| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,018 | 833 | 811 | 749 | 806 | 732 | 1,218 | 742 | 834 | 830 | 1,157 | 1,053 | |
Growth YoY Revenue Growth YoY% | 118.9 | 26.6 | 35.6 | 52.7 | -20.8 | -12.1 | 50.3 | -0.9 | 3.5 | 13.4 | -5.0 | 41.9 |
| 948 | 768 | 752 | 711 | 743 | 653 | 1,097 | 693 | 713 | 703 | 1,018 | 910 | |
| 70 | 65 | 58 | 38 | 64 | 79 | 121 | 49 | 121 | 128 | 140 | 143 | |
OPM OPM% | 6.8 | 7.8 | 7.2 | 5.0 | 7.9 | 10.8 | 9.9 | 6.6 | 14.5 | 15.4 | 12.1 | 13.6 |
| 21 | 14 | 14 | 20 | 11 | 6 | 15 | 31 | -19 | 8 | 8 | 12 | |
Interest Expense Interest ExpenseCr | 22 | 20 | 25 | 18 | 21 | 26 | 35 | 30 | 30 | 38 | 52 | 40 |
Depreciation DepreciationCr | 15 | 16 | 15 | 13 | 11 | 11 | 11 | 13 | 22 | 21 | 23 | 30 |
PBT PBTCr | 54 | 43 | 32 | 28 | 43 | 47 | 91 | 38 | 49 | 76 | 73 | 85 |
| 15 | 13 | 8 | 8 | 11 | 13 | 23 | 11 | 12 | 21 | 22 | 24 | |
| 39 | 31 | 24 | 19 | 32 | 34 | 68 | 28 | 37 | 55 | 51 | 61 | |
Growth YoY PAT Growth YoY% | 867.0 | -17.7 | -19.1 | 69.9 | -18.4 | 11.5 | 182.4 | 45.0 | 16.1 | 61.3 | -25.4 | 122.4 |
NPM NPM% | 3.8 | 3.7 | 3.0 | 2.5 | 4.0 | 4.7 | 5.6 | 3.7 | 4.4 | 6.6 | 4.4 | 5.8 |
| 6.7 | 5.1 | 4.0 | 2.9 | 4.9 | 5.4 | 9.2 | 4.1 | 4.8 | 7.6 | 7.0 | 8.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,018 | 833 | 811 | 749 | 806 | 732 | 1,218 | 742 | 834 | 830 | 1,157 | 1,053 | |
Growth YoY Revenue Growth YoY% | 118.9 | 26.6 | 35.6 | 52.7 | -20.8 | -12.1 | 50.3 | -0.9 | 3.5 | 13.4 | -5.0 | 41.9 |
| 948 | 768 | 752 | 711 | 743 | 653 | 1,097 | 693 | 713 | 703 | 1,018 | 910 | |
| 70 | 65 | 58 | 38 | 64 | 79 | 121 | 49 | 121 | 128 | 140 | 143 | |
OPM OPM% | 6.8 | 7.8 | 7.2 | 5.0 | 7.9 | 10.8 | 9.9 | 6.6 | 14.5 | 15.4 | 12.1 | 13.6 |
| 21 | 14 | 14 | 20 | 11 | 6 | 15 | 31 | -19 | 8 | 8 | 12 | |
Interest Expense Interest ExpenseCr | 22 | 20 | 25 | 18 | 21 | 26 | 35 | 30 | 30 | 38 | 52 | 40 |
Depreciation DepreciationCr | 15 | 16 | 15 | 13 | 11 | 11 | 11 | 13 | 22 | 21 | 23 | 30 |
PBT PBTCr | 54 | 43 | 32 | 28 | 43 | 47 | 91 | 38 | 49 | 76 | 73 | 85 |
| 15 | 13 | 8 | 8 | 11 | 13 | 23 | 11 | 12 | 21 | 22 | 24 | |
| 39 | 31 | 24 | 19 | 32 | 34 | 68 | 28 | 37 | 55 | 51 | 61 | |
Growth YoY PAT Growth YoY% | 867.0 | -17.7 | -19.1 | 69.9 | -18.4 | 11.5 | 182.4 | 45.0 | 16.1 | 61.3 | -25.4 | 122.4 |
NPM NPM% | 3.8 | 3.7 | 3.0 | 2.5 | 4.0 | 4.7 | 5.6 | 3.7 | 4.4 | 6.6 | 4.4 | 5.8 |
| 6.7 | 5.1 | 4.0 | 2.9 | 4.9 | 5.4 | 9.2 | 4.1 | 4.8 | 7.6 | 7.0 | 8.2 |
| 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 | 1,392 | 1,060 | 1,608 | 2,222 | 1,759 | 2,080 | 2,139 | 2,231 | 3,142 | 3,505 | 3,564 | 3,875 |
Growth Revenue Growth% | 2.0 | -23.8 | 51.6 | 38.2 | -20.8 | 18.2 | 2.8 | 4.3 | 40.8 | 11.6 | 1.7 | 10.8 |
| 1,272 | 1,012 | 1,483 | 2,044 | 1,591 | 1,875 | 1,958 | 2,094 | 2,901 | 3,204 | 3,125 | 3,343 | |
| 120 | 48 | 125 | 178 | 168 | 205 | 181 | 137 | 241 | 301 | 439 | 532 | |
OPM OPM% | 8.6 | 4.6 | 7.8 | 8.0 | 9.6 | 9.9 | 8.4 | 6.1 | 7.7 | 8.6 | 12.3 | 13.7 |
| 67 | 72 | 53 | 21 | 14 | 31 | 37 | 39 | 52 | 52 | 29 | 9 | |
Interest Expense Interest ExpenseCr | 56 | 36 | 43 | 64 | 64 | 53 | 37 | 41 | 88 | 100 | 152 | 161 |
Depreciation DepreciationCr | 37 | 40 | 39 | 46 | 52 | 46 | 45 | 46 | 61 | 45 | 79 | 96 |
PBT PBTCr | 93 | 44 | 95 | 88 | 65 | 137 | 135 | 89 | 144 | 208 | 237 | 284 |
| 7 | 11 | 32 | 30 | 10 | 36 | 33 | 22 | 39 | 55 | 66 | 80 | |
PAT PATCr | 86 | 34 | 64 | 59 | 56 | 101 | 102 | 67 | 105 | 153 | 170 | 204 |
Growth PAT Growth% | 71.6 | -61.2 | 89.7 | -7.6 | -5.7 | 81.7 | 0.7 | -34.0 | 56.8 | 45.7 | 11.3 | 26.3 |
NPM NPM% | 6.2 | 3.2 | 4.0 | 2.6 | 3.1 | 4.8 | 4.8 | 3.0 | 3.4 | 4.4 | 4.8 | 5.3 |
| 13.6 | 5.2 | 9.8 | 9.1 | 8.6 | 17.7 | 17.8 | 11.2 | 17.4 | 23.7 | 23.6 | 27.7 |
| 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 | 1,392 | 1,060 | 1,608 | 2,222 | 1,759 | 2,080 | 2,139 | 2,231 | 3,142 | 3,505 | 3,564 | 3,875 |
Growth Revenue Growth% | 2.0 | -23.8 | 51.6 | 38.2 | -20.8 | 18.2 | 2.8 | 4.3 | 40.8 | 11.6 | 1.7 | 10.8 |
| 1,272 | 1,012 | 1,483 | 2,044 | 1,591 | 1,875 | 1,958 | 2,094 | 2,901 | 3,204 | 3,125 | 3,343 | |
| 120 | 48 | 125 | 178 | 168 | 205 | 181 | 137 | 241 | 301 | 439 | 532 | |
OPM OPM% | 8.6 | 4.6 | 7.8 | 8.0 | 9.6 | 9.9 | 8.4 | 6.1 | 7.7 | 8.6 | 12.3 | 13.7 |
| 67 | 72 | 53 | 21 | 14 | 31 | 37 | 39 | 52 | 52 | 29 | 9 | |
Interest Expense Interest ExpenseCr | 56 | 36 | 43 | 64 | 64 | 53 | 37 | 41 | 88 | 100 | 152 | 161 |
Depreciation DepreciationCr | 37 | 40 | 39 | 46 | 52 | 46 | 45 | 46 | 61 | 45 | 79 | 96 |
PBT PBTCr | 93 | 44 | 95 | 88 | 65 | 137 | 135 | 89 | 144 | 208 | 237 | 284 |
| 7 | 11 | 32 | 30 | 10 | 36 | 33 | 22 | 39 | 55 | 66 | 80 | |
PAT PATCr | 86 | 34 | 64 | 59 | 56 | 101 | 102 | 67 | 105 | 153 | 170 | 204 |
Growth PAT Growth% | 71.6 | -61.2 | 89.7 | -7.6 | -5.7 | 81.7 | 0.7 | -34.0 | 56.8 | 45.7 | 11.3 | 26.3 |
NPM NPM% | 6.2 | 3.2 | 4.0 | 2.6 | 3.1 | 4.8 | 4.8 | 3.0 | 3.4 | 4.4 | 4.8 | 5.3 |
| 13.6 | 5.2 | 9.8 | 9.1 | 8.6 | 17.7 | 17.8 | 11.2 | 17.4 | 23.7 | 23.6 | 27.7 |
| 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 | 29 | 29 | 29 | 29 | 29 | 29 | 30 | 30 | 32 | 32 | 38 |
Reserves ReservesCr | 538 | 570 | 624 | 673 | 718 | 806 | 911 | 1,102 | 1,361 | 1,563 | 2,049 |
| 439 | 581 | 915 | 798 | 1,022 | 910 | 843 | 567 | 830 | 1,985 | 2,597 | |
| 237 | 177 | 130 | 94 | 59 | 41 | 35 | 161 | 180 | 187 | 337 | |
| 1,243 | 1,356 | 1,698 | 1,594 | 1,827 | 1,786 | 1,820 | 1,860 | 2,415 | 3,779 | 5,021 | |
| 737 | 870 | 1,092 | 949 | 1,178 | 1,208 | 1,219 | 1,157 | 1,597 | 2,751 | 3,533 | |
| 505 | 486 | 606 | 645 | 649 | 578 | 601 | 703 | 818 | 1,029 | 1,488 | |
| 1,243 | 1,356 | 1,698 | 1,594 | 1,827 | 1,786 | 1,820 | 1,860 | 2,415 | 3,779 | 5,021 |
| 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 | 29 | 29 | 29 | 29 | 29 | 29 | 30 | 30 | 32 | 32 | 38 |
Reserves ReservesCr | 538 | 570 | 624 | 673 | 718 | 806 | 911 | 1,102 | 1,361 | 1,563 | 2,049 |
| 439 | 581 | 915 | 798 | 1,022 | 910 | 843 | 567 | 830 | 1,985 | 2,597 | |
| 237 | 177 | 130 | 94 | 59 | 41 | 35 | 161 | 180 | 187 | 337 | |
| 1,243 | 1,356 | 1,698 | 1,594 | 1,827 | 1,786 | 1,820 | 1,860 | 2,415 | 3,779 | 5,021 | |
| 737 | 870 | 1,092 | 949 | 1,178 | 1,208 | 1,219 | 1,157 | 1,597 | 2,751 | 3,533 | |
| 505 | 486 | 606 | 645 | 649 | 578 | 601 | 703 | 818 | 1,029 | 1,488 | |
| 1,243 | 1,356 | 1,698 | 1,594 | 1,827 | 1,786 | 1,820 | 1,860 | 2,415 | 3,779 | 5,021 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 205 | -75 | 132 | 137 | 214 | -60 | 451 | -120 | 345 | 68 | 515 | |
| 2 | 21 | -105 | 0 | -46 | 4 | -119 | -135 | -279 | -41 | -594 | |
| -188 | 41 | -115 | -138 | -37 | -63 | -267 | 211 | 86 | 30 | 136 | |
Net Cash Flow Net Cash FlowCr | 19 | -13 | -88 | -1 | 131 | -119 | 65 | -45 | 152 | 56 | 57 |
Free Cash Flow Free Cash FlowCr | 158 | -98 | 22 | 111 | 204 | -72 | 405 | -328 | 228 | -86 | |
CFO To PAT CFO To PAT% | 236.9 | -222.7 | 207.2 | 233.4 | 386.1 | -59.4 | 443.9 | -179.4 | 328.0 | 44.4 | 302.0 |
CFO To EBITDA CFO To EBITDA% | 171.3 | -154.8 | 106.0 | 77.1 | 127.6 | -29.2 | 249.7 | -87.8 | 143.0 | 22.6 | 117.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 205 | -75 | 132 | 137 | 214 | -60 | 451 | -120 | 345 | 68 | 515 | |
| 2 | 21 | -105 | 0 | -46 | 4 | -119 | -135 | -279 | -41 | -594 | |
| -188 | 41 | -115 | -138 | -37 | -63 | -267 | 211 | 86 | 30 | 136 | |
Net Cash Flow Net Cash FlowCr | 19 | -13 | -88 | -1 | 131 | -119 | 65 | -45 | 152 | 56 | 57 |
Free Cash Flow Free Cash FlowCr | 158 | -98 | 22 | 111 | 204 | -72 | 405 | -328 | 228 | -86 | |
CFO To PAT CFO To PAT% | 236.9 | -222.7 | 207.2 | 233.4 | 386.1 | -59.4 | 443.9 | -179.4 | 328.0 | 44.4 | 302.0 |
CFO To EBITDA CFO To EBITDA% | 171.3 | -154.8 | 106.0 | 77.1 | 127.6 | -29.2 | 249.7 | -87.8 | 143.0 | 22.6 | 117.2 |
| 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 | 357 | 264 | 707 | 379 | 234 | 456 | 566 | 559 | 2,325 | 1,726 | 2,386 | 6,473 |
Price To Earnings Price To Earnings | 4.1 | 7.9 | 11.1 | 6.4 | 4.2 | 4.5 | 5.6 | 8.3 | 22.1 | 11.3 | 14.0 | 31.2 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.7 | 0.5 | 0.7 | 1.7 |
Price To Book Price To Book | 0.6 | 0.4 | 1.1 | 0.5 | 0.3 | 0.6 | 0.6 | 0.5 | 1.7 | 1.1 | 1.1 | 3.1 |
EV To EBITDA EV To EBITDA | 3.8 | 9.7 | 7.3 | 3.0 | 1.6 | 3.2 | 2.1 | 5.0 | 9.9 | 6.0 | 5.1 | 11.9 |
GPM GPM% | 19.8 | 15.8 | 17.2 | 17.9 | 22.0 | 27.1 | 17.9 | 14.6 | 18.1 | 18.0 | ||
OPM OPM% | 8.6 | 4.6 | 7.8 | 8.0 | 9.6 | 9.9 | 8.4 | 6.1 | 7.7 | 8.6 | 12.3 | 13.7 |
NPM NPM% | 6.2 | 3.2 | 4.0 | 2.6 | 3.1 | 4.8 | 4.8 | 3.0 | 3.4 | 4.4 | 4.8 | 5.3 |
ROCE ROCE% | 18.0 | 8.4 | 15.1 | 16.9 | 12.9 | 16.8 | 17.3 | 9.1 | 13.5 | 14.9 | 15.0 | 15.0 |
ROE ROE% | 15.3 | 5.6 | 9.8 | 8.4 | 7.4 | 12.1 | 10.8 | 5.9 | 7.5 | 9.6 | 8.2 | 8.2 |
ROA ROA% | 7.0 | 2.5 | 3.8 | 3.7 | 3.0 | 5.7 | 5.6 | 3.6 | 4.3 | 4.0 | 3.4 | 3.4 |
| 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 | 357 | 264 | 707 | 379 | 234 | 456 | 566 | 559 | 2,325 | 1,726 | 2,386 | 6,473 |
Price To Earnings Price To Earnings | 4.1 | 7.9 | 11.1 | 6.4 | 4.2 | 4.5 | 5.6 | 8.3 | 22.1 | 11.3 | 14.0 | 31.2 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.7 | 0.5 | 0.7 | 1.7 |
Price To Book Price To Book | 0.6 | 0.4 | 1.1 | 0.5 | 0.3 | 0.6 | 0.6 | 0.5 | 1.7 | 1.1 | 1.1 | 3.1 |
EV To EBITDA EV To EBITDA | 3.8 | 9.7 | 7.3 | 3.0 | 1.6 | 3.2 | 2.1 | 5.0 | 9.9 | 6.0 | 5.1 | 11.9 |
GPM GPM% | 19.8 | 15.8 | 17.2 | 17.9 | 22.0 | 27.1 | 17.9 | 14.6 | 18.1 | 18.0 | ||
OPM OPM% | 8.6 | 4.6 | 7.8 | 8.0 | 9.6 | 9.9 | 8.4 | 6.1 | 7.7 | 8.6 | 12.3 | 13.7 |
NPM NPM% | 6.2 | 3.2 | 4.0 | 2.6 | 3.1 | 4.8 | 4.8 | 3.0 | 3.4 | 4.4 | 4.8 | 5.3 |
ROCE ROCE% | 18.0 | 8.4 | 15.1 | 16.9 | 12.9 | 16.8 | 17.3 | 9.1 | 13.5 | 14.9 | 15.0 | 15.0 |
ROE ROE% | 15.3 | 5.6 | 9.8 | 8.4 | 7.4 | 12.1 | 10.8 | 5.9 | 7.5 | 9.6 | 8.2 | 8.2 |
ROA ROA% | 7.0 | 2.5 | 3.8 | 3.7 | 3.0 | 5.7 | 5.6 | 3.6 | 4.3 | 4.0 | 3.4 | 3.4 |
Documents — Man Industries (India) Ltd
Concall Transcript Summaries — Man Industries (India) Ltd