| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,511 | 1,241 | 1,697 | 1,610 | 1,480 | 1,529 | 1,769 | 1,766 | 1,632 | 1,467 | 1,785 | 1,936 | |
Growth YoY Revenue Growth YoY% | 23.9 | -13.3 | -13.0 | -0.1 | -2.0 | 23.2 | 4.3 | 9.7 | 10.3 | -4.0 | 0.9 | 9.6 |
| 1,213 | 970 | 1,362 | 1,295 | 1,184 | 1,227 | 1,436 | 1,456 | 1,318 | 1,173 | 1,436 | 1,561 | |
| 298 | 272 | 335 | 315 | 296 | 302 | 333 | 310 | 314 | 295 | 348 | 375 | |
OPM OPM% | 19.7 | 21.9 | 19.8 | 19.6 | 20.0 | 19.8 | 18.8 | 17.6 | 19.3 | 20.1 | 19.5 | 19.4 |
| 22 | 28 | 12 | 8 | 39 | 16 | 11 | 36 | 24 | 34 | 41 | 35 | |
Interest Expense Interest ExpenseCr | 18 | 15 | 20 | 16 | 13 | 9 | 11 | 14 | 12 | 11 | 15 | 15 |
Depreciation DepreciationCr | 46 | 49 | 49 | 51 | 52 | 53 | 52 | 53 | 54 | 54 | 54 | 56 |
PBT PBTCr | 256 | 236 | 278 | 255 | 271 | 256 | 281 | 279 | 272 | 263 | 320 | 339 |
| 54 | 49 | 64 | 52 | 66 | 54 | 76 | 66 | 54 | 54 | 93 | 80 | |
| 202 | 187 | 214 | 203 | 205 | 202 | 205 | 213 | 218 | 209 | 227 | 259 | |
Growth YoY PAT Growth YoY% | -0.7 | 7.2 | 1.9 | 0.2 | 1.6 | 8.1 | -4.2 | 4.6 | 6.4 | 3.1 | 11.1 | 21.6 |
NPM NPM% | 13.4 | 15.1 | 12.6 | 12.6 | 13.8 | 13.2 | 11.6 | 12.0 | 13.4 | 14.2 | 12.7 | 13.4 |
| 5.9 | 5.5 | 6.3 | 6.0 | 6.0 | 5.9 | 6.0 | 6.2 | 6.4 | 6.1 | 6.7 | 7.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,511 | 1,241 | 1,697 | 1,610 | 1,480 | 1,529 | 1,769 | 1,766 | 1,632 | 1,467 | 1,785 | 1,936 | |
Growth YoY Revenue Growth YoY% | 23.9 | -13.3 | -13.0 | -0.1 | -2.0 | 23.2 | 4.3 | 9.7 | 10.3 | -4.0 | 0.9 | 9.6 |
| 1,213 | 970 | 1,362 | 1,295 | 1,184 | 1,227 | 1,436 | 1,456 | 1,318 | 1,173 | 1,436 | 1,561 | |
| 298 | 272 | 335 | 315 | 296 | 302 | 333 | 310 | 314 | 295 | 348 | 375 | |
OPM OPM% | 19.7 | 21.9 | 19.8 | 19.6 | 20.0 | 19.8 | 18.8 | 17.6 | 19.3 | 20.1 | 19.5 | 19.4 |
| 22 | 28 | 12 | 8 | 39 | 16 | 11 | 36 | 24 | 34 | 41 | 35 | |
Interest Expense Interest ExpenseCr | 18 | 15 | 20 | 16 | 13 | 9 | 11 | 14 | 12 | 11 | 15 | 15 |
Depreciation DepreciationCr | 46 | 49 | 49 | 51 | 52 | 53 | 52 | 53 | 54 | 54 | 54 | 56 |
PBT PBTCr | 256 | 236 | 278 | 255 | 271 | 256 | 281 | 279 | 272 | 263 | 320 | 339 |
| 54 | 49 | 64 | 52 | 66 | 54 | 76 | 66 | 54 | 54 | 93 | 80 | |
| 202 | 187 | 214 | 203 | 205 | 202 | 205 | 213 | 218 | 209 | 227 | 259 | |
Growth YoY PAT Growth YoY% | -0.7 | 7.2 | 1.9 | 0.2 | 1.6 | 8.1 | -4.2 | 4.6 | 6.4 | 3.1 | 11.1 | 21.6 |
NPM NPM% | 13.4 | 15.1 | 12.6 | 12.6 | 13.8 | 13.2 | 11.6 | 12.0 | 13.4 | 14.2 | 12.7 | 13.4 |
| 5.9 | 5.5 | 6.3 | 6.0 | 6.0 | 5.9 | 6.0 | 6.2 | 6.4 | 6.1 | 6.7 | 7.6 |
| 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 | 2,601 | 2,817 | 3,025 | 3,384 | 3,353 | 3,527 | 4,822 | 6,186 | 6,060 | 6,388 | 6,650 | 6,820 |
Growth Revenue Growth% | 1.4 | 8.3 | 7.4 | 11.9 | -0.9 | 5.2 | 36.7 | 28.3 | -2.0 | 5.4 | 4.1 | 4.2 |
| 2,131 | 2,253 | 2,450 | 2,772 | 2,731 | 2,698 | 3,604 | 4,911 | 4,823 | 5,142 | 5,383 | 5,488 | |
| 470 | 563 | 574 | 612 | 622 | 830 | 1,219 | 1,274 | 1,237 | 1,246 | 1,267 | 1,332 | |
OPM OPM% | 18.1 | 20.0 | 19.0 | 18.1 | 18.6 | 23.5 | 25.3 | 20.6 | 20.4 | 19.5 | 19.1 | 19.5 |
| 24 | 27 | 15 | 37 | 36 | 39 | 87 | 62 | 67 | 74 | 134 | 133 | |
Interest Expense Interest ExpenseCr | 58 | 64 | 52 | 49 | 50 | 33 | 23 | 79 | 74 | 50 | 52 | 52 |
Depreciation DepreciationCr | 152 | 149 | 140 | 131 | 137 | 147 | 141 | 174 | 189 | 208 | 216 | 219 |
PBT PBTCr | 284 | 377 | 398 | 469 | 472 | 689 | 1,142 | 1,084 | 1,040 | 1,063 | 1,134 | 1,193 |
| 73 | 90 | 108 | 134 | 95 | 174 | 300 | 270 | 235 | 248 | 268 | 281 | |
PAT PATCr | 211 | 287 | 290 | 335 | 377 | 515 | 842 | 814 | 805 | 815 | 867 | 912 |
Growth PAT Growth% | 21.4 | 36.1 | 1.2 | 15.3 | 12.5 | 36.8 | 63.4 | -3.3 | -1.1 | 1.2 | 6.3 | 10.7 |
NPM NPM% | 8.1 | 10.2 | 9.6 | 9.9 | 11.2 | 14.6 | 17.5 | 13.2 | 13.3 | 12.8 | 13.0 | 13.4 |
| 2.8 | 7.6 | 7.9 | 9.2 | 10.6 | 15.0 | 24.5 | 23.8 | 23.6 | 23.9 | 25.4 | 26.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,601 | 2,817 | 3,025 | 3,384 | 3,353 | 3,527 | 4,822 | 6,186 | 6,060 | 6,388 | 6,650 | 6,820 |
Growth Revenue Growth% | 1.4 | 8.3 | 7.4 | 11.9 | -0.9 | 5.2 | 36.7 | 28.3 | -2.0 | 5.4 | 4.1 | 4.2 |
| 2,131 | 2,253 | 2,450 | 2,772 | 2,731 | 2,698 | 3,604 | 4,911 | 4,823 | 5,142 | 5,383 | 5,488 | |
| 470 | 563 | 574 | 612 | 622 | 830 | 1,219 | 1,274 | 1,237 | 1,246 | 1,267 | 1,332 | |
OPM OPM% | 18.1 | 20.0 | 19.0 | 18.1 | 18.6 | 23.5 | 25.3 | 20.6 | 20.4 | 19.5 | 19.1 | 19.5 |
| 24 | 27 | 15 | 37 | 36 | 39 | 87 | 62 | 67 | 74 | 134 | 133 | |
Interest Expense Interest ExpenseCr | 58 | 64 | 52 | 49 | 50 | 33 | 23 | 79 | 74 | 50 | 52 | 52 |
Depreciation DepreciationCr | 152 | 149 | 140 | 131 | 137 | 147 | 141 | 174 | 189 | 208 | 216 | 219 |
PBT PBTCr | 284 | 377 | 398 | 469 | 472 | 689 | 1,142 | 1,084 | 1,040 | 1,063 | 1,134 | 1,193 |
| 73 | 90 | 108 | 134 | 95 | 174 | 300 | 270 | 235 | 248 | 268 | 281 | |
PAT PATCr | 211 | 287 | 290 | 335 | 377 | 515 | 842 | 814 | 805 | 815 | 867 | 912 |
Growth PAT Growth% | 21.4 | 36.1 | 1.2 | 15.3 | 12.5 | 36.8 | 63.4 | -3.3 | -1.1 | 1.2 | 6.3 | 10.7 |
NPM NPM% | 8.1 | 10.2 | 9.6 | 9.9 | 11.2 | 14.6 | 17.5 | 13.2 | 13.3 | 12.8 | 13.0 | 13.4 |
| 2.8 | 7.6 | 7.9 | 9.2 | 10.6 | 15.0 | 24.5 | 23.8 | 23.6 | 23.9 | 25.4 | 26.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 38 | 37 | 37 | 36 | 34 | 34 | 34 | 34 | 34 | 34 | 34 |
Reserves ReservesCr | 1,063 | 1,249 | 1,533 | 1,754 | 1,831 | 2,316 | 3,152 | 3,673 | 4,324 | 4,968 | 5,663 |
| 973 | 770 | 772 | 1,003 | 770 | 688 | 979 | 1,325 | 1,086 | 775 | 957 | |
| 308 | 336 | 210 | 190 | 261 | 227 | 702 | 566 | 420 | 184 | 178 | |
| 2,382 | 2,391 | 2,552 | 2,984 | 2,897 | 3,265 | 4,868 | 5,598 | 5,864 | 5,962 | 6,833 | |
| 1,085 | 1,038 | 1,304 | 1,765 | 1,510 | 1,754 | 2,474 | 2,978 | 3,140 | 3,326 | 4,184 | |
| 1,297 | 1,354 | 1,249 | 1,218 | 1,387 | 1,511 | 2,394 | 2,619 | 2,724 | 2,635 | 2,649 | |
| 2,382 | 2,391 | 2,552 | 2,984 | 2,897 | 3,265 | 4,868 | 5,598 | 5,864 | 5,962 | 6,833 |
| 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 | 38 | 37 | 37 | 36 | 34 | 34 | 34 | 34 | 34 | 34 | 34 |
Reserves ReservesCr | 1,063 | 1,249 | 1,533 | 1,754 | 1,831 | 2,316 | 3,152 | 3,673 | 4,324 | 4,968 | 5,663 |
| 973 | 770 | 772 | 1,003 | 770 | 688 | 979 | 1,325 | 1,086 | 775 | 957 | |
| 308 | 336 | 210 | 190 | 261 | 227 | 702 | 566 | 420 | 184 | 178 | |
| 2,382 | 2,391 | 2,552 | 2,984 | 2,897 | 3,265 | 4,868 | 5,598 | 5,864 | 5,962 | 6,833 | |
| 1,085 | 1,038 | 1,304 | 1,765 | 1,510 | 1,754 | 2,474 | 2,978 | 3,140 | 3,326 | 4,184 | |
| 1,297 | 1,354 | 1,249 | 1,218 | 1,387 | 1,511 | 2,394 | 2,619 | 2,724 | 2,635 | 2,649 | |
| 2,382 | 2,391 | 2,552 | 2,984 | 2,897 | 3,265 | 4,868 | 5,598 | 5,864 | 5,962 | 6,833 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 205 | 477 | 226 | 66 | 788 | 659 | 494 | 299 | 678 | 1,401 | 1,108 | |
| -207 | -198 | -54 | -69 | -283 | -548 | -942 | -105 | -294 | -450 | -1,068 | |
| -65 | -270 | -190 | 47 | -418 | -194 | 501 | -206 | -417 | -912 | -90 | |
Net Cash Flow Net Cash FlowCr | -67 | 10 | -19 | 44 | 88 | -84 | 53 | -13 | -33 | 39 | -51 |
Free Cash Flow Free Cash FlowCr | 207 | 478 | 227 | 73 | 793 | 661 | 500 | 327 | 687 | 1,409 | 1,170 |
CFO To PAT CFO To PAT% | 97.2 | 166.3 | 77.8 | 19.7 | 209.3 | 127.9 | 58.7 | 36.7 | 84.2 | 171.9 | 127.8 |
CFO To EBITDA CFO To EBITDA% | 43.6 | 84.7 | 39.4 | 10.8 | 126.7 | 79.4 | 40.5 | 23.4 | 54.8 | 112.5 | 87.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 205 | 477 | 226 | 66 | 788 | 659 | 494 | 299 | 678 | 1,401 | 1,108 | |
| -207 | -198 | -54 | -69 | -283 | -548 | -942 | -105 | -294 | -450 | -1,068 | |
| -65 | -270 | -190 | 47 | -418 | -194 | 501 | -206 | -417 | -912 | -90 | |
Net Cash Flow Net Cash FlowCr | -67 | 10 | -19 | 44 | 88 | -84 | 53 | -13 | -33 | 39 | -51 |
Free Cash Flow Free Cash FlowCr | 207 | 478 | 227 | 73 | 793 | 661 | 500 | 327 | 687 | 1,409 | 1,170 |
CFO To PAT CFO To PAT% | 97.2 | 166.3 | 77.8 | 19.7 | 209.3 | 127.9 | 58.7 | 36.7 | 84.2 | 171.9 | 127.8 |
CFO To EBITDA CFO To EBITDA% | 43.6 | 84.7 | 39.4 | 10.8 | 126.7 | 79.4 | 40.5 | 23.4 | 54.8 | 112.5 | 87.4 |
| 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 | 3,133 | 4,862 | 4,684 | 4,163 | 2,331 | 7,327 | 21,438 | 19,675 | 28,459 | 31,004 | 28,343 | 38,334 |
Price To Earnings Price To Earnings | 15.7 | 16.9 | 16.1 | 12.4 | 6.2 | 14.2 | 25.5 | 24.2 | 35.3 | 38.0 | 32.7 | 42.0 |
Price To Sales Price To Sales | 1.2 | 1.7 | 1.6 | 1.2 | 0.7 | 2.1 | 4.4 | 3.2 | 4.7 | 4.8 | 4.3 | 5.6 |
Price To Book Price To Book | 2.9 | 3.8 | 3.0 | 2.3 | 1.3 | 3.1 | 6.7 | 5.3 | 6.5 | 6.2 | 5.0 | 6.7 |
EV To EBITDA EV To EBITDA | 8.3 | 9.8 | 9.2 | 8.0 | 4.7 | 9.5 | 18.5 | 16.4 | 23.8 | 25.0 | 21.8 | 28.7 |
GPM GPM% | 29.3 | 32.7 | 31.9 | 32.2 | 33.6 | 37.4 | 37.1 | 32.0 | 32.8 | 32.2 | 33.1 | 33.1 |
OPM OPM% | 18.1 | 20.0 | 19.0 | 18.1 | 18.6 | 23.5 | 25.3 | 20.6 | 20.4 | 19.5 | 19.1 | 19.5 |
NPM NPM% | 8.1 | 10.2 | 9.6 | 9.9 | 11.2 | 14.6 | 17.5 | 13.2 | 13.3 | 12.8 | 13.0 | 13.4 |
ROCE ROCE% | 17.9 | 22.4 | 20.5 | 19.8 | 20.0 | 24.0 | 26.6 | 23.0 | 20.2 | 20.4 | 18.8 | 18.8 |
ROE ROE% | 19.1 | 22.3 | 18.5 | 18.7 | 20.2 | 21.9 | 26.4 | 22.0 | 18.5 | 16.3 | 15.2 | 15.2 |
ROA ROA% | 8.8 | 12.0 | 11.4 | 11.2 | 13.0 | 15.8 | 17.3 | 14.5 | 13.7 | 13.7 | 12.7 | 12.7 |
| 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 | 3,133 | 4,862 | 4,684 | 4,163 | 2,331 | 7,327 | 21,438 | 19,675 | 28,459 | 31,004 | 28,343 | 38,334 |
Price To Earnings Price To Earnings | 15.7 | 16.9 | 16.1 | 12.4 | 6.2 | 14.2 | 25.5 | 24.2 | 35.3 | 38.0 | 32.7 | 42.0 |
Price To Sales Price To Sales | 1.2 | 1.7 | 1.6 | 1.2 | 0.7 | 2.1 | 4.4 | 3.2 | 4.7 | 4.8 | 4.3 | 5.6 |
Price To Book Price To Book | 2.9 | 3.8 | 3.0 | 2.3 | 1.3 | 3.1 | 6.7 | 5.3 | 6.5 | 6.2 | 5.0 | 6.7 |
EV To EBITDA EV To EBITDA | 8.3 | 9.8 | 9.2 | 8.0 | 4.7 | 9.5 | 18.5 | 16.4 | 23.8 | 25.0 | 21.8 | 28.7 |
GPM GPM% | 29.3 | 32.7 | 31.9 | 32.2 | 33.6 | 37.4 | 37.1 | 32.0 | 32.8 | 32.2 | 33.1 | 33.1 |
OPM OPM% | 18.1 | 20.0 | 19.0 | 18.1 | 18.6 | 23.5 | 25.3 | 20.6 | 20.4 | 19.5 | 19.1 | 19.5 |
NPM NPM% | 8.1 | 10.2 | 9.6 | 9.9 | 11.2 | 14.6 | 17.5 | 13.2 | 13.3 | 12.8 | 13.0 | 13.4 |
ROCE ROCE% | 17.9 | 22.4 | 20.5 | 19.8 | 20.0 | 24.0 | 26.6 | 23.0 | 20.2 | 20.4 | 18.8 | 18.8 |
ROE ROE% | 19.1 | 22.3 | 18.5 | 18.7 | 20.2 | 21.9 | 26.4 | 22.0 | 18.5 | 16.3 | 15.2 | 15.2 |
ROA ROA% | 8.8 | 12.0 | 11.4 | 11.2 | 13.0 | 15.8 | 17.3 | 14.5 | 13.7 | 13.7 | 12.7 | 12.7 |
Documents — K P R Mill Ltd
Concall Transcript Summaries — K P R Mill Ltd