |
| 1,549 | 1,600 | 1,818 | 1,936 | 2,028 | 1,866 | 2,014 | 2,127 | 2,386 | 2,514 | 3,131 | |
| 910 | 851 | 737 | 730 | 820 | 849 | 848 | 889 | 938 | 1,152 | 1,275 | |
| 2,459 | 2,451 | 2,555 | 2,666 | 2,848 | 2,715 | 2,862 | 3,016 | 3,325 | 3,666 | 4,407 |
| 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 | 907 | 882 | 927 | 893 | 927 | 1,089 | 1,162 | 1,388 | 1,703 | 2,077 | 2,448 |
| 1,305 | 1,380 | 1,453 | 1,622 | 1,703 | 1,459 | 1,429 | 1,356 | 1,405 | 1,358 | 1,710 | |
| 230 | 170 | 156 | 132 | 199 | 149 | 254 | 253 | 196 | 207 | 220 | |
| 2,459 | 2,451 | 2,555 | 2,666 | 2,848 | 2,715 | 2,862 | 3,016 | 3,325 | 3,666 | 4,407 | |
| 1,549 | 1,600 | 1,818 | 1,936 | 2,028 | 1,866 | 2,014 | 2,127 | 2,386 | 2,514 | 3,131 | |
| 910 | 851 | 737 | 730 | 820 | 849 | 848 | 889 | 938 | 1,152 | 1,275 | |
| 2,459 | 2,451 | 2,555 | 2,666 | 2,848 | 2,715 | 2,862 | 3,016 | 3,325 | 3,666 | 4,407 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 97 | 100 | 110 | 62 | 305 | 317 | 114 | 329 | 376 | 386 | 334 | |
| -46 | -33 | -45 | -57 | -171 | -144 | -182 | -76 | -189 | -240 | -209 | |
| -50 | -58 | -52 | -23 | 125 | -315 | 30 | -169 | -147 | -92 | -44 | |
Net Cash Flow Net Cash FlowCr | 1 | 9 | 12 | -19 | 259 | -143 | -38 | 84 | 40 | 54 | 81 |
Free Cash Flow Free Cash FlowCr | 34 | 56 | 58 | -3 | 168 | 245 | 50 | 209 | 247 | 297 | 204 |
CFO To PAT CFO To PAT% | -855.3 | -5,706.9 | 235.7 | -1,175.8 | 447.0 | 205.7 | 140.2 | 146.3 | 110.8 | 95.6 | 92.5 |
CFO To EBITDA CFO To EBITDA% | 129.9 | 105.4 | 73.1 | 48.3 | 147.4 | 131.6 | 55.5 | 82.5 | 72.4 | 63.3 | 61.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 97 | 100 | 110 | 62 | 305 | 317 | 114 | 329 | 376 | 386 | 334 | |
| -46 | -33 | -45 | -57 | -171 | -144 | -182 | -76 | -189 | -240 | -209 | |
| -50 | -58 | -52 | -23 | 125 | -315 | 30 | -169 | -147 | -92 | -44 | |
Net Cash Flow Net Cash FlowCr | 1 | 9 | 12 | -19 | 259 | -143 | -38 | 84 | 40 | 54 | 81 |
Free Cash Flow Free Cash FlowCr | 34 | 56 | 58 | -3 | 168 | 245 | 50 | 209 | 247 | 297 | 204 |
CFO To PAT CFO To PAT% | -855.3 | -5,706.9 | 235.7 | -1,175.8 | 447.0 | 205.7 | 140.2 | 146.3 | 110.8 | 95.6 | 92.5 |
CFO To EBITDA CFO To EBITDA% | 129.9 | 105.4 | 73.1 | 48.3 | 147.4 | 131.6 | 55.5 | 82.5 | 72.4 | 63.3 | 61.4 |
| 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 | 937 | 2,014 | 2,442 | 1,299 | 706 | 1,904 | 2,247 | 3,241 | 8,773 | 13,584 | 10,625 | 14,097 |
Price To Earnings Price To Earnings | 528.4 | 49.5 | 371.7 | 9.8 | 11.8 | 23.8 | 13.8 | 25.2 | 32.7 | 28.4 | 37.8 | |
Price To Sales Price To Sales | 0.3 | 0.8 | 0.9 | 0.4 | 0.2 | 0.7 | 0.7 | 0.9 | 2.2 | 3.0 | 2.3 | 3.0 |
Price To Book Price To Book | 1.0 | 2.2 | 2.6 | 1.4 | 0.8 | 1.7 | 1.9 | 2.3 | 5.1 | 6.5 | 4.3 | 5.7 |
EV To EBITDA EV To EBITDA | 16.4 | 24.1 | 17.9 | 12.4 | 4.5 | 8.6 | 12.0 | 8.2 | 16.7 | 22.0 | 19.3 | 25.8 |
GPM GPM% | 37.0 | 39.0 | 37.0 | 36.0 | 38.2 | 38.5 | 34.8 | 37.5 | 40.0 | 40.6 | 40.0 | 40.0 |
OPM OPM% | 3.0 | 3.8 | 5.4 | 3.8 | 6.6 | 8.8 | 6.7 | 10.7 | 13.0 | 13.6 | 12.0 | 11.8 |
NPM NPM% | -0.5 | -0.1 | 1.7 | -0.2 | 2.2 | 5.7 | 2.7 | 6.0 | 8.5 | 9.0 | 8.0 | 7.7 |
ROCE ROCE% | 2.8 | 4.9 | 8.9 | 6.9 | 11.6 | 15.8 | 10.7 | 20.9 | 26.5 | 25.7 | 17.8 | 17.8 |
ROE ROE% | -1.2 | -0.2 | 4.9 | -0.6 | 7.2 | 13.9 | 6.9 | 16.0 | 19.8 | 19.3 | 14.7 | 14.7 |
ROA ROA% | -0.5 | -0.1 | 1.8 | -0.2 | 2.4 | 5.7 | 2.9 | 7.5 | 10.2 | 11.0 | 8.2 | 8.2 |
| 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 | 937 | 2,014 | 2,442 | 1,299 | 706 | 1,904 | 2,247 | 3,241 | 8,773 | 13,584 | 10,625 | 14,097 |
Price To Earnings Price To Earnings | 528.4 | 49.5 | 371.7 | 9.8 | 11.8 | 23.8 | 13.8 | 25.2 | 32.7 | 28.4 | 37.8 | |
Price To Sales Price To Sales | 0.3 | 0.8 | 0.9 | 0.4 | 0.2 | 0.7 | 0.7 | 0.9 | 2.2 | 3.0 | 2.3 | 3.0 |
Price To Book Price To Book | 1.0 | 2.2 | 2.6 | 1.4 | 0.8 | 1.7 | 1.9 | 2.3 | 5.1 | 6.5 | 4.3 | 5.7 |
EV To EBITDA EV To EBITDA | 16.4 | 24.1 | 17.9 | 12.4 | 4.5 | 8.6 | 12.0 | 8.2 | 16.7 | 22.0 | 19.3 | 25.8 |
GPM GPM% | 37.0 | 39.0 | 37.0 | 36.0 | 38.2 | 38.5 | 34.8 | 37.5 | 40.0 | 40.6 | 40.0 | 40.0 |
OPM OPM% | 3.0 | 3.8 | 5.4 | 3.8 | 6.6 | 8.8 | 6.7 | 10.7 | 13.0 | 13.6 | 12.0 | 11.8 |
NPM NPM% | -0.5 | -0.1 | 1.7 | -0.2 | 2.2 | 5.7 | 2.7 | 6.0 | 8.5 | 9.0 | 8.0 | 7.7 |
ROCE ROCE% | 2.8 | 4.9 | 8.9 | 6.9 | 11.6 | 15.8 | 10.7 | 20.9 | 26.5 | 25.7 | 17.8 | 17.8 |
ROE ROE% | -1.2 | -0.2 | 4.9 | -0.6 | 7.2 | 13.9 | 6.9 | 16.0 | 19.8 | 19.3 | 14.7 | 14.7 |
ROA ROA% | -0.5 | -0.1 | 1.8 | -0.2 | 2.4 | 5.7 | 2.9 | 7.5 | 10.2 | 11.0 | 8.2 | 8.2 |
Documents — Kirloskar Brothers Ltd
Concall Transcript Summaries — Kirloskar Brothers Ltd