| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,320 | 1,214 | 971 | 673 | 769 | 766 | 804 | 694 | 822 | 758 | 933 | 861 | |
Growth YoY Revenue Growth YoY% | 8.9 | -0.6 | -25.5 | -43.5 | -41.8 | -36.9 | -17.2 | 3.1 | 6.9 | -1.1 | 16.1 | 24.0 |
| 1,184 | 1,097 | 897 | 660 | 737 | 731 | 746 | 680 | 778 | 717 | 863 | 797 | |
| 136 | 117 | 74 | 13 | 32 | 36 | 58 | 14 | 44 | 42 | 70 | 64 | |
OPM OPM% | 10.3 | 9.6 | 7.6 | 2.0 | 4.2 | 4.7 | 7.2 | 2.0 | 5.4 | 5.5 | 7.5 | 7.4 |
| 35 | 32 | 40 | 29 | 30 | 33 | 33 | 35 | 41 | 18 | 38 | 39 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 24 | 23 | 27 | 26 | 28 | 29 | 29 | 30 | 30 | 30 | 30 | 30 |
PBT PBTCr | 147 | 125 | 87 | 16 | 34 | 40 | 61 | 20 | 55 | 30 | 78 | 72 |
| 32 | 27 | 21 | 5 | 9 | 21 | 14 | 8 | 14 | 15 | 14 | 17 | |
| 115 | 99 | 66 | 11 | 24 | 19 | 48 | 11 | 41 | 15 | 64 | 56 | |
Growth YoY PAT Growth YoY% | 10.4 | -12.6 | -29.9 | -88.3 | -78.8 | -80.5 | -27.5 | 4.1 | 67.3 | -24.0 | 33.2 | 384.1 |
NPM NPM% | 8.7 | 8.1 | 6.8 | 1.6 | 3.2 | 2.5 | 6.0 | 1.6 | 5.0 | 1.9 | 6.8 | 6.5 |
| 107.8 | 92.5 | 61.8 | 10.3 | 22.9 | 18.1 | 44.8 | 10.7 | 38.3 | 13.7 | 59.6 | 52.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,320 | 1,214 | 971 | 673 | 769 | 766 | 804 | 694 | 822 | 758 | 933 | 861 | |
Growth YoY Revenue Growth YoY% | 8.9 | -0.6 | -25.5 | -43.5 | -41.8 | -36.9 | -17.2 | 3.1 | 6.9 | -1.1 | 16.1 | 24.0 |
| 1,184 | 1,097 | 897 | 660 | 737 | 731 | 746 | 680 | 778 | 717 | 863 | 797 | |
| 136 | 117 | 74 | 13 | 32 | 36 | 58 | 14 | 44 | 42 | 70 | 64 | |
OPM OPM% | 10.3 | 9.6 | 7.6 | 2.0 | 4.2 | 4.7 | 7.2 | 2.0 | 5.4 | 5.5 | 7.5 | 7.4 |
| 35 | 32 | 40 | 29 | 30 | 33 | 33 | 35 | 41 | 18 | 38 | 39 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 24 | 23 | 27 | 26 | 28 | 29 | 29 | 30 | 30 | 30 | 30 | 30 |
PBT PBTCr | 147 | 125 | 87 | 16 | 34 | 40 | 61 | 20 | 55 | 30 | 78 | 72 |
| 32 | 27 | 21 | 5 | 9 | 21 | 14 | 8 | 14 | 15 | 14 | 17 | |
| 115 | 99 | 66 | 11 | 24 | 19 | 48 | 11 | 41 | 15 | 64 | 56 | |
Growth YoY PAT Growth YoY% | 10.4 | -12.6 | -29.9 | -88.3 | -78.8 | -80.5 | -27.5 | 4.1 | 67.3 | -24.0 | 33.2 | 384.1 |
NPM NPM% | 8.7 | 8.1 | 6.8 | 1.6 | 3.2 | 2.5 | 6.0 | 1.6 | 5.0 | 1.9 | 6.8 | 6.5 |
| 107.8 | 92.5 | 61.8 | 10.3 | 22.9 | 18.1 | 44.8 | 10.7 | 38.3 | 13.7 | 59.6 | 52.0 |
| 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 | 2,863 | 2,499 | 2,643 | 2,712 | 1,575 | 1,727 | 3,171 | 4,719 | 4,696 | 3,012 | 3,207 | 3,374 |
Growth Revenue Growth% | 15.1 | -12.7 | 5.8 | 2.6 | -41.9 | 9.7 | 83.6 | 48.8 | -0.5 | -35.9 | 6.5 | 11.2 |
| 2,525 | 2,240 | 2,367 | 2,438 | 1,563 | 1,657 | 2,924 | 4,270 | 4,261 | 2,873 | 3,038 | 3,155 | |
| 338 | 259 | 276 | 274 | 11 | 70 | 247 | 449 | 435 | 139 | 169 | 219 | |
OPM OPM% | 11.8 | 10.4 | 10.4 | 10.1 | 0.7 | 4.1 | 7.8 | 9.5 | 9.3 | 4.6 | 5.3 | 6.5 |
| 88 | 84 | 103 | 65 | 92 | 57 | 51 | 148 | 144 | 125 | 133 | 136 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 88 | 80 | 76 | 55 | 55 | 56 | 60 | 78 | 96 | 113 | 120 | 121 |
PBT PBTCr | 337 | 262 | 302 | 283 | 47 | 71 | 238 | 519 | 482 | 151 | 182 | 234 |
| 110 | 76 | 88 | 97 | 19 | 27 | 57 | 135 | 109 | 49 | 51 | 60 | |
PAT PATCr | 227 | 186 | 215 | 185 | 28 | 45 | 181 | 384 | 374 | 103 | 131 | 175 |
Growth PAT Growth% | 3.5 | -18.0 | 15.2 | -13.6 | -85.0 | 60.6 | 306.0 | 112.1 | -2.7 | -72.5 | 27.4 | 69.6 |
NPM NPM% | 7.9 | 7.5 | 8.1 | 6.8 | 1.8 | 2.6 | 5.7 | 8.1 | 8.0 | 3.4 | 4.1 | 5.2 |
| 201.8 | 166.5 | 195.9 | 170.6 | 26.0 | 41.8 | 169.5 | 359.5 | 349.8 | 96.0 | 122.4 | 163.6 |
| 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 | 2,863 | 2,499 | 2,643 | 2,712 | 1,575 | 1,727 | 3,171 | 4,719 | 4,696 | 3,012 | 3,207 | 3,374 |
Growth Revenue Growth% | 15.1 | -12.7 | 5.8 | 2.6 | -41.9 | 9.7 | 83.6 | 48.8 | -0.5 | -35.9 | 6.5 | 11.2 |
| 2,525 | 2,240 | 2,367 | 2,438 | 1,563 | 1,657 | 2,924 | 4,270 | 4,261 | 2,873 | 3,038 | 3,155 | |
| 338 | 259 | 276 | 274 | 11 | 70 | 247 | 449 | 435 | 139 | 169 | 219 | |
OPM OPM% | 11.8 | 10.4 | 10.4 | 10.1 | 0.7 | 4.1 | 7.8 | 9.5 | 9.3 | 4.6 | 5.3 | 6.5 |
| 88 | 84 | 103 | 65 | 92 | 57 | 51 | 148 | 144 | 125 | 133 | 136 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 88 | 80 | 76 | 55 | 55 | 56 | 60 | 78 | 96 | 113 | 120 | 121 |
PBT PBTCr | 337 | 262 | 302 | 283 | 47 | 71 | 238 | 519 | 482 | 151 | 182 | 234 |
| 110 | 76 | 88 | 97 | 19 | 27 | 57 | 135 | 109 | 49 | 51 | 60 | |
PAT PATCr | 227 | 186 | 215 | 185 | 28 | 45 | 181 | 384 | 374 | 103 | 131 | 175 |
Growth PAT Growth% | 3.5 | -18.0 | 15.2 | -13.6 | -85.0 | 60.6 | 306.0 | 112.1 | -2.7 | -72.5 | 27.4 | 69.6 |
NPM NPM% | 7.9 | 7.5 | 8.1 | 6.8 | 1.8 | 2.6 | 5.7 | 8.1 | 8.0 | 3.4 | 4.1 | 5.2 |
| 201.8 | 166.5 | 195.9 | 170.6 | 26.0 | 41.8 | 169.5 | 359.5 | 349.8 | 96.0 | 122.4 | 163.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 1,523 | 1,547 | 1,736 | 1,700 | 1,650 | 1,770 | 1,980 | 2,328 | 2,693 | 2,767 | 2,856 |
| 761 | 708 | 790 | 693 | 603 | 818 | 1,206 | 1,369 | 1,058 | 1,006 | 1,156 | |
| 101 | 100 | 98 | 53 | 83 | 159 | 450 | 383 | 270 | 224 | 240 | |
| 2,397 | 2,367 | 2,635 | 2,457 | 2,346 | 2,758 | 3,646 | 4,090 | 4,031 | 4,008 | 4,262 | |
| 1,728 | 1,609 | 1,746 | 1,263 | 1,286 | 1,642 | 1,829 | 2,252 | 2,273 | 2,640 | 2,659 | |
| 669 | 758 | 889 | 1,194 | 1,060 | 1,115 | 1,817 | 1,838 | 1,759 | 1,368 | 1,603 | |
| 2,397 | 2,367 | 2,635 | 2,457 | 2,346 | 2,758 | 3,646 | 4,090 | 4,031 | 4,008 | 4,262 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 1,523 | 1,547 | 1,736 | 1,700 | 1,650 | 1,770 | 1,980 | 2,328 | 2,693 | 2,767 | 2,856 |
| 761 | 708 | 790 | 693 | 603 | 818 | 1,206 | 1,369 | 1,058 | 1,006 | 1,156 | |
| 101 | 100 | 98 | 53 | 83 | 159 | 450 | 383 | 270 | 224 | 240 | |
| 2,397 | 2,367 | 2,635 | 2,457 | 2,346 | 2,758 | 3,646 | 4,090 | 4,031 | 4,008 | 4,262 | |
| 1,728 | 1,609 | 1,746 | 1,263 | 1,286 | 1,642 | 1,829 | 2,252 | 2,273 | 2,640 | 2,659 | |
| 669 | 758 | 889 | 1,194 | 1,060 | 1,115 | 1,817 | 1,838 | 1,759 | 1,368 | 1,603 | |
| 2,397 | 2,367 | 2,635 | 2,457 | 2,346 | 2,758 | 3,646 | 4,090 | 4,031 | 4,008 | 4,262 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 81 | 137 | 211 | 99 | 74 | 157 | 485 | 364 | 141 | 29 | 177 | |
| -64 | 68 | -23 | 29 | -70 | -144 | -448 | -242 | -74 | 73 | 110 | |
| -52 | -195 | -44 | -215 | -49 | -11 | -11 | -43 | -105 | -80 | -32 | |
Net Cash Flow Net Cash FlowCr | -35 | 9 | 144 | -88 | -45 | 2 | 26 | 79 | -39 | 22 | 255 |
Free Cash Flow Free Cash FlowCr | -32 | 18 | 80 | -73 | -2 | 136 | 411 | 111 | -9 | -96 | 120 |
CFO To PAT CFO To PAT% | 35.7 | 73.5 | 98.1 | 53.3 | 266.4 | 351.5 | 267.8 | 94.8 | 37.6 | 28.3 | 135.7 |
CFO To EBITDA CFO To EBITDA% | 24.0 | 52.9 | 76.4 | 36.1 | 663.9 | 222.6 | 196.3 | 81.1 | 32.3 | 20.9 | 104.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 81 | 137 | 211 | 99 | 74 | 157 | 485 | 364 | 141 | 29 | 177 | |
| -64 | 68 | -23 | 29 | -70 | -144 | -448 | -242 | -74 | 73 | 110 | |
| -52 | -195 | -44 | -215 | -49 | -11 | -11 | -43 | -105 | -80 | -32 | |
Net Cash Flow Net Cash FlowCr | -35 | 9 | 144 | -88 | -45 | 2 | 26 | 79 | -39 | 22 | 255 |
Free Cash Flow Free Cash FlowCr | -32 | 18 | 80 | -73 | -2 | 136 | 411 | 111 | -9 | -96 | 120 |
CFO To PAT CFO To PAT% | 35.7 | 73.5 | 98.1 | 53.3 | 266.4 | 351.5 | 267.8 | 94.8 | 37.6 | 28.3 | 135.7 |
CFO To EBITDA CFO To EBITDA% | 24.0 | 52.9 | 76.4 | 36.1 | 663.9 | 222.6 | 196.3 | 81.1 | 32.3 | 20.9 | 104.8 |
| 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 | 3,759 | 4,622 | 7,530 | 6,509 | 2,457 | 7,253 | 10,288 | 10,652 | 16,200 | 17,077 | 12,761 | 18,448 |
Price To Earnings Price To Earnings | 17.2 | 24.8 | 35.1 | 35.1 | 88.5 | 162.6 | 56.8 | 27.7 | 43.3 | 166.4 | 97.6 | 105.5 |
Price To Sales Price To Sales | 1.3 | 1.9 | 2.9 | 2.4 | 1.6 | 4.2 | 3.2 | 2.3 | 3.5 | 5.7 | 4.0 | 5.5 |
Price To Book Price To Book | 2.5 | 3.0 | 4.3 | 3.8 | 1.5 | 4.1 | 5.2 | 4.5 | 6.0 | 6.2 | 4.5 | 6.4 |
EV To EBITDA EV To EBITDA | 8.3 | 14.3 | 23.6 | 21.7 | 163.2 | 91.9 | 39.6 | 22.0 | 35.0 | 112.9 | 67.9 | 78.7 |
GPM GPM% | 28.7 | 29.1 | 29.4 | 31.6 | 30.2 | 29.8 | 27.8 | 28.1 | 27.7 | 29.4 | 29.6 | 29.6 |
OPM OPM% | 11.8 | 10.4 | 10.4 | 10.1 | 0.7 | 4.1 | 7.8 | 9.5 | 9.3 | 4.6 | 5.3 | 6.5 |
NPM NPM% | 7.9 | 7.5 | 8.1 | 6.8 | 1.8 | 2.6 | 5.7 | 8.1 | 8.0 | 3.4 | 4.1 | 5.2 |
ROCE ROCE% | 22.0 | 16.9 | 17.3 | 16.6 | 2.9 | 4.0 | 12.0 | 22.2 | 17.8 | 5.5 | 6.3 | 6.3 |
ROE ROE% | 14.8 | 12.0 | 12.3 | 10.8 | 1.7 | 2.5 | 9.1 | 16.4 | 13.8 | 3.7 | 4.6 | 4.6 |
ROA ROA% | 9.5 | 7.9 | 8.2 | 7.5 | 1.2 | 1.6 | 5.0 | 9.4 | 9.3 | 2.6 | 3.1 | 3.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,759 | 4,622 | 7,530 | 6,509 | 2,457 | 7,253 | 10,288 | 10,652 | 16,200 | 17,077 | 12,761 | 18,448 |
Price To Earnings Price To Earnings | 17.2 | 24.8 | 35.1 | 35.1 | 88.5 | 162.6 | 56.8 | 27.7 | 43.3 | 166.4 | 97.6 | 105.5 |
Price To Sales Price To Sales | 1.3 | 1.9 | 2.9 | 2.4 | 1.6 | 4.2 | 3.2 | 2.3 | 3.5 | 5.7 | 4.0 | 5.5 |
Price To Book Price To Book | 2.5 | 3.0 | 4.3 | 3.8 | 1.5 | 4.1 | 5.2 | 4.5 | 6.0 | 6.2 | 4.5 | 6.4 |
EV To EBITDA EV To EBITDA | 8.3 | 14.3 | 23.6 | 21.7 | 163.2 | 91.9 | 39.6 | 22.0 | 35.0 | 112.9 | 67.9 | 78.7 |
GPM GPM% | 28.7 | 29.1 | 29.4 | 31.6 | 30.2 | 29.8 | 27.8 | 28.1 | 27.7 | 29.4 | 29.6 | 29.6 |
OPM OPM% | 11.8 | 10.4 | 10.4 | 10.1 | 0.7 | 4.1 | 7.8 | 9.5 | 9.3 | 4.6 | 5.3 | 6.5 |
NPM NPM% | 7.9 | 7.5 | 8.1 | 6.8 | 1.8 | 2.6 | 5.7 | 8.1 | 8.0 | 3.4 | 4.1 | 5.2 |
ROCE ROCE% | 22.0 | 16.9 | 17.3 | 16.6 | 2.9 | 4.0 | 12.0 | 22.2 | 17.8 | 5.5 | 6.3 | 6.3 |
ROE ROE% | 14.8 | 12.0 | 12.3 | 10.8 | 1.7 | 2.5 | 9.1 | 16.4 | 13.8 | 3.7 | 4.6 | 4.6 |
ROA ROA% | 9.5 | 7.9 | 8.2 | 7.5 | 1.2 | 1.6 | 5.0 | 9.4 | 9.3 | 2.6 | 3.1 | 3.1 |
Documents — LMW Ltd
Concall Transcript Summaries — LMW Ltd