| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,476 | 2,422 | 2,278 | 2,643 | 2,664 | 2,794 | 2,730 | 3,221 | 3,482 | 3,537 | 3,301 | 3,957 | |
Growth YoY Revenue Growth YoY% | -0.8 | -1.9 | 1.7 | 6.7 | 7.6 | 15.4 | 19.8 | 21.9 | 30.7 | 26.6 | 20.9 | 22.9 |
| 1,979 | 1,909 | 1,836 | 2,017 | 2,142 | 2,261 | 2,272 | 2,566 | 2,922 | 2,945 | 2,780 | 3,138 | |
| 497 | 513 | 442 | 626 | 522 | 533 | 458 | 655 | 560 | 592 | 521 | 819 | |
OPM OPM% | 20.1 | 21.2 | 19.4 | 23.7 | 19.6 | 19.1 | 16.8 | 20.3 | 16.1 | 16.7 | 15.8 | 20.7 |
| 38 | 43 | 15 | 37 | 82 | 42 | 47 | 56 | 49 | 39 | 60 | 48 | |
Interest Expense Interest ExpenseCr | 20 | 19 | 17 | 17 | 11 | 13 | 12 | 10 | 12 | 14 | 17 | 21 |
Depreciation DepreciationCr | 39 | 42 | 41 | 41 | 41 | 44 | 52 | 45 | 47 | 50 | 60 | 56 |
PBT PBTCr | 476 | 495 | 399 | 605 | 552 | 518 | 441 | 656 | 550 | 567 | 504 | 790 |
| 116 | 109 | 79 | 131 | 119 | 112 | 96 | 143 | 118 | 107 | 96 | 138 | |
| 360 | 386 | 320 | 474 | 433 | 406 | 345 | 513 | 432 | 460 | 408 | 652 | |
Growth YoY PAT Growth YoY% | 17.3 | 15.9 | 4.9 | 8.7 | 20.3 | 5.2 | 7.8 | 8.2 | -0.2 | 13.3 | 18.3 | 27.1 |
NPM NPM% | 14.5 | 15.9 | 14.1 | 17.9 | 16.3 | 14.5 | 12.6 | 15.9 | 12.4 | 13.0 | 12.4 | 16.5 |
| 2.7 | 3.0 | 2.5 | 3.6 | 3.3 | 3.1 | 2.6 | 3.9 | 3.2 | 3.5 | 3.0 | 4.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,476 | 2,422 | 2,278 | 2,643 | 2,664 | 2,794 | 2,730 | 3,221 | 3,482 | 3,537 | 3,301 | 3,957 | |
Growth YoY Revenue Growth YoY% | -0.8 | -1.9 | 1.7 | 6.7 | 7.6 | 15.4 | 19.8 | 21.9 | 30.7 | 26.6 | 20.9 | 22.9 |
| 1,979 | 1,909 | 1,836 | 2,017 | 2,142 | 2,261 | 2,272 | 2,566 | 2,922 | 2,945 | 2,780 | 3,138 | |
| 497 | 513 | 442 | 626 | 522 | 533 | 458 | 655 | 560 | 592 | 521 | 819 | |
OPM OPM% | 20.1 | 21.2 | 19.4 | 23.7 | 19.6 | 19.1 | 16.8 | 20.3 | 16.1 | 16.7 | 15.8 | 20.7 |
| 38 | 43 | 15 | 37 | 82 | 42 | 47 | 56 | 49 | 39 | 60 | 48 | |
Interest Expense Interest ExpenseCr | 20 | 19 | 17 | 17 | 11 | 13 | 12 | 10 | 12 | 14 | 17 | 21 |
Depreciation DepreciationCr | 39 | 42 | 41 | 41 | 41 | 44 | 52 | 45 | 47 | 50 | 60 | 56 |
PBT PBTCr | 476 | 495 | 399 | 605 | 552 | 518 | 441 | 656 | 550 | 567 | 504 | 790 |
| 116 | 109 | 79 | 131 | 119 | 112 | 96 | 143 | 118 | 107 | 96 | 138 | |
| 360 | 386 | 320 | 474 | 433 | 406 | 345 | 513 | 432 | 460 | 408 | 652 | |
Growth YoY PAT Growth YoY% | 17.3 | 15.9 | 4.9 | 8.7 | 20.3 | 5.2 | 7.8 | 8.2 | -0.2 | 13.3 | 18.3 | 27.1 |
NPM NPM% | 14.5 | 15.9 | 14.1 | 17.9 | 16.3 | 14.5 | 12.6 | 15.9 | 12.4 | 13.0 | 12.4 | 16.5 |
| 2.7 | 3.0 | 2.5 | 3.6 | 3.3 | 3.1 | 2.6 | 3.9 | 3.2 | 3.5 | 3.0 | 4.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 6,017 | 5,918 | 6,322 | 7,334 | 7,315 | 8,048 | 9,512 | 9,764 | 9,653 | 10,831 | 13,611 | 14,277 |
Growth Revenue Growth% | 5.0 | -1.6 | 6.8 | 16.0 | -0.3 | 10.0 | 18.2 | 2.6 | -1.1 | 12.2 | 25.7 | 25.1 |
| 4,966 | 4,759 | 5,185 | 6,008 | 5,846 | 6,457 | 7,831 | 7,954 | 7,627 | 8,692 | 11,283 | 11,785 | |
| 1,051 | 1,159 | 1,137 | 1,326 | 1,469 | 1,591 | 1,681 | 1,810 | 2,026 | 2,139 | 2,328 | 2,492 | |
OPM OPM% | 17.5 | 19.6 | 18.0 | 18.1 | 20.1 | 19.8 | 17.7 | 18.5 | 21.0 | 19.8 | 17.1 | 17.4 |
| 93 | 96 | 85 | 102 | 95 | 105 | 98 | 144 | 142 | 208 | 204 | 196 | |
Interest Expense Interest ExpenseCr | 21 | 17 | 16 | 40 | 50 | 34 | 39 | 56 | 73 | 53 | 53 | 64 |
Depreciation DepreciationCr | 95 | 90 | 89 | 131 | 140 | 139 | 139 | 155 | 158 | 178 | 202 | 213 |
PBT PBTCr | 1,029 | 1,149 | 1,117 | 1,257 | 1,374 | 1,523 | 1,601 | 1,743 | 1,937 | 2,116 | 2,277 | 2,411 |
| 305 | 338 | 290 | 126 | 331 | 324 | 346 | 421 | 435 | 458 | 464 | 459 | |
PAT PATCr | 723 | 811 | 827 | 1,131 | 1,043 | 1,199 | 1,255 | 1,322 | 1,502 | 1,658 | 1,813 | 1,952 |
Growth PAT Growth% | 23.7 | 12.1 | 2.0 | 36.8 | -7.8 | 15.0 | 4.7 | 5.3 | 13.6 | 10.4 | 9.3 | 15.0 |
NPM NPM% | 12.0 | 13.7 | 13.1 | 15.4 | 14.3 | 14.9 | 13.2 | 13.5 | 15.6 | 15.3 | 13.3 | 13.7 |
| 5.5 | 6.2 | 6.3 | 8.6 | 7.9 | 9.1 | 9.5 | 10.1 | 11.5 | 12.6 | 13.6 | 14.6 |
| 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 | 6,017 | 5,918 | 6,322 | 7,334 | 7,315 | 8,048 | 9,512 | 9,764 | 9,653 | 10,831 | 13,611 | 14,277 |
Growth Revenue Growth% | 5.0 | -1.6 | 6.8 | 16.0 | -0.3 | 10.0 | 18.2 | 2.6 | -1.1 | 12.2 | 25.7 | 25.1 |
| 4,966 | 4,759 | 5,185 | 6,008 | 5,846 | 6,457 | 7,831 | 7,954 | 7,627 | 8,692 | 11,283 | 11,785 | |
| 1,051 | 1,159 | 1,137 | 1,326 | 1,469 | 1,591 | 1,681 | 1,810 | 2,026 | 2,139 | 2,328 | 2,492 | |
OPM OPM% | 17.5 | 19.6 | 18.0 | 18.1 | 20.1 | 19.8 | 17.7 | 18.5 | 21.0 | 19.8 | 17.1 | 17.4 |
| 93 | 96 | 85 | 102 | 95 | 105 | 98 | 144 | 142 | 208 | 204 | 196 | |
Interest Expense Interest ExpenseCr | 21 | 17 | 16 | 40 | 50 | 34 | 39 | 56 | 73 | 53 | 53 | 64 |
Depreciation DepreciationCr | 95 | 90 | 89 | 131 | 140 | 139 | 139 | 155 | 158 | 178 | 202 | 213 |
PBT PBTCr | 1,029 | 1,149 | 1,117 | 1,257 | 1,374 | 1,523 | 1,601 | 1,743 | 1,937 | 2,116 | 2,277 | 2,411 |
| 305 | 338 | 290 | 126 | 331 | 324 | 346 | 421 | 435 | 458 | 464 | 459 | |
PAT PATCr | 723 | 811 | 827 | 1,131 | 1,043 | 1,199 | 1,255 | 1,322 | 1,502 | 1,658 | 1,813 | 1,952 |
Growth PAT Growth% | 23.7 | 12.1 | 2.0 | 36.8 | -7.8 | 15.0 | 4.7 | 5.3 | 13.6 | 10.4 | 9.3 | 15.0 |
NPM NPM% | 12.0 | 13.7 | 13.1 | 15.4 | 14.3 | 14.9 | 13.2 | 13.5 | 15.6 | 15.3 | 13.3 | 13.7 |
| 5.5 | 6.2 | 6.3 | 8.6 | 7.9 | 9.1 | 9.5 | 10.1 | 11.5 | 12.6 | 13.6 | 14.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 129 | 129 | 129 | 129 | 129 | 129 | 129 | 129 | 129 | 129 | 130 |
Reserves ReservesCr | 1,957 | 2,257 | 2,456 | 2,873 | 2,921 | 3,151 | 3,219 | 3,670 | 3,703 | 3,845 | 4,080 |
| 1,314 | 1,249 | 1,458 | 1,724 | 1,753 | 2,013 | 2,153 | 2,429 | 2,444 | 2,455 | 4,101 | |
| 36 | 45 | 68 | 198 | 181 | 239 | 228 | 561 | 808 | 1,611 | 1,480 | |
| 3,381 | 3,633 | 4,081 | 4,909 | 4,970 | 5,510 | 5,786 | 6,946 | 7,421 | 8,332 | 10,075 | |
| 2,107 | 2,390 | 2,794 | 3,200 | 3,149 | 3,336 | 3,505 | 3,820 | 4,003 | 5,077 | 5,860 | |
| 1,274 | 1,243 | 1,287 | 1,709 | 1,821 | 2,174 | 2,281 | 3,126 | 3,418 | 3,255 | 4,215 | |
| 3,381 | 3,633 | 4,081 | 4,909 | 4,970 | 5,510 | 5,786 | 6,946 | 7,421 | 8,332 | 10,075 |
| 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 | 129 | 129 | 129 | 129 | 129 | 129 | 129 | 129 | 129 | 129 | 130 |
Reserves ReservesCr | 1,957 | 2,257 | 2,456 | 2,873 | 2,921 | 3,151 | 3,219 | 3,670 | 3,703 | 3,845 | 4,080 |
| 1,314 | 1,249 | 1,458 | 1,724 | 1,753 | 2,013 | 2,153 | 2,429 | 2,444 | 2,455 | 4,101 | |
| 36 | 45 | 68 | 198 | 181 | 239 | 228 | 561 | 808 | 1,611 | 1,480 | |
| 3,381 | 3,633 | 4,081 | 4,909 | 4,970 | 5,510 | 5,786 | 6,946 | 7,421 | 8,332 | 10,075 | |
| 2,107 | 2,390 | 2,794 | 3,200 | 3,149 | 3,336 | 3,505 | 3,820 | 4,003 | 5,077 | 5,860 | |
| 1,274 | 1,243 | 1,287 | 1,709 | 1,821 | 2,174 | 2,281 | 3,126 | 3,418 | 3,255 | 4,215 | |
| 3,381 | 3,633 | 4,081 | 4,909 | 4,970 | 5,510 | 5,786 | 6,946 | 7,421 | 8,332 | 10,075 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 818 | 649 | 516 | 1,062 | 1,214 | 2,007 | 1,016 | 1,419 | 1,387 | 1,363 | 2,084 | |
| -197 | -92 | 55 | -334 | -39 | -938 | 425 | -865 | 176 | -621 | -722 | |
| -601 | -574 | -567 | -698 | -1,147 | -1,058 | -1,290 | -560 | -1,542 | -649 | -1,279 | |
Net Cash Flow Net Cash FlowCr | 18 | -51 | 8 | -3 | 45 | 16 | 153 | -69 | 21 | 93 | 83 |
Free Cash Flow Free Cash FlowCr | 731 | 567 | 394 | 919 | 1,034 | 1,870 | 884 | 1,237 | 1,234 | 1,241 | 1,772 |
CFO To PAT CFO To PAT% | 113.0 | 80.0 | 62.4 | 93.9 | 116.4 | 167.4 | 81.0 | 107.3 | 92.3 | 82.2 | 115.0 |
CFO To EBITDA CFO To EBITDA% | 77.8 | 56.0 | 45.4 | 80.1 | 82.6 | 126.2 | 60.4 | 78.4 | 68.5 | 63.7 | 89.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 818 | 649 | 516 | 1,062 | 1,214 | 2,007 | 1,016 | 1,419 | 1,387 | 1,363 | 2,084 | |
| -197 | -92 | 55 | -334 | -39 | -938 | 425 | -865 | 176 | -621 | -722 | |
| -601 | -574 | -567 | -698 | -1,147 | -1,058 | -1,290 | -560 | -1,542 | -649 | -1,279 | |
Net Cash Flow Net Cash FlowCr | 18 | -51 | 8 | -3 | 45 | 16 | 153 | -69 | 21 | 93 | 83 |
Free Cash Flow Free Cash FlowCr | 731 | 567 | 394 | 919 | 1,034 | 1,870 | 884 | 1,237 | 1,234 | 1,241 | 1,772 |
CFO To PAT CFO To PAT% | 113.0 | 80.0 | 62.4 | 93.9 | 116.4 | 167.4 | 81.0 | 107.3 | 92.3 | 82.2 | 115.0 |
CFO To EBITDA CFO To EBITDA% | 77.8 | 56.0 | 45.4 | 80.1 | 82.6 | 126.2 | 60.4 | 78.4 | 68.5 | 63.7 | 89.5 |
| 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 | 31,287 | 37,985 | 42,095 | 44,567 | 35,484 | 53,139 | 65,111 | 62,029 | 64,304 | 84,395 | 95,576 | 1,07,916 |
Price To Earnings Price To Earnings | 48.5 | 51.2 | 51.7 | 40.0 | 34.8 | 45.3 | 53.0 | 47.5 | 43.3 | 51.6 | 54.3 | 56.9 |
Price To Sales Price To Sales | 5.2 | 6.4 | 6.1 | 5.6 | 4.4 | 6.0 | 6.2 | 5.6 | 5.8 | 6.7 | 6.1 | 7.6 |
Price To Book Price To Book | 15.5 | 15.9 | 16.3 | 14.8 | 11.6 | 16.2 | 19.4 | 16.3 | 16.7 | 21.1 | 22.7 | 25.6 |
EV To EBITDA EV To EBITDA | 29.6 | 32.8 | 37.1 | 33.5 | 24.2 | 33.1 | 38.7 | 34.2 | 31.5 | 39.4 | 41.1 | 43.0 |
GPM GPM% | 44.1 | 47.1 | 41.9 | 40.5 | 44.0 | 42.8 | 39.7 | 42.2 | 47.7 | 47.1 | 41.4 | 41.4 |
OPM OPM% | 17.5 | 19.6 | 18.0 | 18.1 | 20.1 | 19.8 | 17.7 | 18.5 | 21.0 | 19.8 | 17.1 | 17.4 |
NPM NPM% | 12.0 | 13.7 | 13.1 | 15.4 | 14.3 | 14.9 | 13.2 | 13.5 | 15.6 | 15.3 | 13.3 | 13.7 |
ROCE ROCE% | 46.9 | 44.4 | 39.1 | 38.7 | 42.1 | 41.1 | 42.9 | 40.8 | 46.1 | 47.9 | 48.9 | 48.9 |
ROE ROE% | 34.7 | 34.0 | 32.0 | 37.7 | 34.2 | 36.5 | 37.5 | 34.8 | 39.2 | 41.7 | 43.1 | 43.1 |
ROA ROA% | 21.4 | 22.3 | 20.3 | 23.0 | 21.0 | 21.8 | 21.7 | 19.0 | 20.2 | 19.9 | 18.0 | 18.0 |
| 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 | 31,287 | 37,985 | 42,095 | 44,567 | 35,484 | 53,139 | 65,111 | 62,029 | 64,304 | 84,395 | 95,576 | 1,07,916 |
Price To Earnings Price To Earnings | 48.5 | 51.2 | 51.7 | 40.0 | 34.8 | 45.3 | 53.0 | 47.5 | 43.3 | 51.6 | 54.3 | 56.9 |
Price To Sales Price To Sales | 5.2 | 6.4 | 6.1 | 5.6 | 4.4 | 6.0 | 6.2 | 5.6 | 5.8 | 6.7 | 6.1 | 7.6 |
Price To Book Price To Book | 15.5 | 15.9 | 16.3 | 14.8 | 11.6 | 16.2 | 19.4 | 16.3 | 16.7 | 21.1 | 22.7 | 25.6 |
EV To EBITDA EV To EBITDA | 29.6 | 32.8 | 37.1 | 33.5 | 24.2 | 33.1 | 38.7 | 34.2 | 31.5 | 39.4 | 41.1 | 43.0 |
GPM GPM% | 44.1 | 47.1 | 41.9 | 40.5 | 44.0 | 42.8 | 39.7 | 42.2 | 47.7 | 47.1 | 41.4 | 41.4 |
OPM OPM% | 17.5 | 19.6 | 18.0 | 18.1 | 20.1 | 19.8 | 17.7 | 18.5 | 21.0 | 19.8 | 17.1 | 17.4 |
NPM NPM% | 12.0 | 13.7 | 13.1 | 15.4 | 14.3 | 14.9 | 13.2 | 13.5 | 15.6 | 15.3 | 13.3 | 13.7 |
ROCE ROCE% | 46.9 | 44.4 | 39.1 | 38.7 | 42.1 | 41.1 | 42.9 | 40.8 | 46.1 | 47.9 | 48.9 | 48.9 |
ROE ROE% | 34.7 | 34.0 | 32.0 | 37.7 | 34.2 | 36.5 | 37.5 | 34.8 | 39.2 | 41.7 | 43.1 | 43.1 |
ROA ROA% | 21.4 | 22.3 | 20.3 | 23.0 | 21.0 | 21.8 | 21.7 | 19.0 | 20.2 | 19.9 | 18.0 | 18.0 |
Documents — Marico Ltd
Concall Transcript Summaries — Marico Ltd