| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 428 | 439 | 437 | 381 | 359 | 438 | 503 | 452 | 395 | 421 | 490 | 455 | |
Growth YoY Revenue Growth YoY% | 7.3 | 2.4 | -4.8 | -9.5 | -16.1 | -0.2 | 15.0 | 18.7 | 9.9 | -3.9 | -2.5 | 0.8 |
| 380 | 382 | 392 | 351 | 329 | 395 | 449 | 377 | 352 | 376 | 436 | 402 | |
| 48 | 57 | 46 | 30 | 30 | 43 | 54 | 75 | 43 | 45 | 54 | 53 | |
OPM OPM% | 11.2 | 13.1 | 10.4 | 7.8 | 8.4 | 9.9 | 10.8 | 16.6 | 10.8 | 10.7 | 11.0 | 11.7 |
| 8 | 6 | 19 | 32 | 10 | 5 | 13 | 11 | 10 | 6 | -4 | 11 | |
Interest Expense Interest ExpenseCr | 18 | 17 | 17 | 16 | 17 | 16 | 19 | 17 | 16 | 15 | 16 | 18 |
Depreciation DepreciationCr | 18 | 19 | 19 | 19 | 19 | 19 | 21 | 20 | 20 | 20 | 20 | 22 |
PBT PBTCr | 20 | 27 | 29 | 26 | 4 | 13 | 27 | 49 | 16 | 16 | 13 | 24 |
| 8 | 11 | 12 | 9 | 0 | 5 | 10 | 17 | -4 | 4 | -52 | 6 | |
| 12 | 16 | 17 | 17 | 3 | 8 | 17 | 32 | 20 | 11 | 65 | 18 | |
Growth YoY PAT Growth YoY% | 143.5 | 2,909.4 | 10.7 | 16.1 | -72.2 | -51.0 | -2.1 | 89.1 | 513.1 | 45.3 | 285.8 | -44.0 |
NPM NPM% | 2.8 | 3.6 | 4.0 | 4.5 | 0.9 | 1.8 | 3.4 | 7.1 | 5.1 | 2.7 | 13.3 | 4.0 |
| 4.3 | 5.8 | 6.3 | 6.2 | 1.2 | 2.8 | 6.2 | 11.7 | 7.3 | 4.1 | 23.7 | 6.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 428 | 439 | 437 | 381 | 359 | 438 | 503 | 452 | 395 | 421 | 490 | 455 | |
Growth YoY Revenue Growth YoY% | 7.3 | 2.4 | -4.8 | -9.5 | -16.1 | -0.2 | 15.0 | 18.7 | 9.9 | -3.9 | -2.5 | 0.8 |
| 380 | 382 | 392 | 351 | 329 | 395 | 449 | 377 | 352 | 376 | 436 | 402 | |
| 48 | 57 | 46 | 30 | 30 | 43 | 54 | 75 | 43 | 45 | 54 | 53 | |
OPM OPM% | 11.2 | 13.1 | 10.4 | 7.8 | 8.4 | 9.9 | 10.8 | 16.6 | 10.8 | 10.7 | 11.0 | 11.7 |
| 8 | 6 | 19 | 32 | 10 | 5 | 13 | 11 | 10 | 6 | -4 | 11 | |
Interest Expense Interest ExpenseCr | 18 | 17 | 17 | 16 | 17 | 16 | 19 | 17 | 16 | 15 | 16 | 18 |
Depreciation DepreciationCr | 18 | 19 | 19 | 19 | 19 | 19 | 21 | 20 | 20 | 20 | 20 | 22 |
PBT PBTCr | 20 | 27 | 29 | 26 | 4 | 13 | 27 | 49 | 16 | 16 | 13 | 24 |
| 8 | 11 | 12 | 9 | 0 | 5 | 10 | 17 | -4 | 4 | -52 | 6 | |
| 12 | 16 | 17 | 17 | 3 | 8 | 17 | 32 | 20 | 11 | 65 | 18 | |
Growth YoY PAT Growth YoY% | 143.5 | 2,909.4 | 10.7 | 16.1 | -72.2 | -51.0 | -2.1 | 89.1 | 513.1 | 45.3 | 285.8 | -44.0 |
NPM NPM% | 2.8 | 3.6 | 4.0 | 4.5 | 0.9 | 1.8 | 3.4 | 7.1 | 5.1 | 2.7 | 13.3 | 4.0 |
| 4.3 | 5.8 | 6.3 | 6.2 | 1.2 | 2.8 | 6.2 | 11.7 | 7.3 | 4.1 | 23.7 | 6.6 |
| 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 | 969 | 1,045 | 1,080 | 1,200 | 1,228 | 1,305 | 1,566 | 1,802 | 1,725 | 1,681 | 1,758 | 1,762 |
Growth Revenue Growth% | 5.1 | 7.9 | 3.3 | 11.1 | 2.4 | 6.2 | 20.0 | 15.0 | -4.2 | -2.6 | 4.6 | 0.6 |
| 924 | 927 | 997 | 1,143 | 1,029 | 1,060 | 1,348 | 1,654 | 1,523 | 1,524 | 1,542 | 1,567 | |
| 45 | 118 | 82 | 57 | 199 | 245 | 218 | 148 | 202 | 157 | 217 | 195 | |
OPM OPM% | 4.6 | 11.3 | 7.6 | 4.8 | 16.2 | 18.8 | 13.9 | 8.2 | 11.7 | 9.4 | 12.3 | 11.1 |
| 7 | 21 | 28 | 24 | 30 | 25 | 27 | 16 | 38 | 61 | 22 | 22 | |
Interest Expense Interest ExpenseCr | 46 | 47 | 47 | 51 | 63 | 69 | 64 | 66 | 68 | 69 | 64 | 66 |
Depreciation DepreciationCr | 37 | 40 | 44 | 46 | 49 | 63 | 62 | 69 | 74 | 79 | 81 | 83 |
PBT PBTCr | -31 | 50 | 19 | -16 | 117 | 138 | 119 | 28 | 99 | 70 | 94 | 69 |
| -10 | 14 | 8 | -6 | 41 | 44 | 41 | 11 | 39 | 25 | -35 | -46 | |
PAT PATCr | -21 | 37 | 11 | -10 | 76 | 93 | 78 | 17 | 60 | 45 | 129 | 115 |
Growth PAT Growth% | -219.8 | 270.7 | -68.9 | -185.6 | 879.5 | 23.1 | -16.9 | -78.0 | 248.8 | -24.5 | 186.2 | 90.4 |
NPM NPM% | -2.2 | 3.5 | 1.1 | -0.8 | 6.2 | 7.2 | 5.0 | 0.9 | 3.5 | 2.7 | 7.3 | 6.5 |
| -8.0 | 13.7 | 4.3 | -3.6 | 28.4 | 34.0 | 28.3 | 6.2 | 21.7 | 16.4 | 46.9 | 41.7 |
| 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 | 969 | 1,045 | 1,080 | 1,200 | 1,228 | 1,305 | 1,566 | 1,802 | 1,725 | 1,681 | 1,758 | 1,762 |
Growth Revenue Growth% | 5.1 | 7.9 | 3.3 | 11.1 | 2.4 | 6.2 | 20.0 | 15.0 | -4.2 | -2.6 | 4.6 | 0.6 |
| 924 | 927 | 997 | 1,143 | 1,029 | 1,060 | 1,348 | 1,654 | 1,523 | 1,524 | 1,542 | 1,567 | |
| 45 | 118 | 82 | 57 | 199 | 245 | 218 | 148 | 202 | 157 | 217 | 195 | |
OPM OPM% | 4.6 | 11.3 | 7.6 | 4.8 | 16.2 | 18.8 | 13.9 | 8.2 | 11.7 | 9.4 | 12.3 | 11.1 |
| 7 | 21 | 28 | 24 | 30 | 25 | 27 | 16 | 38 | 61 | 22 | 22 | |
Interest Expense Interest ExpenseCr | 46 | 47 | 47 | 51 | 63 | 69 | 64 | 66 | 68 | 69 | 64 | 66 |
Depreciation DepreciationCr | 37 | 40 | 44 | 46 | 49 | 63 | 62 | 69 | 74 | 79 | 81 | 83 |
PBT PBTCr | -31 | 50 | 19 | -16 | 117 | 138 | 119 | 28 | 99 | 70 | 94 | 69 |
| -10 | 14 | 8 | -6 | 41 | 44 | 41 | 11 | 39 | 25 | -35 | -46 | |
PAT PATCr | -21 | 37 | 11 | -10 | 76 | 93 | 78 | 17 | 60 | 45 | 129 | 115 |
Growth PAT Growth% | -219.8 | 270.7 | -68.9 | -185.6 | 879.5 | 23.1 | -16.9 | -78.0 | 248.8 | -24.5 | 186.2 | 90.4 |
NPM NPM% | -2.2 | 3.5 | 1.1 | -0.8 | 6.2 | 7.2 | 5.0 | 0.9 | 3.5 | 2.7 | 7.3 | 6.5 |
| -8.0 | 13.7 | 4.3 | -3.6 | 28.4 | 34.0 | 28.3 | 6.2 | 21.7 | 16.4 | 46.9 | 41.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 27 | 27 | 27 | 27 | 27 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 447 | 479 | 488 | 477 | 549 | 640 | 715 | 729 | 784 | 824 | 950 |
| 320 | 387 | 417 | 524 | 543 | 655 | 670 | 779 | 824 | 898 | 991 | |
| 399 | 321 | 288 | 386 | 474 | 535 | 516 | 455 | 433 | 417 | 457 | |
| 1,192 | 1,213 | 1,220 | 1,414 | 1,593 | 1,858 | 1,928 | 1,990 | 2,068 | 2,166 | 2,425 | |
| 302 | 297 | 322 | 460 | 531 | 686 | 696 | 669 | 697 | 733 | 716 | |
| 891 | 916 | 898 | 954 | 1,061 | 1,171 | 1,233 | 1,321 | 1,371 | 1,433 | 1,709 | |
| 1,192 | 1,213 | 1,220 | 1,414 | 1,593 | 1,858 | 1,928 | 1,990 | 2,068 | 2,166 | 2,425 |
| 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 | 27 | 27 | 27 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 447 | 479 | 488 | 477 | 549 | 640 | 715 | 729 | 784 | 824 | 950 |
| 320 | 387 | 417 | 524 | 543 | 655 | 670 | 779 | 824 | 898 | 991 | |
| 399 | 321 | 288 | 386 | 474 | 535 | 516 | 455 | 433 | 417 | 457 | |
| 1,192 | 1,213 | 1,220 | 1,414 | 1,593 | 1,858 | 1,928 | 1,990 | 2,068 | 2,166 | 2,425 | |
| 302 | 297 | 322 | 460 | 531 | 686 | 696 | 669 | 697 | 733 | 716 | |
| 891 | 916 | 898 | 954 | 1,061 | 1,171 | 1,233 | 1,321 | 1,371 | 1,433 | 1,709 | |
| 1,192 | 1,213 | 1,220 | 1,414 | 1,593 | 1,858 | 1,928 | 1,990 | 2,068 | 2,166 | 2,425 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 84 | 216 | 234 | 189 | 139 | 182 | 188 | 94 | |
| -176 | -156 | -172 | -134 | -64 | -112 | -132 | -297 | |
| 83 | 3 | -41 | -73 | -89 | -86 | -63 | 183 | |
Net Cash Flow Net Cash FlowCr | -9 | 63 | 20 | -18 | -14 | -15 | -7 | -20 |
Free Cash Flow Free Cash FlowCr | -17 | 50 | 156 | 65 | 14 | 84 | 73 | -224 |
CFO To PAT CFO To PAT% | -866.5 | 284.3 | 250.1 | 242.6 | 809.7 | 305.5 | 416.4 | 72.9 |
CFO To EBITDA CFO To EBITDA% | 147.8 | 108.3 | 95.4 | 86.3 | 93.8 | 90.1 | 119.2 | 43.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 84 | 216 | 234 | 189 | 139 | 182 | 188 | 94 | |
| -176 | -156 | -172 | -134 | -64 | -112 | -132 | -297 | |
| 83 | 3 | -41 | -73 | -89 | -86 | -63 | 183 | |
Net Cash Flow Net Cash FlowCr | -9 | 63 | 20 | -18 | -14 | -15 | -7 | -20 |
Free Cash Flow Free Cash FlowCr | -17 | 50 | 156 | 65 | 14 | 84 | 73 | -224 |
CFO To PAT CFO To PAT% | -866.5 | 284.3 | 250.1 | 242.6 | 809.7 | 305.5 | 416.4 | 72.9 |
CFO To EBITDA CFO To EBITDA% | 147.8 | 108.3 | 95.4 | 86.3 | 93.8 | 90.1 | 119.2 | 43.3 |
| 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 | 586 | 856 | 871 | 715 | 400 | 751 | 1,070 | 729 | 2,010 | 2,115 | 2,102 | 2,857 |
Price To Earnings Price To Earnings | 23.4 | 76.6 | 5.3 | 8.3 | 13.8 | 42.6 | 33.7 | 46.9 | 16.3 | 24.9 | ||
Price To Sales Price To Sales | 0.7 | 0.8 | 0.8 | 0.6 | 0.3 | 0.6 | 0.7 | 0.4 | 1.2 | 1.3 | 1.2 | 1.6 |
Price To Book Price To Book | 1.2 | 1.7 | 1.7 | 1.4 | 0.7 | 1.2 | 1.4 | 1.0 | 2.5 | 2.5 | 2.1 | 2.9 |
EV To EBITDA EV To EBITDA | 20.3 | 9.6 | 13.7 | 19.4 | 4.1 | 5.0 | 7.1 | 8.2 | 12.2 | 16.4 | 13.0 | 18.0 |
GPM GPM% | 41.5 | 47.0 | 49.5 | 45.4 | 55.9 | 56.0 | 49.9 | 44.2 | 28.7 | 26.2 | 30.4 | 30.4 |
OPM OPM% | 4.6 | 11.3 | 7.6 | 4.8 | 16.2 | 18.8 | 13.9 | 8.2 | 11.7 | 9.4 | 12.3 | 11.1 |
NPM NPM% | -2.2 | 3.5 | 1.1 | -0.8 | 6.2 | 7.2 | 5.0 | 0.9 | 3.5 | 2.7 | 7.3 | 6.5 |
ROCE ROCE% | 1.8 | 12.2 | 8.3 | 3.8 | 16.9 | 15.9 | 13.4 | 6.8 | 11.8 | 9.4 | 8.5 | 8.5 |
ROE ROE% | -4.5 | 7.2 | 2.2 | -1.9 | 13.2 | 14.0 | 10.5 | 2.3 | 7.4 | 5.3 | 13.2 | 13.2 |
ROA ROA% | -1.8 | 3.0 | 0.9 | -0.7 | 4.8 | 5.0 | 4.0 | 0.9 | 2.9 | 2.1 | 5.3 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 586 | 856 | 871 | 715 | 400 | 751 | 1,070 | 729 | 2,010 | 2,115 | 2,102 | 2,857 |
Price To Earnings Price To Earnings | 23.4 | 76.6 | 5.3 | 8.3 | 13.8 | 42.6 | 33.7 | 46.9 | 16.3 | 24.9 | ||
Price To Sales Price To Sales | 0.7 | 0.8 | 0.8 | 0.6 | 0.3 | 0.6 | 0.7 | 0.4 | 1.2 | 1.3 | 1.2 | 1.6 |
Price To Book Price To Book | 1.2 | 1.7 | 1.7 | 1.4 | 0.7 | 1.2 | 1.4 | 1.0 | 2.5 | 2.5 | 2.1 | 2.9 |
EV To EBITDA EV To EBITDA | 20.3 | 9.6 | 13.7 | 19.4 | 4.1 | 5.0 | 7.1 | 8.2 | 12.2 | 16.4 | 13.0 | 18.0 |
GPM GPM% | 41.5 | 47.0 | 49.5 | 45.4 | 55.9 | 56.0 | 49.9 | 44.2 | 28.7 | 26.2 | 30.4 | 30.4 |
OPM OPM% | 4.6 | 11.3 | 7.6 | 4.8 | 16.2 | 18.8 | 13.9 | 8.2 | 11.7 | 9.4 | 12.3 | 11.1 |
NPM NPM% | -2.2 | 3.5 | 1.1 | -0.8 | 6.2 | 7.2 | 5.0 | 0.9 | 3.5 | 2.7 | 7.3 | 6.5 |
ROCE ROCE% | 1.8 | 12.2 | 8.3 | 3.8 | 16.9 | 15.9 | 13.4 | 6.8 | 11.8 | 9.4 | 8.5 | 8.5 |
ROE ROE% | -4.5 | 7.2 | 2.2 | -1.9 | 13.2 | 14.0 | 10.5 | 2.3 | 7.4 | 5.3 | 13.2 | 13.2 |
ROA ROA% | -1.8 | 3.0 | 0.9 | -0.7 | 4.8 | 5.0 | 4.0 | 0.9 | 2.9 | 2.1 | 5.3 | 5.3 |
Documents — Mangalam Cement Ltd