| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34,436 | 35,299 | 35,452 | 37,218 | 37,924 | 41,470 | 42,599 | 45,529 | 46,106 | 52,100 | 54,982 | 58,188 | |
Growth YoY Revenue Growth YoY% | 15.3 | 15.3 | 9.2 | 9.8 | 10.1 | 17.5 | 20.2 | 22.3 | 21.6 | 25.6 | 29.1 | 27.8 |
| 28,706 | 29,075 | 28,848 | 29,975 | 30,790 | 33,239 | 34,688 | 37,301 | 37,177 | 41,993 | 45,265 | 47,623 | |
| 5,730 | 6,224 | 6,604 | 7,243 | 7,133 | 8,231 | 7,911 | 8,228 | 8,929 | 10,107 | 9,716 | 10,565 | |
OPM OPM% | 16.6 | 17.6 | 18.6 | 19.5 | 18.8 | 19.9 | 18.6 | 18.1 | 19.4 | 19.4 | 17.7 | 18.2 |
| 812 | 756 | 750 | 733 | 1,126 | 719 | 1,141 | 1,395 | 1,145 | 1,030 | 1,548 | 1,384 | |
Interest Expense Interest ExpenseCr | 1,835 | 1,945 | 1,989 | 2,108 | 2,217 | 2,362 | 2,397 | 2,431 | 2,347 | 2,405 | 2,407 | 2,560 |
Depreciation DepreciationCr | 1,139 | 1,123 | 1,335 | 1,248 | 1,302 | 1,495 | 2,029 | 1,548 | 1,669 | 2,163 | 1,943 | 1,760 |
PBT PBTCr | 3,568 | 3,912 | 4,030 | 4,621 | 4,740 | 5,092 | 4,627 | 5,644 | 6,058 | 6,569 | 6,914 | 7,628 |
| 1,084 | 935 | 905 | 1,075 | 1,379 | 1,468 | 1,085 | 1,268 | 2,094 | 1,547 | 1,654 | 1,631 | |
| 2,484 | 2,977 | 3,125 | 3,546 | 3,361 | 3,624 | 3,542 | 4,377 | 3,964 | 5,021 | 5,260 | 5,998 | |
Growth YoY PAT Growth YoY% | -17.8 | -0.6 | 4.2 | -3.8 | 35.3 | 21.8 | 13.3 | 23.4 | 17.9 | 38.5 | 48.5 | 37.0 |
NPM NPM% | 7.2 | 8.4 | 8.8 | 9.5 | 8.9 | 8.7 | 8.3 | 9.6 | 8.6 | 9.6 | 9.6 | 10.3 |
| 21.1 | 23.9 | 24.7 | 29.4 | 28.4 | 28.5 | 29.5 | 36.6 | 32.9 | 41.9 | 41.8 | 48.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34,436 | 35,299 | 35,452 | 37,218 | 37,924 | 41,470 | 42,599 | 45,529 | 46,106 | 52,100 | 54,982 | 58,188 | |
Growth YoY Revenue Growth YoY% | 15.3 | 15.3 | 9.2 | 9.8 | 10.1 | 17.5 | 20.2 | 22.3 | 21.6 | 25.6 | 29.1 | 27.8 |
| 28,706 | 29,075 | 28,848 | 29,975 | 30,790 | 33,239 | 34,688 | 37,301 | 37,177 | 41,993 | 45,265 | 47,623 | |
| 5,730 | 6,224 | 6,604 | 7,243 | 7,133 | 8,231 | 7,911 | 8,228 | 8,929 | 10,107 | 9,716 | 10,565 | |
OPM OPM% | 16.6 | 17.6 | 18.6 | 19.5 | 18.8 | 19.9 | 18.6 | 18.1 | 19.4 | 19.4 | 17.7 | 18.2 |
| 812 | 756 | 750 | 733 | 1,126 | 719 | 1,141 | 1,395 | 1,145 | 1,030 | 1,548 | 1,384 | |
Interest Expense Interest ExpenseCr | 1,835 | 1,945 | 1,989 | 2,108 | 2,217 | 2,362 | 2,397 | 2,431 | 2,347 | 2,405 | 2,407 | 2,560 |
Depreciation DepreciationCr | 1,139 | 1,123 | 1,335 | 1,248 | 1,302 | 1,495 | 2,029 | 1,548 | 1,669 | 2,163 | 1,943 | 1,760 |
PBT PBTCr | 3,568 | 3,912 | 4,030 | 4,621 | 4,740 | 5,092 | 4,627 | 5,644 | 6,058 | 6,569 | 6,914 | 7,628 |
| 1,084 | 935 | 905 | 1,075 | 1,379 | 1,468 | 1,085 | 1,268 | 2,094 | 1,547 | 1,654 | 1,631 | |
| 2,484 | 2,977 | 3,125 | 3,546 | 3,361 | 3,624 | 3,542 | 4,377 | 3,964 | 5,021 | 5,260 | 5,998 | |
Growth YoY PAT Growth YoY% | -17.8 | -0.6 | 4.2 | -3.8 | 35.3 | 21.8 | 13.3 | 23.4 | 17.9 | 38.5 | 48.5 | 37.0 |
NPM NPM% | 7.2 | 8.4 | 8.8 | 9.5 | 8.9 | 8.7 | 8.3 | 9.6 | 8.6 | 9.6 | 9.6 | 10.3 |
| 21.1 | 23.9 | 24.7 | 29.4 | 28.4 | 28.5 | 29.5 | 36.6 | 32.9 | 41.9 | 41.8 | 48.8 |
| 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 | 75,841 | 83,773 | 92,094 | 1,04,721 | 75,382 | 74,278 | 90,171 | 1,21,362 | 1,39,078 | 1,59,211 | 1,98,639 | 2,11,375 |
Growth Revenue Growth% | 6.2 | 10.5 | 9.9 | 13.7 | -28.0 | -1.5 | 21.4 | 34.6 | 14.6 | 14.5 | 24.8 | 26.2 |
| 65,759 | 73,038 | 78,868 | 89,514 | 62,190 | 60,601 | 75,488 | 1,01,037 | 1,14,186 | 1,28,693 | 1,61,659 | 1,72,058 | |
| 10,082 | 10,735 | 13,226 | 15,207 | 13,192 | 13,677 | 14,683 | 20,325 | 24,892 | 30,518 | 36,980 | 39,317 | |
OPM OPM% | 13.3 | 12.8 | 14.4 | 14.5 | 17.5 | 18.4 | 16.3 | 16.8 | 17.9 | 19.2 | 18.6 | 18.6 |
| 1,399 | 2,077 | 4,366 | 2,676 | 885 | 1,152 | 3,204 | 3,922 | 3,298 | 3,718 | 5,118 | 5,106 | |
Interest Expense Interest ExpenseCr | 3,368 | 3,648 | 3,987 | 5,021 | 6,021 | 6,102 | 5,018 | 5,830 | 7,488 | 9,083 | 9,591 | 9,720 |
Depreciation DepreciationCr | 2,442 | 2,813 | 3,280 | 3,991 | 3,367 | 3,378 | 3,508 | 4,357 | 4,724 | 6,074 | 7,322 | 7,535 |
PBT PBTCr | 5,672 | 6,350 | 10,326 | 8,871 | 4,688 | 5,348 | 9,362 | 14,060 | 15,978 | 19,080 | 25,185 | 27,169 |
| 2,118 | 2,300 | 2,368 | 2,854 | 1,976 | 1,646 | 2,109 | 2,686 | 3,708 | 5,006 | 6,563 | 6,926 | |
PAT PATCr | 3,555 | 4,051 | 7,958 | 6,017 | 2,713 | 3,702 | 7,253 | 11,374 | 12,270 | 14,073 | 18,622 | 20,243 |
Growth PAT Growth% | 37.1 | 13.9 | 96.5 | -24.4 | -54.9 | 36.5 | 95.9 | 56.8 | 7.9 | 14.7 | 32.3 | 35.8 |
NPM NPM% | 4.7 | 4.8 | 8.6 | 5.8 | 3.6 | 5.0 | 8.0 | 9.4 | 8.8 | 8.8 | 9.4 | 9.6 |
| 28.4 | 34.2 | 69.2 | 48.9 | 1.1 | 16.3 | 59.2 | 92.4 | 101.1 | 115.9 | 153.1 | 165.3 |
| 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 | 75,841 | 83,773 | 92,094 | 1,04,721 | 75,382 | 74,278 | 90,171 | 1,21,362 | 1,39,078 | 1,59,211 | 1,98,639 | 2,11,375 |
Growth Revenue Growth% | 6.2 | 10.5 | 9.9 | 13.7 | -28.0 | -1.5 | 21.4 | 34.6 | 14.6 | 14.5 | 24.8 | 26.2 |
| 65,759 | 73,038 | 78,868 | 89,514 | 62,190 | 60,601 | 75,488 | 1,01,037 | 1,14,186 | 1,28,693 | 1,61,659 | 1,72,058 | |
| 10,082 | 10,735 | 13,226 | 15,207 | 13,192 | 13,677 | 14,683 | 20,325 | 24,892 | 30,518 | 36,980 | 39,317 | |
OPM OPM% | 13.3 | 12.8 | 14.4 | 14.5 | 17.5 | 18.4 | 16.3 | 16.8 | 17.9 | 19.2 | 18.6 | 18.6 |
| 1,399 | 2,077 | 4,366 | 2,676 | 885 | 1,152 | 3,204 | 3,922 | 3,298 | 3,718 | 5,118 | 5,106 | |
Interest Expense Interest ExpenseCr | 3,368 | 3,648 | 3,987 | 5,021 | 6,021 | 6,102 | 5,018 | 5,830 | 7,488 | 9,083 | 9,591 | 9,720 |
Depreciation DepreciationCr | 2,442 | 2,813 | 3,280 | 3,991 | 3,367 | 3,378 | 3,508 | 4,357 | 4,724 | 6,074 | 7,322 | 7,535 |
PBT PBTCr | 5,672 | 6,350 | 10,326 | 8,871 | 4,688 | 5,348 | 9,362 | 14,060 | 15,978 | 19,080 | 25,185 | 27,169 |
| 2,118 | 2,300 | 2,368 | 2,854 | 1,976 | 1,646 | 2,109 | 2,686 | 3,708 | 5,006 | 6,563 | 6,926 | |
PAT PATCr | 3,555 | 4,051 | 7,958 | 6,017 | 2,713 | 3,702 | 7,253 | 11,374 | 12,270 | 14,073 | 18,622 | 20,243 |
Growth PAT Growth% | 37.1 | 13.9 | 96.5 | -24.4 | -54.9 | 36.5 | 95.9 | 56.8 | 7.9 | 14.7 | 32.3 | 35.8 |
NPM NPM% | 4.7 | 4.8 | 8.6 | 5.8 | 3.6 | 5.0 | 8.0 | 9.4 | 8.8 | 8.8 | 9.4 | 9.6 |
| 28.4 | 34.2 | 69.2 | 48.9 | 1.1 | 16.3 | 59.2 | 92.4 | 101.1 | 115.9 | 153.1 | 165.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 296 | 311 | 543 | 544 | 554 | 555 | 556 | 557 | 557 | 558 | 559 |
Reserves ReservesCr | 26,222 | 29,467 | 36,232 | 39,439 | 39,415 | 41,027 | 46,567 | 55,809 | 65,633 | 76,481 | 92,538 |
| 36,644 | 39,832 | 49,150 | 58,609 | 54,010 | 51,446 | 56,288 | 70,579 | 75,546 | 90,322 | 1,16,099 | |
| 31,576 | 38,815 | 43,036 | 56,438 | 65,336 | 64,364 | 60,999 | 68,230 | 83,246 | 98,166 | 92,045 | |
| 1,00,632 | 1,14,742 | 1,37,211 | 1,63,392 | 1,67,007 | 1,66,462 | 1,74,113 | 2,05,892 | 2,36,301 | 2,77,586 | 3,17,635 | |
| 43,911 | 48,788 | 59,076 | 69,406 | 64,045 | 72,138 | 75,148 | 91,325 | 98,266 | 1,26,573 | 1,47,140 | |
| 56,721 | 65,954 | 78,135 | 93,986 | 1,02,961 | 94,325 | 98,965 | 1,14,566 | 1,38,035 | 1,51,013 | 1,70,495 | |
| 1,00,632 | 1,14,742 | 1,37,211 | 1,63,392 | 1,67,007 | 1,66,462 | 1,74,113 | 2,05,892 | 2,36,301 | 2,77,586 | 3,17,635 |
| 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 | 296 | 311 | 543 | 544 | 554 | 555 | 556 | 557 | 557 | 558 | 559 |
Reserves ReservesCr | 26,222 | 29,467 | 36,232 | 39,439 | 39,415 | 41,027 | 46,567 | 55,809 | 65,633 | 76,481 | 92,538 |
| 36,644 | 39,832 | 49,150 | 58,609 | 54,010 | 51,446 | 56,288 | 70,579 | 75,546 | 90,322 | 1,16,099 | |
| 31,576 | 38,815 | 43,036 | 56,438 | 65,336 | 64,364 | 60,999 | 68,230 | 83,246 | 98,166 | 92,045 | |
| 1,00,632 | 1,14,742 | 1,37,211 | 1,63,392 | 1,67,007 | 1,66,462 | 1,74,113 | 2,05,892 | 2,36,301 | 2,77,586 | 3,17,635 | |
| 43,911 | 48,788 | 59,076 | 69,406 | 64,045 | 72,138 | 75,148 | 91,325 | 98,266 | 1,26,573 | 1,47,140 | |
| 56,721 | 65,954 | 78,135 | 93,986 | 1,02,961 | 94,325 | 98,965 | 1,14,566 | 1,38,035 | 1,51,013 | 1,70,495 | |
| 1,00,632 | 1,14,742 | 1,37,211 | 1,63,392 | 1,67,007 | 1,66,462 | 1,74,113 | 2,05,892 | 2,36,301 | 2,77,586 | 3,17,635 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,385 | 183 | 682 | -4,347 | -1,457 | 17,909 | 9,248 | -7,074 | -5,630 | 3,176 | 11,657 | |
| -5,799 | -5,875 | -5,468 | -7,168 | -6,895 | -18,447 | -3,226 | -8,547 | -5,598 | -18,626 | -17,707 | |
| 2,967 | 6,108 | 6,315 | 13,194 | 6,933 | 406 | -5,883 | 15,946 | 12,281 | 15,834 | 5,391 | |
Net Cash Flow Net Cash FlowCr | -447 | 416 | 1,528 | 1,678 | -1,419 | -132 | 139 | 325 | 1,054 | 384 | -659 |
Free Cash Flow Free Cash FlowCr | -1,729 | -4,780 | -5,109 | -11,546 | -8,251 | 13,283 | 3,328 | -13,241 | -15,303 | -6,633 | 2,545 |
CFO To PAT CFO To PAT% | 67.1 | 4.5 | 8.6 | -72.3 | -53.7 | 483.8 | 127.5 | -62.2 | -45.9 | 22.6 | 62.6 |
CFO To EBITDA CFO To EBITDA% | 23.6 | 1.7 | 5.2 | -28.6 | -11.0 | 130.9 | 63.0 | -34.8 | -22.6 | 10.4 | 31.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,385 | 183 | 682 | -4,347 | -1,457 | 17,909 | 9,248 | -7,074 | -5,630 | 3,176 | 11,657 | |
| -5,799 | -5,875 | -5,468 | -7,168 | -6,895 | -18,447 | -3,226 | -8,547 | -5,598 | -18,626 | -17,707 | |
| 2,967 | 6,108 | 6,315 | 13,194 | 6,933 | 406 | -5,883 | 15,946 | 12,281 | 15,834 | 5,391 | |
Net Cash Flow Net Cash FlowCr | -447 | 416 | 1,528 | 1,678 | -1,419 | -132 | 139 | 325 | 1,054 | 384 | -659 |
Free Cash Flow Free Cash FlowCr | -1,729 | -4,780 | -5,109 | -11,546 | -8,251 | 13,283 | 3,328 | -13,241 | -15,303 | -6,633 | 2,545 |
CFO To PAT CFO To PAT% | 67.1 | 4.5 | 8.6 | -72.3 | -53.7 | 483.8 | 127.5 | -62.2 | -45.9 | 22.6 | 62.6 |
CFO To EBITDA CFO To EBITDA% | 23.6 | 1.7 | 5.2 | -28.6 | -11.0 | 130.9 | 63.0 | -34.8 | -22.6 | 10.4 | 31.5 |
| 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 | 75,130 | 79,792 | 92,021 | 83,518 | 35,431 | 98,846 | 1,00,176 | 1,44,069 | 2,38,925 | 3,31,568 | 3,67,606 | 3,77,411 |
Price To Earnings Price To Earnings | 23.0 | 21.6 | 10.7 | 13.8 | 247.8 | 48.7 | 13.6 | 12.6 | 19.0 | 23.0 | 19.3 | 18.4 |
Price To Sales Price To Sales | 1.0 | 0.9 | 1.0 | 0.8 | 0.5 | 1.3 | 1.1 | 1.2 | 1.7 | 2.1 | 1.9 | 1.8 |
Price To Book Price To Book | 2.5 | 2.7 | 2.2 | 1.8 | 0.8 | 2.1 | 1.9 | 2.3 | 3.2 | 3.9 | 3.5 | 4.0 |
EV To EBITDA EV To EBITDA | 10.1 | 10.8 | 9.9 | 8.5 | 6.8 | 10.6 | 11.3 | 11.1 | 13.5 | 14.4 | 12.8 | 12.3 |
GPM GPM% | 37.7 | 37.6 | 39.6 | 38.5 | 45.0 | 45.1 | 39.2 | 35.8 | 37.2 | 37.3 | 35.3 | 35.3 |
OPM OPM% | 13.3 | 12.8 | 14.4 | 14.5 | 17.5 | 18.4 | 16.3 | 16.8 | 17.9 | 19.2 | 18.6 | 18.6 |
NPM NPM% | 4.7 | 4.8 | 8.6 | 5.8 | 3.6 | 5.0 | 8.0 | 9.4 | 8.8 | 8.8 | 9.4 | 9.6 |
ROCE ROCE% | 15.8 | 14.3 | 17.5 | 14.8 | 10.4 | 11.3 | 11.5 | 13.3 | 13.4 | 13.7 | 15.1 | 15.1 |
ROE ROE% | 13.4 | 13.6 | 21.6 | 15.1 | 6.8 | 8.9 | 15.4 | 20.2 | 18.5 | 18.3 | 20.0 | 20.0 |
ROA ROA% | 3.5 | 3.5 | 5.8 | 3.7 | 1.6 | 2.2 | 4.2 | 5.5 | 5.2 | 5.1 | 5.9 | 5.9 |
| 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 | 75,130 | 79,792 | 92,021 | 83,518 | 35,431 | 98,846 | 1,00,176 | 1,44,069 | 2,38,925 | 3,31,568 | 3,67,606 | 3,77,411 |
Price To Earnings Price To Earnings | 23.0 | 21.6 | 10.7 | 13.8 | 247.8 | 48.7 | 13.6 | 12.6 | 19.0 | 23.0 | 19.3 | 18.4 |
Price To Sales Price To Sales | 1.0 | 0.9 | 1.0 | 0.8 | 0.5 | 1.3 | 1.1 | 1.2 | 1.7 | 2.1 | 1.9 | 1.8 |
Price To Book Price To Book | 2.5 | 2.7 | 2.2 | 1.8 | 0.8 | 2.1 | 1.9 | 2.3 | 3.2 | 3.9 | 3.5 | 4.0 |
EV To EBITDA EV To EBITDA | 10.1 | 10.8 | 9.9 | 8.5 | 6.8 | 10.6 | 11.3 | 11.1 | 13.5 | 14.4 | 12.8 | 12.3 |
GPM GPM% | 37.7 | 37.6 | 39.6 | 38.5 | 45.0 | 45.1 | 39.2 | 35.8 | 37.2 | 37.3 | 35.3 | 35.3 |
OPM OPM% | 13.3 | 12.8 | 14.4 | 14.5 | 17.5 | 18.4 | 16.3 | 16.8 | 17.9 | 19.2 | 18.6 | 18.6 |
NPM NPM% | 4.7 | 4.8 | 8.6 | 5.8 | 3.6 | 5.0 | 8.0 | 9.4 | 8.8 | 8.8 | 9.4 | 9.6 |
ROCE ROCE% | 15.8 | 14.3 | 17.5 | 14.8 | 10.4 | 11.3 | 11.5 | 13.3 | 13.4 | 13.7 | 15.1 | 15.1 |
ROE ROE% | 13.4 | 13.6 | 21.6 | 15.1 | 6.8 | 8.9 | 15.4 | 20.2 | 18.5 | 18.3 | 20.0 | 20.0 |
ROA ROA% | 3.5 | 3.5 | 5.8 | 3.7 | 1.6 | 2.2 | 4.2 | 5.5 | 5.2 | 5.1 | 5.9 | 5.9 |
Documents — Mahindra & Mahindra Ltd
Concall Transcript Summaries — Mahindra & Mahindra Ltd