| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,978 | 1,942 | 2,075 | 2,071 | 2,108 | 2,275 | 2,228 | 2,464 | 2,766 | 2,809 | 2,907 | 3,152 | |
Growth YoY Revenue Growth YoY% | 14.7 | 9.2 | 13.9 | 16.4 | 6.6 | 17.1 | 7.4 | 19.0 | 31.2 | 23.5 | 30.4 | 27.9 |
| 1,737 | 1,703 | 1,830 | 1,830 | 1,879 | 2,025 | 1,970 | 2,199 | 2,456 | 2,495 | 2,637 | 2,798 | |
| 241 | 239 | 245 | 241 | 229 | 250 | 258 | 265 | 309 | 314 | 269 | 354 | |
OPM OPM% | 12.2 | 12.3 | 11.8 | 11.6 | 10.9 | 11.0 | 11.6 | 10.8 | 11.2 | 11.2 | 9.3 | 11.2 |
| 26 | 20 | 28 | 28 | 35 | 17 | 36 | 43 | 8 | 4 | 29 | 10 | |
Interest Expense Interest ExpenseCr | 19 | 19 | 23 | 19 | 20 | 24 | 26 | 28 | 28 | 35 | 40 | 40 |
Depreciation DepreciationCr | 36 | 36 | 45 | 42 | 45 | 46 | 53 | 52 | 60 | 63 | 70 | 74 |
PBT PBTCr | 211 | 204 | 204 | 208 | 200 | 198 | 216 | 228 | 229 | 220 | 189 | 250 |
| 54 | 51 | 54 | 53 | 49 | 52 | 55 | 60 | 65 | 63 | 53 | 66 | |
| 157 | 153 | 150 | 155 | 151 | 145 | 161 | 169 | 164 | 157 | 136 | 183 | |
Growth YoY PAT Growth YoY% | 64.8 | 52.1 | 14.0 | 13.0 | -4.2 | -4.8 | 6.8 | 8.5 | 8.8 | 8.2 | -15.5 | 8.9 |
NPM NPM% | 8.0 | 7.9 | 7.2 | 7.5 | 7.2 | 6.4 | 7.2 | 6.8 | 5.9 | 5.6 | 4.7 | 5.8 |
| 4.5 | 4.3 | 4.3 | 4.4 | 4.3 | 4.1 | 4.6 | 4.8 | 4.7 | 4.5 | 3.9 | 5.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,978 | 1,942 | 2,075 | 2,071 | 2,108 | 2,275 | 2,228 | 2,464 | 2,766 | 2,809 | 2,907 | 3,152 | |
Growth YoY Revenue Growth YoY% | 14.7 | 9.2 | 13.9 | 16.4 | 6.6 | 17.1 | 7.4 | 19.0 | 31.2 | 23.5 | 30.4 | 27.9 |
| 1,737 | 1,703 | 1,830 | 1,830 | 1,879 | 2,025 | 1,970 | 2,199 | 2,456 | 2,495 | 2,637 | 2,798 | |
| 241 | 239 | 245 | 241 | 229 | 250 | 258 | 265 | 309 | 314 | 269 | 354 | |
OPM OPM% | 12.2 | 12.3 | 11.8 | 11.6 | 10.9 | 11.0 | 11.6 | 10.8 | 11.2 | 11.2 | 9.3 | 11.2 |
| 26 | 20 | 28 | 28 | 35 | 17 | 36 | 43 | 8 | 4 | 29 | 10 | |
Interest Expense Interest ExpenseCr | 19 | 19 | 23 | 19 | 20 | 24 | 26 | 28 | 28 | 35 | 40 | 40 |
Depreciation DepreciationCr | 36 | 36 | 45 | 42 | 45 | 46 | 53 | 52 | 60 | 63 | 70 | 74 |
PBT PBTCr | 211 | 204 | 204 | 208 | 200 | 198 | 216 | 228 | 229 | 220 | 189 | 250 |
| 54 | 51 | 54 | 53 | 49 | 52 | 55 | 60 | 65 | 63 | 53 | 66 | |
| 157 | 153 | 150 | 155 | 151 | 145 | 161 | 169 | 164 | 157 | 136 | 183 | |
Growth YoY PAT Growth YoY% | 64.8 | 52.1 | 14.0 | 13.0 | -4.2 | -4.8 | 6.8 | 8.5 | 8.8 | 8.2 | -15.5 | 8.9 |
NPM NPM% | 8.0 | 7.9 | 7.2 | 7.5 | 7.2 | 6.4 | 7.2 | 6.8 | 5.9 | 5.6 | 4.7 | 5.8 |
| 4.5 | 4.3 | 4.3 | 4.4 | 4.3 | 4.1 | 4.6 | 4.8 | 4.7 | 4.5 | 3.9 | 5.3 |
| 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 | 2,973 | 3,245 | 3,614 | 3,890 | 4,135 | 4,644 | 5,427 | 6,936 | 7,772 | 8,681 | 10,946 | 11,633 |
Growth Revenue Growth% | 8.7 | 9.1 | 11.4 | 7.7 | 6.3 | 12.3 | 16.9 | 27.8 | 12.1 | 11.7 | 26.1 | 28.2 |
| 2,617 | 2,887 | 3,236 | 3,493 | 3,664 | 4,088 | 4,831 | 6,235 | 6,835 | 7,703 | 9,787 | 10,386 | |
| 357 | 358 | 378 | 397 | 471 | 556 | 597 | 701 | 938 | 978 | 1,159 | 1,247 | |
OPM OPM% | 12.0 | 11.0 | 10.5 | 10.2 | 11.4 | 12.0 | 11.0 | 10.1 | 12.1 | 11.3 | 10.6 | 10.7 |
| -38 | 48 | 34 | 24 | 30 | 38 | 18 | 71 | 99 | 117 | 83 | 51 | |
Interest Expense Interest ExpenseCr | 148 | 157 | 147 | 139 | 132 | 87 | 69 | 82 | 83 | 88 | 131 | 143 |
Depreciation DepreciationCr | 52 | 55 | 50 | 69 | 91 | 108 | 123 | 127 | 153 | 186 | 245 | 267 |
PBT PBTCr | 120 | 194 | 216 | 214 | 277 | 398 | 424 | 563 | 801 | 822 | 866 | 888 |
| 47 | 65 | 71 | 76 | 78 | 109 | 114 | 140 | 203 | 210 | 241 | 248 | |
PAT PATCr | 72 | 129 | 144 | 137 | 199 | 289 | 309 | 423 | 598 | 612 | 625 | 640 |
Growth PAT Growth% | -5.2 | 78.4 | 11.7 | -4.8 | 45.0 | 45.0 | 7.0 | 36.7 | 41.4 | 2.4 | 2.2 | 2.5 |
NPM NPM% | 2.4 | 4.0 | 4.0 | 3.5 | 4.8 | 6.2 | 5.7 | 6.1 | 7.7 | 7.0 | 5.7 | 5.5 |
| 2.7 | 4.4 | 4.8 | 4.0 | 5.8 | 8.6 | 9.1 | 12.5 | 17.1 | 17.4 | 18.0 | 18.4 |
| 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 | 2,973 | 3,245 | 3,614 | 3,890 | 4,135 | 4,644 | 5,427 | 6,936 | 7,772 | 8,681 | 10,946 | 11,633 |
Growth Revenue Growth% | 8.7 | 9.1 | 11.4 | 7.7 | 6.3 | 12.3 | 16.9 | 27.8 | 12.1 | 11.7 | 26.1 | 28.2 |
| 2,617 | 2,887 | 3,236 | 3,493 | 3,664 | 4,088 | 4,831 | 6,235 | 6,835 | 7,703 | 9,787 | 10,386 | |
| 357 | 358 | 378 | 397 | 471 | 556 | 597 | 701 | 938 | 978 | 1,159 | 1,247 | |
OPM OPM% | 12.0 | 11.0 | 10.5 | 10.2 | 11.4 | 12.0 | 11.0 | 10.1 | 12.1 | 11.3 | 10.6 | 10.7 |
| -38 | 48 | 34 | 24 | 30 | 38 | 18 | 71 | 99 | 117 | 83 | 51 | |
Interest Expense Interest ExpenseCr | 148 | 157 | 147 | 139 | 132 | 87 | 69 | 82 | 83 | 88 | 131 | 143 |
Depreciation DepreciationCr | 52 | 55 | 50 | 69 | 91 | 108 | 123 | 127 | 153 | 186 | 245 | 267 |
PBT PBTCr | 120 | 194 | 216 | 214 | 277 | 398 | 424 | 563 | 801 | 822 | 866 | 888 |
| 47 | 65 | 71 | 76 | 78 | 109 | 114 | 140 | 203 | 210 | 241 | 248 | |
PAT PATCr | 72 | 129 | 144 | 137 | 199 | 289 | 309 | 423 | 598 | 612 | 625 | 640 |
Growth PAT Growth% | -5.2 | 78.4 | 11.7 | -4.8 | 45.0 | 45.0 | 7.0 | 36.7 | 41.4 | 2.4 | 2.2 | 2.5 |
NPM NPM% | 2.4 | 4.0 | 4.0 | 3.5 | 4.8 | 6.2 | 5.7 | 6.1 | 7.7 | 7.0 | 5.7 | 5.5 |
| 2.7 | 4.4 | 4.8 | 4.0 | 5.8 | 8.6 | 9.1 | 12.5 | 17.1 | 17.4 | 18.0 | 18.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 27 | 27 | 32 | 32 | 32 | 32 | 32 | 35 | 35 | 0 | 0 |
Reserves ReservesCr | 510 | 638 | 1,147 | 1,297 | 1,449 | 1,724 | 1,966 | 2,722 | 3,337 | 3,819 | 4,486 |
| 1,854 | 1,953 | 1,818 | 1,877 | 1,727 | 1,737 | 1,780 | 2,011 | 2,116 | 2,949 | 3,679 | |
| 39 | 70 | 209 | 274 | 495 | 489 | 430 | 512 | 502 | 620 | 865 | |
| 2,464 | 2,735 | 3,262 | 3,585 | 3,820 | 4,116 | 4,360 | 5,321 | 6,044 | 7,423 | 9,064 | |
| 1,897 | 2,128 | 2,453 | 2,689 | 2,632 | 2,950 | 3,167 | 3,948 | 4,395 | 5,464 | 6,486 | |
| 567 | 607 | 809 | 897 | 1,188 | 1,166 | 1,192 | 1,372 | 1,650 | 1,959 | 2,578 | |
| 2,464 | 2,735 | 3,262 | 3,585 | 3,820 | 4,116 | 4,360 | 5,321 | 6,044 | 7,423 | 9,064 |
| 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 | 27 | 27 | 32 | 32 | 32 | 32 | 32 | 35 | 35 | 0 | 0 |
Reserves ReservesCr | 510 | 638 | 1,147 | 1,297 | 1,449 | 1,724 | 1,966 | 2,722 | 3,337 | 3,819 | 4,486 |
| 1,854 | 1,953 | 1,818 | 1,877 | 1,727 | 1,737 | 1,780 | 2,011 | 2,116 | 2,949 | 3,679 | |
| 39 | 70 | 209 | 274 | 495 | 489 | 430 | 512 | 502 | 620 | 865 | |
| 2,464 | 2,735 | 3,262 | 3,585 | 3,820 | 4,116 | 4,360 | 5,321 | 6,044 | 7,423 | 9,064 | |
| 1,897 | 2,128 | 2,453 | 2,689 | 2,632 | 2,950 | 3,167 | 3,948 | 4,395 | 5,464 | 6,486 | |
| 567 | 607 | 809 | 897 | 1,188 | 1,166 | 1,192 | 1,372 | 1,650 | 1,959 | 2,578 | |
| 2,464 | 2,735 | 3,262 | 3,585 | 3,820 | 4,116 | 4,360 | 5,321 | 6,044 | 7,423 | 9,064 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 297 | 227 | 45 | 103 | 477 | 445 | 517 | 258 | 757 | 463 | 911 | |
| -54 | -82 | -232 | -136 | -81 | -100 | -145 | -395 | -201 | -250 | -845 | |
| -235 | -137 | 175 | 44 | -404 | -346 | -358 | 136 | -538 | -150 | -127 | |
Net Cash Flow Net Cash FlowCr | 8 | 7 | -12 | 11 | -8 | -1 | 15 | 0 | 17 | 62 | -62 |
Free Cash Flow Free Cash FlowCr | 244 | 149 | -184 | -11 | 393 | 346 | 366 | 115 | 556 | 224 | 554 |
CFO To PAT CFO To PAT% | 410.0 | 175.4 | 31.2 | 74.6 | 239.4 | 153.8 | 167.4 | 61.1 | 126.7 | 75.6 | 145.6 |
CFO To EBITDA CFO To EBITDA% | 83.3 | 63.3 | 11.9 | 25.8 | 101.4 | 79.9 | 86.7 | 36.9 | 80.7 | 47.3 | 78.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 297 | 227 | 45 | 103 | 477 | 445 | 517 | 258 | 757 | 463 | 911 | |
| -54 | -82 | -232 | -136 | -81 | -100 | -145 | -395 | -201 | -250 | -845 | |
| -235 | -137 | 175 | 44 | -404 | -346 | -358 | 136 | -538 | -150 | -127 | |
Net Cash Flow Net Cash FlowCr | 8 | 7 | -12 | 11 | -8 | -1 | 15 | 0 | 17 | 62 | -62 |
Free Cash Flow Free Cash FlowCr | 244 | 149 | -184 | -11 | 393 | 346 | 366 | 115 | 556 | 224 | 554 |
CFO To PAT CFO To PAT% | 410.0 | 175.4 | 31.2 | 74.6 | 239.4 | 153.8 | 167.4 | 61.1 | 126.7 | 75.6 | 145.6 |
CFO To EBITDA CFO To EBITDA% | 83.3 | 63.3 | 11.9 | 25.8 | 101.4 | 79.9 | 86.7 | 36.9 | 80.7 | 47.3 | 78.6 |
| 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 | 602 | 1,761 | 2,743 | 1,251 | 640 | 1,863 | 2,498 | 3,359 | 6,539 | 13,248 | 12,612 | 14,619 |
Price To Earnings Price To Earnings | 8.3 | 15.0 | 20.4 | 9.9 | 3.5 | 6.8 | 8.6 | 8.3 | 11.0 | 21.9 | 20.2 | 22.8 |
Price To Sales Price To Sales | 0.2 | 0.5 | 0.8 | 0.3 | 0.1 | 0.4 | 0.5 | 0.5 | 0.8 | 1.5 | 1.1 | 1.3 |
Price To Book Price To Book | 1.1 | 2.6 | 2.3 | 0.9 | 0.4 | 1.1 | 1.3 | 1.2 | 1.9 | 3.4 | 2.8 | 3.2 |
EV To EBITDA EV To EBITDA | 6.0 | 9.2 | 11.2 | 7.3 | 5.0 | 6.0 | 6.3 | 6.5 | 7.9 | 14.7 | 12.0 | 12.8 |
GPM GPM% | 26.7 | 23.4 | 23.7 | 21.9 | 25.1 | 27.1 | 30.7 | 31.3 | 29.4 | 31.1 | 30.3 | 30.3 |
OPM OPM% | 12.0 | 11.0 | 10.5 | 10.2 | 11.4 | 12.0 | 11.0 | 10.1 | 12.1 | 11.3 | 10.6 | 10.7 |
NPM NPM% | 2.4 | 4.0 | 4.0 | 3.5 | 4.8 | 6.2 | 5.7 | 6.1 | 7.7 | 7.0 | 5.7 | 5.5 |
ROCE ROCE% | 12.8 | 15.7 | 13.4 | 11.8 | 12.7 | 14.8 | 14.8 | 16.2 | 20.6 | 17.9 | 16.4 | 16.4 |
ROE ROE% | 13.5 | 19.4 | 12.2 | 10.3 | 13.4 | 16.5 | 15.5 | 15.3 | 17.7 | 16.0 | 13.9 | 13.9 |
ROA ROA% | 2.9 | 4.7 | 4.4 | 3.8 | 5.2 | 7.0 | 7.1 | 8.0 | 9.9 | 8.2 | 6.9 | 6.9 |
| 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 | 602 | 1,761 | 2,743 | 1,251 | 640 | 1,863 | 2,498 | 3,359 | 6,539 | 13,248 | 12,612 | 14,619 |
Price To Earnings Price To Earnings | 8.3 | 15.0 | 20.4 | 9.9 | 3.5 | 6.8 | 8.6 | 8.3 | 11.0 | 21.9 | 20.2 | 22.8 |
Price To Sales Price To Sales | 0.2 | 0.5 | 0.8 | 0.3 | 0.1 | 0.4 | 0.5 | 0.5 | 0.8 | 1.5 | 1.1 | 1.3 |
Price To Book Price To Book | 1.1 | 2.6 | 2.3 | 0.9 | 0.4 | 1.1 | 1.3 | 1.2 | 1.9 | 3.4 | 2.8 | 3.2 |
EV To EBITDA EV To EBITDA | 6.0 | 9.2 | 11.2 | 7.3 | 5.0 | 6.0 | 6.3 | 6.5 | 7.9 | 14.7 | 12.0 | 12.8 |
GPM GPM% | 26.7 | 23.4 | 23.7 | 21.9 | 25.1 | 27.1 | 30.7 | 31.3 | 29.4 | 31.1 | 30.3 | 30.3 |
OPM OPM% | 12.0 | 11.0 | 10.5 | 10.2 | 11.4 | 12.0 | 11.0 | 10.1 | 12.1 | 11.3 | 10.6 | 10.7 |
NPM NPM% | 2.4 | 4.0 | 4.0 | 3.5 | 4.8 | 6.2 | 5.7 | 6.1 | 7.7 | 7.0 | 5.7 | 5.5 |
ROCE ROCE% | 12.8 | 15.7 | 13.4 | 11.8 | 12.7 | 14.8 | 14.8 | 16.2 | 20.6 | 17.9 | 16.4 | 16.4 |
ROE ROE% | 13.5 | 19.4 | 12.2 | 10.3 | 13.4 | 16.5 | 15.5 | 15.3 | 17.7 | 16.0 | 13.9 | 13.9 |
ROA ROA% | 2.9 | 4.7 | 4.4 | 3.8 | 5.2 | 7.0 | 7.1 | 8.0 | 9.9 | 8.2 | 6.9 | 6.9 |
Documents — L T Foods Ltd
Concall Transcript Summaries — L T Foods Ltd