| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 171 | 143 | 98 | 803 | 137 | 174 | 90 | 859 | 219 | 210 | 107 | 743 | |
Growth YoY Revenue Growth YoY% | 2.5 | -0.9 | 33.5 | 9.1 | -19.8 | 22.0 | -8.2 | 6.9 | 59.3 | 20.8 | 18.7 | -13.5 |
| 160 | 134 | 110 | 508 | 139 | 160 | 107 | 520 | 225 | 189 | 123 | 449 | |
| 11 | 9 | -12 | 295 | -2 | 14 | -17 | 338 | -6 | 21 | -16 | 294 | |
OPM OPM% | 6.6 | 6.0 | -12.1 | 36.8 | -1.4 | 8.1 | -18.3 | 39.4 | -2.9 | 10.1 | -15.2 | 39.6 |
| 14 | 13 | 25 | 9 | 13 | 11 | 13 | 10 | 6 | 8 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 6 | 7 | 10 | 8 | 8 | 9 | 16 | 14 | 15 | 15 | 16 | 13 |
PBT PBTCr | 19 | 15 | 3 | 297 | 3 | 17 | -20 | 334 | -15 | 14 | -27 | 284 |
| 5 | 4 | 4 | 6 | 4 | 2 | 3 | 7 | 1 | 1 | 1 | 4 | |
| 14 | 11 | 0 | 291 | -1 | 15 | -23 | 327 | -16 | 13 | -28 | 280 | |
Growth YoY PAT Growth YoY% | 155.9 | -71.0 | 97.5 | 5.8 | -106.4 | 34.1 | -5,615.0 | 12.3 | -1,700.0 | -14.6 | -21.6 | -14.5 |
NPM NPM% | 8.2 | 7.8 | -0.4 | 36.3 | -0.7 | 8.5 | -25.3 | 38.1 | -7.4 | 6.0 | -26.0 | 37.7 |
| 2.6 | 2.5 | 0.3 | 57.0 | -0.3 | 3.0 | -4.5 | 63.8 | -3.0 | 2.8 | -6.6 | 54.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 171 | 143 | 98 | 803 | 137 | 174 | 90 | 859 | 219 | 210 | 107 | 743 | |
Growth YoY Revenue Growth YoY% | 2.5 | -0.9 | 33.5 | 9.1 | -19.8 | 22.0 | -8.2 | 6.9 | 59.3 | 20.8 | 18.7 | -13.5 |
| 160 | 134 | 110 | 508 | 139 | 160 | 107 | 520 | 225 | 189 | 123 | 449 | |
| 11 | 9 | -12 | 295 | -2 | 14 | -17 | 338 | -6 | 21 | -16 | 294 | |
OPM OPM% | 6.6 | 6.0 | -12.1 | 36.8 | -1.4 | 8.1 | -18.3 | 39.4 | -2.9 | 10.1 | -15.2 | 39.6 |
| 14 | 13 | 25 | 9 | 13 | 11 | 13 | 10 | 6 | 8 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 6 | 7 | 10 | 8 | 8 | 9 | 16 | 14 | 15 | 15 | 16 | 13 |
PBT PBTCr | 19 | 15 | 3 | 297 | 3 | 17 | -20 | 334 | -15 | 14 | -27 | 284 |
| 5 | 4 | 4 | 6 | 4 | 2 | 3 | 7 | 1 | 1 | 1 | 4 | |
| 14 | 11 | 0 | 291 | -1 | 15 | -23 | 327 | -16 | 13 | -28 | 280 | |
Growth YoY PAT Growth YoY% | 155.9 | -71.0 | 97.5 | 5.8 | -106.4 | 34.1 | -5,615.0 | 12.3 | -1,700.0 | -14.6 | -21.6 | -14.5 |
NPM NPM% | 8.2 | 7.8 | -0.4 | 36.3 | -0.7 | 8.5 | -25.3 | 38.1 | -7.4 | 6.0 | -26.0 | 37.7 |
| 2.6 | 2.5 | 0.3 | 57.0 | -0.3 | 3.0 | -4.5 | 63.8 | -3.0 | 2.8 | -6.6 | 54.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 745 | 705 | 819 | 808 | 929 | 1,036 | 970 | 1,070 | 1,148 | 1,205 | 1,395 | 1,279 |
Growth Revenue Growth% | -35.8 | -5.4 | 16.2 | -1.4 | 14.9 | 11.6 | -6.4 | 10.3 | 7.3 | 4.9 | 15.8 | 1.5 |
| 557 | 565 | 597 | 596 | 676 | 738 | 767 | 819 | 863 | 914 | 1,058 | 986 | |
| 188 | 140 | 222 | 212 | 253 | 298 | 203 | 252 | 286 | 291 | 337 | 292 | |
OPM OPM% | 25.2 | 19.8 | 27.1 | 26.2 | 27.3 | 28.8 | 20.9 | 23.5 | 24.9 | 24.1 | 24.1 | 22.9 |
| 13 | -25 | 24 | 43 | 46 | 46 | 41 | 55 | 63 | 46 | 29 | 23 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 27 | 30 | 25 | 23 | 26 | 22 | 21 | 21 | 28 | 40 | 60 | 60 |
PBT PBTCr | 173 | 84 | 220 | 231 | 273 | 321 | 223 | 286 | 321 | 297 | 306 | 255 |
| 5 | 7 | 8 | 14 | 13 | 10 | 10 | 13 | 21 | 15 | 10 | 7 | |
PAT PATCr | 167 | 77 | 211 | 217 | 260 | 311 | 213 | 273 | 300 | 282 | 296 | 249 |
Growth PAT Growth% | -44.3 | -53.9 | 173.5 | 2.8 | 19.6 | 19.7 | -31.6 | 28.1 | 10.0 | -5.9 | 4.8 | -21.9 |
NPM NPM% | 22.5 | 11.0 | 25.8 | 26.9 | 28.0 | 30.0 | 21.9 | 25.5 | 26.1 | 23.4 | 21.2 | 19.4 |
| 24.3 | 11.3 | 31.5 | 33.7 | 41.8 | 52.2 | 36.4 | 47.9 | 54.6 | 55.1 | 56.9 | 48.0 |
| 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 | 745 | 705 | 819 | 808 | 929 | 1,036 | 970 | 1,070 | 1,148 | 1,205 | 1,395 | 1,279 |
Growth Revenue Growth% | -35.8 | -5.4 | 16.2 | -1.4 | 14.9 | 11.6 | -6.4 | 10.3 | 7.3 | 4.9 | 15.8 | 1.5 |
| 557 | 565 | 597 | 596 | 676 | 738 | 767 | 819 | 863 | 914 | 1,058 | 986 | |
| 188 | 140 | 222 | 212 | 253 | 298 | 203 | 252 | 286 | 291 | 337 | 292 | |
OPM OPM% | 25.2 | 19.8 | 27.1 | 26.2 | 27.3 | 28.8 | 20.9 | 23.5 | 24.9 | 24.1 | 24.1 | 22.9 |
| 13 | -25 | 24 | 43 | 46 | 46 | 41 | 55 | 63 | 46 | 29 | 23 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 27 | 30 | 25 | 23 | 26 | 22 | 21 | 21 | 28 | 40 | 60 | 60 |
PBT PBTCr | 173 | 84 | 220 | 231 | 273 | 321 | 223 | 286 | 321 | 297 | 306 | 255 |
| 5 | 7 | 8 | 14 | 13 | 10 | 10 | 13 | 21 | 15 | 10 | 7 | |
PAT PATCr | 167 | 77 | 211 | 217 | 260 | 311 | 213 | 273 | 300 | 282 | 296 | 249 |
Growth PAT Growth% | -44.3 | -53.9 | 173.5 | 2.8 | 19.6 | 19.7 | -31.6 | 28.1 | 10.0 | -5.9 | 4.8 | -21.9 |
NPM NPM% | 22.5 | 11.0 | 25.8 | 26.9 | 28.0 | 30.0 | 21.9 | 25.5 | 26.1 | 23.4 | 21.2 | 19.4 |
| 24.3 | 11.3 | 31.5 | 33.7 | 41.8 | 52.2 | 36.4 | 47.9 | 54.6 | 55.1 | 56.9 | 48.0 |
| 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 | 14 | 14 | 13 | 13 | 12 | 12 | 12 | 11 | 10 | 10 | 10 |
Reserves ReservesCr | 913 | 1,001 | 999 | 994 | 947 | 1,232 | 1,269 | 1,354 | 1,222 | 1,489 | 1,746 |
| 424 | 501 | 420 | 504 | 578 | 676 | 550 | 641 | 764 | 1,091 | 959 | |
| 10 | 13 | 34 | 41 | 42 | 41 | 48 | 43 | 51 | 59 | 46 | |
| 1,361 | 1,528 | 1,465 | 1,552 | 1,579 | 1,962 | 1,880 | 2,051 | 2,052 | 2,653 | 2,759 | |
| 1,135 | 1,284 | 1,196 | 1,196 | 1,259 | 1,617 | 1,504 | 1,578 | 1,510 | 2,048 | 2,049 | |
| 226 | 244 | 270 | 355 | 320 | 344 | 376 | 473 | 542 | 606 | 709 | |
| 1,361 | 1,528 | 1,465 | 1,552 | 1,579 | 1,962 | 1,880 | 2,051 | 2,052 | 2,653 | 2,759 |
| 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 | 14 | 14 | 13 | 13 | 12 | 12 | 12 | 11 | 10 | 10 | 10 |
Reserves ReservesCr | 913 | 1,001 | 999 | 994 | 947 | 1,232 | 1,269 | 1,354 | 1,222 | 1,489 | 1,746 |
| 424 | 501 | 420 | 504 | 578 | 676 | 550 | 641 | 764 | 1,091 | 959 | |
| 10 | 13 | 34 | 41 | 42 | 41 | 48 | 43 | 51 | 59 | 46 | |
| 1,361 | 1,528 | 1,465 | 1,552 | 1,579 | 1,962 | 1,880 | 2,051 | 2,052 | 2,653 | 2,759 | |
| 1,135 | 1,284 | 1,196 | 1,196 | 1,259 | 1,617 | 1,504 | 1,578 | 1,510 | 2,048 | 2,049 | |
| 226 | 244 | 270 | 355 | 320 | 344 | 376 | 473 | 542 | 606 | 709 | |
| 1,361 | 1,528 | 1,465 | 1,552 | 1,579 | 1,962 | 1,880 | 2,051 | 2,052 | 2,653 | 2,759 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 246 | 218 | 148 | 128 | 192 | 252 | 110 | 297 | 389 | 197 | -6 | |
| -202 | -150 | 71 | 82 | 112 | -217 | 66 | -119 | 38 | -183 | 92 | |
| -42 | -56 | -226 | -219 | -301 | -29 | -170 | -176 | -425 | -18 | -64 | |
Net Cash Flow Net Cash FlowCr | 3 | 11 | -7 | -9 | 3 | 5 | 7 | 1 | 3 | -3 | 21 |
Free Cash Flow Free Cash FlowCr | 221 | 177 | 135 | 59 | 141 | 213 | 63 | 188 | 290 | 109 | |
CFO To PAT CFO To PAT% | 147.1 | 282.4 | 70.2 | 58.9 | 73.8 | 80.9 | 51.8 | 108.8 | 129.9 | 69.8 | -2.2 |
CFO To EBITDA CFO To EBITDA% | 131.4 | 156.4 | 66.9 | 60.5 | 75.7 | 84.5 | 54.4 | 117.8 | 136.3 | 67.7 | -1.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 246 | 218 | 148 | 128 | 192 | 252 | 110 | 297 | 389 | 197 | -6 | |
| -202 | -150 | 71 | 82 | 112 | -217 | 66 | -119 | 38 | -183 | 92 | |
| -42 | -56 | -226 | -219 | -301 | -29 | -170 | -176 | -425 | -18 | -64 | |
Net Cash Flow Net Cash FlowCr | 3 | 11 | -7 | -9 | 3 | 5 | 7 | 1 | 3 | -3 | 21 |
Free Cash Flow Free Cash FlowCr | 221 | 177 | 135 | 59 | 141 | 213 | 63 | 188 | 290 | 109 | |
CFO To PAT CFO To PAT% | 147.1 | 282.4 | 70.2 | 58.9 | 73.8 | 80.9 | 51.8 | 108.8 | 129.9 | 69.8 | -2.2 |
CFO To EBITDA CFO To EBITDA% | 131.4 | 156.4 | 66.9 | 60.5 | 75.7 | 84.5 | 54.4 | 117.8 | 136.3 | 67.7 | -1.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,598 | 3,814 | 3,204 | 2,899 | 2,056 | 3,098 | 3,186 | 2,666 | 3,206 | 6,499 | 4,019 | 3,637 |
Price To Earnings Price To Earnings | 15.5 | 49.0 | 15.2 | 13.3 | 7.9 | 10.0 | 15.0 | 9.8 | 10.7 | 23.1 | 13.6 | 14.7 |
Price To Sales Price To Sales | 3.5 | 5.4 | 3.9 | 3.6 | 2.2 | 3.0 | 3.3 | 2.5 | 2.8 | 5.4 | 2.9 | 2.8 |
Price To Book Price To Book | 2.8 | 3.8 | 3.2 | 2.9 | 2.1 | 2.5 | 2.5 | 1.9 | 2.6 | 4.3 | 2.3 | 2.1 |
EV To EBITDA EV To EBITDA | 13.8 | 27.2 | 14.4 | 13.7 | 8.1 | 10.3 | 15.6 | 10.5 | 11.1 | 22.3 | 11.8 | 12.4 |
GPM GPM% | 46.5 | 41.9 | 49.0 | 47.5 | 48.3 | 47.8 | 44.7 | 47.3 | 49.5 | 49.1 | ||
OPM OPM% | 25.2 | 19.8 | 27.1 | 26.2 | 27.3 | 28.8 | 20.9 | 23.5 | 24.9 | 24.1 | 24.1 | 22.9 |
NPM NPM% | 22.5 | 11.0 | 25.8 | 26.9 | 28.0 | 30.0 | 21.9 | 25.5 | 26.1 | 23.4 | 21.2 | 19.4 |
ROCE ROCE% | 18.6 | 8.3 | 21.7 | 22.9 | 28.3 | 25.8 | 17.4 | 20.9 | 26.0 | 19.8 | 17.4 | 17.4 |
ROE ROE% | 18.1 | 7.6 | 20.9 | 21.6 | 27.1 | 25.0 | 16.6 | 20.0 | 24.3 | 18.8 | 16.8 | 16.8 |
ROA ROA% | 12.3 | 5.1 | 14.4 | 14.0 | 16.5 | 15.9 | 11.3 | 13.3 | 14.6 | 10.6 | 10.7 | 10.7 |
| 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 | 2,598 | 3,814 | 3,204 | 2,899 | 2,056 | 3,098 | 3,186 | 2,666 | 3,206 | 6,499 | 4,019 | 3,637 |
Price To Earnings Price To Earnings | 15.5 | 49.0 | 15.2 | 13.3 | 7.9 | 10.0 | 15.0 | 9.8 | 10.7 | 23.1 | 13.6 | 14.7 |
Price To Sales Price To Sales | 3.5 | 5.4 | 3.9 | 3.6 | 2.2 | 3.0 | 3.3 | 2.5 | 2.8 | 5.4 | 2.9 | 2.8 |
Price To Book Price To Book | 2.8 | 3.8 | 3.2 | 2.9 | 2.1 | 2.5 | 2.5 | 1.9 | 2.6 | 4.3 | 2.3 | 2.1 |
EV To EBITDA EV To EBITDA | 13.8 | 27.2 | 14.4 | 13.7 | 8.1 | 10.3 | 15.6 | 10.5 | 11.1 | 22.3 | 11.8 | 12.4 |
GPM GPM% | 46.5 | 41.9 | 49.0 | 47.5 | 48.3 | 47.8 | 44.7 | 47.3 | 49.5 | 49.1 | ||
OPM OPM% | 25.2 | 19.8 | 27.1 | 26.2 | 27.3 | 28.8 | 20.9 | 23.5 | 24.9 | 24.1 | 24.1 | 22.9 |
NPM NPM% | 22.5 | 11.0 | 25.8 | 26.9 | 28.0 | 30.0 | 21.9 | 25.5 | 26.1 | 23.4 | 21.2 | 19.4 |
ROCE ROCE% | 18.6 | 8.3 | 21.7 | 22.9 | 28.3 | 25.8 | 17.4 | 20.9 | 26.0 | 19.8 | 17.4 | 17.4 |
ROE ROE% | 18.1 | 7.6 | 20.9 | 21.6 | 27.1 | 25.0 | 16.6 | 20.0 | 24.3 | 18.8 | 16.8 | 16.8 |
ROA ROA% | 12.3 | 5.1 | 14.4 | 14.0 | 16.5 | 15.9 | 11.3 | 13.3 | 14.6 | 10.6 | 10.7 | 10.7 |
Documents — Kaveri Seed Company Ltd
Concall Transcript Summaries — Kaveri Seed Company Ltd