| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,365 | 1,397 | 1,451 | 1,420 | 1,521 | 1,594 | 1,570 | 1,625 | 1,685 | 1,898 | 1,791 | 2,003 | |
Growth YoY Revenue Growth YoY% | 2.9 | 5.1 | 14.0 | 9.8 | 11.5 | 14.1 | 8.2 | 14.4 | 10.8 | 19.1 | 14.1 | 23.3 |
| 1,311 | 1,345 | 1,394 | 1,354 | 1,455 | 1,521 | 1,492 | 1,548 | 1,600 | 1,795 | 1,679 | 1,887 | |
| 54 | 52 | 57 | 66 | 66 | 74 | 78 | 76 | 85 | 103 | 112 | 115 | |
OPM OPM% | 3.9 | 3.7 | 3.9 | 4.7 | 4.4 | 4.6 | 5.0 | 4.7 | 5.0 | 5.4 | 6.3 | 5.8 |
| 7 | 6 | 3 | 6 | 2 | 6 | 2 | 5 | 3 | -2 | 4 | 10 | |
Interest Expense Interest ExpenseCr | 17 | 16 | 17 | 19 | 19 | 22 | 21 | 23 | 22 | 17 | 14 | 14 |
Depreciation DepreciationCr | 52 | 51 | 51 | 55 | 54 | 59 | 58 | 65 | 72 | 72 | 70 | 72 |
PBT PBTCr | -8 | -10 | -9 | -3 | -5 | -1 | 1 | -6 | -5 | 12 | 32 | 39 |
| 7 | 7 | 3 | 5 | 5 | 6 | 6 | 4 | 3 | 6 | 10 | 11 | |
| -15 | -16 | -12 | -8 | -10 | -7 | -5 | -9 | -8 | 6 | 22 | 28 | |
Growth YoY PAT Growth YoY% | -229.8 | -1,082.0 | -6,055.0 | 5.5 | 37.8 | 55.7 | 55.4 | -20.4 | 13.0 | 182.8 | 521.1 | 394.8 |
NPM NPM% | -1.1 | -1.2 | -0.8 | -0.6 | -0.6 | -0.5 | -0.3 | -0.6 | -0.5 | 0.3 | 1.3 | 1.4 |
| -2.0 | -2.2 | -1.6 | -1.2 | -1.4 | -1.1 | -0.8 | -1.3 | -1.2 | 0.3 | 2.0 | 2.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,365 | 1,397 | 1,451 | 1,420 | 1,521 | 1,594 | 1,570 | 1,625 | 1,685 | 1,898 | 1,791 | 2,003 | |
Growth YoY Revenue Growth YoY% | 2.9 | 5.1 | 14.0 | 9.8 | 11.5 | 14.1 | 8.2 | 14.4 | 10.8 | 19.1 | 14.1 | 23.3 |
| 1,311 | 1,345 | 1,394 | 1,354 | 1,455 | 1,521 | 1,492 | 1,548 | 1,600 | 1,795 | 1,679 | 1,887 | |
| 54 | 52 | 57 | 66 | 66 | 74 | 78 | 76 | 85 | 103 | 112 | 115 | |
OPM OPM% | 3.9 | 3.7 | 3.9 | 4.7 | 4.4 | 4.6 | 5.0 | 4.7 | 5.0 | 5.4 | 6.3 | 5.8 |
| 7 | 6 | 3 | 6 | 2 | 6 | 2 | 5 | 3 | -2 | 4 | 10 | |
Interest Expense Interest ExpenseCr | 17 | 16 | 17 | 19 | 19 | 22 | 21 | 23 | 22 | 17 | 14 | 14 |
Depreciation DepreciationCr | 52 | 51 | 51 | 55 | 54 | 59 | 58 | 65 | 72 | 72 | 70 | 72 |
PBT PBTCr | -8 | -10 | -9 | -3 | -5 | -1 | 1 | -6 | -5 | 12 | 32 | 39 |
| 7 | 7 | 3 | 5 | 5 | 6 | 6 | 4 | 3 | 6 | 10 | 11 | |
| -15 | -16 | -12 | -8 | -10 | -7 | -5 | -9 | -8 | 6 | 22 | 28 | |
Growth YoY PAT Growth YoY% | -229.8 | -1,082.0 | -6,055.0 | 5.5 | 37.8 | 55.7 | 55.4 | -20.4 | 13.0 | 182.8 | 521.1 | 394.8 |
NPM NPM% | -1.1 | -1.2 | -0.8 | -0.6 | -0.6 | -0.5 | -0.3 | -0.6 | -0.5 | 0.3 | 1.3 | 1.4 |
| -2.0 | -2.2 | -1.6 | -1.2 | -1.4 | -1.1 | -0.8 | -1.3 | -1.2 | 0.3 | 2.0 | 2.6 |
| 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 | 2,064 | 2,667 | 3,416 | 3,851 | 3,471 | 3,264 | 4,141 | 5,128 | 5,506 | 6,105 | 6,999 | 7,378 |
Growth Revenue Growth% | 6.9 | 29.2 | 28.1 | 12.7 | -9.9 | -6.0 | 26.9 | 23.9 | 7.4 | 10.9 | 14.7 | 16.9 |
| 2,012 | 2,590 | 3,296 | 3,700 | 3,313 | 3,130 | 3,956 | 4,869 | 5,277 | 5,821 | 6,623 | 6,962 | |
| 52 | 76 | 120 | 151 | 158 | 134 | 184 | 260 | 229 | 284 | 376 | 416 | |
OPM OPM% | 2.5 | 2.9 | 3.5 | 3.9 | 4.6 | 4.1 | 4.5 | 5.1 | 4.2 | 4.7 | 5.4 | 5.6 |
| 13 | 10 | 6 | 8 | 14 | 15 | 14 | 16 | 22 | 16 | 10 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 4 | 3 | 18 | 20 | 30 | 52 | 68 | 81 | 75 | 66 |
Depreciation DepreciationCr | 8 | 15 | 20 | 22 | 73 | 90 | 142 | 190 | 209 | 226 | 278 | 286 |
PBT PBTCr | 56 | 68 | 102 | 133 | 81 | 39 | 26 | 35 | -26 | -8 | 33 | 78 |
| 20 | 22 | 37 | 47 | 26 | 10 | 11 | 7 | 26 | 22 | 23 | 30 | |
PAT PATCr | 36 | 46 | 65 | 87 | 55 | 29 | 15 | 27 | -52 | -30 | 11 | 48 |
Growth PAT Growth% | -6.6 | 28.2 | 41.6 | 32.8 | -36.0 | -47.4 | -48.4 | 82.1 | -289.9 | 42.4 | 135.2 | 251.3 |
NPM NPM% | 1.7 | 1.7 | 1.9 | 2.3 | 1.6 | 0.9 | 0.4 | 0.5 | -0.9 | -0.5 | 0.1 | 0.7 |
| 6.7 | 8.3 | 11.0 | 7.0 | 3.8 | 2.2 | 3.3 | -6.9 | -4.5 | 0.3 | 3.7 |
| 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 | 2,064 | 2,667 | 3,416 | 3,851 | 3,471 | 3,264 | 4,141 | 5,128 | 5,506 | 6,105 | 6,999 | 7,378 |
Growth Revenue Growth% | 6.9 | 29.2 | 28.1 | 12.7 | -9.9 | -6.0 | 26.9 | 23.9 | 7.4 | 10.9 | 14.7 | 16.9 |
| 2,012 | 2,590 | 3,296 | 3,700 | 3,313 | 3,130 | 3,956 | 4,869 | 5,277 | 5,821 | 6,623 | 6,962 | |
| 52 | 76 | 120 | 151 | 158 | 134 | 184 | 260 | 229 | 284 | 376 | 416 | |
OPM OPM% | 2.5 | 2.9 | 3.5 | 3.9 | 4.6 | 4.1 | 4.5 | 5.1 | 4.2 | 4.7 | 5.4 | 5.6 |
| 13 | 10 | 6 | 8 | 14 | 15 | 14 | 16 | 22 | 16 | 10 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 4 | 3 | 18 | 20 | 30 | 52 | 68 | 81 | 75 | 66 |
Depreciation DepreciationCr | 8 | 15 | 20 | 22 | 73 | 90 | 142 | 190 | 209 | 226 | 278 | 286 |
PBT PBTCr | 56 | 68 | 102 | 133 | 81 | 39 | 26 | 35 | -26 | -8 | 33 | 78 |
| 20 | 22 | 37 | 47 | 26 | 10 | 11 | 7 | 26 | 22 | 23 | 30 | |
PAT PATCr | 36 | 46 | 65 | 87 | 55 | 29 | 15 | 27 | -52 | -30 | 11 | 48 |
Growth PAT Growth% | -6.6 | 28.2 | 41.6 | 32.8 | -36.0 | -47.4 | -48.4 | 82.1 | -289.9 | 42.4 | 135.2 | 251.3 |
NPM NPM% | 1.7 | 1.7 | 1.9 | 2.3 | 1.6 | 0.9 | 0.4 | 0.5 | -0.9 | -0.5 | 0.1 | 0.7 |
| 6.7 | 8.3 | 11.0 | 7.0 | 3.8 | 2.2 | 3.3 | -6.9 | -4.5 | 0.3 | 3.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 68 | 71 | 71 | 72 | 72 | 72 | 72 | 72 | 72 | 99 |
Reserves ReservesCr | 280 | 348 | 427 | 473 | 496 | 475 | 490 | 420 | 366 | 1,076 |
| 431 | 527 | 676 | 734 | 920 | 1,130 | 1,428 | 1,444 | 1,372 | 1,418 | |
| 33 | 33 | 25 | 138 | 196 | 299 | 565 | 529 | 754 | 491 | |
| 817 | 986 | 1,205 | 1,422 | 1,687 | 1,975 | 2,553 | 2,477 | 2,580 | 3,108 | |
| 668 | 782 | 982 | 985 | 1,204 | 1,252 | 1,382 | 1,340 | 1,398 | 1,638 | |
| 149 | 204 | 223 | 437 | 483 | 724 | 1,171 | 1,137 | 1,182 | 1,470 | |
| 817 | 986 | 1,205 | 1,422 | 1,687 | 1,975 | 2,553 | 2,477 | 2,580 | 3,108 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 68 | 71 | 71 | 72 | 72 | 72 | 72 | 72 | 72 | 99 |
Reserves ReservesCr | 280 | 348 | 427 | 473 | 496 | 475 | 490 | 420 | 366 | 1,076 |
| 431 | 527 | 676 | 734 | 920 | 1,130 | 1,428 | 1,444 | 1,372 | 1,418 | |
| 33 | 33 | 25 | 138 | 196 | 299 | 565 | 529 | 754 | 491 | |
| 817 | 986 | 1,205 | 1,422 | 1,687 | 1,975 | 2,553 | 2,477 | 2,580 | 3,108 | |
| 668 | 782 | 982 | 985 | 1,204 | 1,252 | 1,382 | 1,340 | 1,398 | 1,638 | |
| 149 | 204 | 223 | 437 | 483 | 724 | 1,171 | 1,137 | 1,182 | 1,470 | |
| 817 | 986 | 1,205 | 1,422 | 1,687 | 1,975 | 2,553 | 2,477 | 2,580 | 3,108 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -34 | 12 | 95 | 85 | 294 | 191 | 119 | 227 | 343 | 254 | |
| -3 | 0 | -95 | 36 | -108 | -140 | -310 | -54 | -155 | -316 | |
| 4 | 4 | -11 | -76 | -87 | -117 | 183 | -276 | -148 | 105 | |
Net Cash Flow Net Cash FlowCr | -33 | 16 | -11 | 45 | 98 | -66 | -8 | -104 | 41 | 42 |
Free Cash Flow Free Cash FlowCr | -57 | -25 | 61 | 24 | 225 | 100 | 57 | 165 | 167 | 118 |
CFO To PAT CFO To PAT% | -74.1 | 18.3 | 109.6 | 154.0 | 1,006.5 | 1,268.1 | 435.4 | -435.7 | -1,143.9 | 2,399.3 |
CFO To EBITDA CFO To EBITDA% | -44.8 | 10.0 | 62.8 | 54.0 | 218.8 | 103.6 | 46.0 | 99.0 | 120.8 | 67.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -34 | 12 | 95 | 85 | 294 | 191 | 119 | 227 | 343 | 254 | |
| -3 | 0 | -95 | 36 | -108 | -140 | -310 | -54 | -155 | -316 | |
| 4 | 4 | -11 | -76 | -87 | -117 | 183 | -276 | -148 | 105 | |
Net Cash Flow Net Cash FlowCr | -33 | 16 | -11 | 45 | 98 | -66 | -8 | -104 | 41 | 42 |
Free Cash Flow Free Cash FlowCr | -57 | -25 | 61 | 24 | 225 | 100 | 57 | 165 | 167 | 118 |
CFO To PAT CFO To PAT% | -74.1 | 18.3 | 109.6 | 154.0 | 1,006.5 | 1,268.1 | 435.4 | -435.7 | -1,143.9 | 2,399.3 |
CFO To EBITDA CFO To EBITDA% | -44.8 | 10.0 | 62.8 | 54.0 | 218.8 | 103.6 | 46.0 | 99.0 | 120.8 | 67.4 |
| 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 | 3,448 | 3,736 | 1,615 | 4,154 | 3,641 | 2,547 | 2,946 | 1,886 | 3,292 | 4,135 | ||
Price To Earnings Price To Earnings | 53.9 | 43.6 | 29.3 | 138.3 | 207.6 | 97.0 | 1,442.6 | 111.7 | ||||
Price To Sales Price To Sales | 1.0 | 1.0 | 0.5 | 1.3 | 0.9 | 0.5 | 0.5 | 0.3 | 0.5 | 0.6 | ||
Price To Book Price To Book | 8.2 | 7.5 | 3.0 | 7.3 | 6.7 | 4.5 | 6.0 | 4.3 | 2.8 | 3.5 | ||
EV To EBITDA EV To EBITDA | 28.5 | 24.4 | 10.8 | 31.5 | 21.2 | 12.5 | 15.8 | 9.4 | 9.9 | 10.6 | ||
GPM GPM% | 93.4 | 12.0 | 12.3 | 15.3 | 15.0 | 14.0 | 14.3 | 14.7 | 13.8 | 13.9 | 13.9 | |
OPM OPM% | 2.5 | 2.9 | 3.5 | 3.9 | 4.6 | 4.1 | 4.5 | 5.1 | 4.2 | 4.7 | 5.4 | 5.6 |
NPM NPM% | 1.7 | 1.7 | 1.9 | 2.3 | 1.6 | 0.9 | 0.4 | 0.5 | -0.9 | -0.5 | 0.1 | 0.7 |
ROCE ROCE% | 19.0 | 23.8 | 26.0 | 13.4 | 7.1 | 5.9 | 6.2 | 3.4 | 5.6 | 5.9 | 5.9 | |
ROE ROE% | 13.3 | 15.6 | 17.4 | 10.2 | 5.1 | 2.8 | 4.9 | -10.6 | -6.8 | 0.9 | 0.9 | |
ROA ROA% | 5.6 | 6.6 | 7.2 | 3.9 | 1.7 | 0.8 | 1.1 | -2.1 | -1.2 | 0.3 | 0.3 | |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,448 | 3,736 | 1,615 | 4,154 | 3,641 | 2,547 | 2,946 | 1,886 | 3,292 | 4,135 | ||
Price To Earnings Price To Earnings | 53.9 | 43.6 | 29.3 | 138.3 | 207.6 | 97.0 | 1,442.6 | 111.7 | ||||
Price To Sales Price To Sales | 1.0 | 1.0 | 0.5 | 1.3 | 0.9 | 0.5 | 0.5 | 0.3 | 0.5 | 0.6 | ||
Price To Book Price To Book | 8.2 | 7.5 | 3.0 | 7.3 | 6.7 | 4.5 | 6.0 | 4.3 | 2.8 | 3.5 | ||
EV To EBITDA EV To EBITDA | 28.5 | 24.4 | 10.8 | 31.5 | 21.2 | 12.5 | 15.8 | 9.4 | 9.9 | 10.6 | ||
GPM GPM% | 93.4 | 12.0 | 12.3 | 15.3 | 15.0 | 14.0 | 14.3 | 14.7 | 13.8 | 13.9 | 13.9 | |
OPM OPM% | 2.5 | 2.9 | 3.5 | 3.9 | 4.6 | 4.1 | 4.5 | 5.1 | 4.2 | 4.7 | 5.4 | 5.6 |
NPM NPM% | 1.7 | 1.7 | 1.9 | 2.3 | 1.6 | 0.9 | 0.4 | 0.5 | -0.9 | -0.5 | 0.1 | 0.7 |
ROCE ROCE% | 19.0 | 23.8 | 26.0 | 13.4 | 7.1 | 5.9 | 6.2 | 3.4 | 5.6 | 5.9 | 5.9 | |
ROE ROE% | 13.3 | 15.6 | 17.4 | 10.2 | 5.1 | 2.8 | 4.9 | -10.6 | -6.8 | 0.9 | 0.9 | |
ROA ROA% | 5.6 | 6.6 | 7.2 | 3.9 | 1.7 | 0.8 | 1.1 | -2.1 | -1.2 | 0.3 | 0.3 | |
Documents — Mahindra Logistics Ltd
Concall Transcript Summaries — Mahindra Logistics Ltd