| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 203 | 178 | 221 | 213 | 208 | 208 | 251 | 216 | 240 | 237 | 273 | 269 | |
Growth YoY Revenue Growth YoY% | -0.6 | 0.2 | 14.3 | 6.1 | 2.5 | 16.9 | 13.4 | 1.3 | 15.5 | 14.0 | 9.1 | 24.7 |
| 160 | 143 | 180 | 165 | 165 | 162 | 198 | 173 | 190 | 182 | 188 | 210 | |
| 43 | 35 | 41 | 48 | 43 | 47 | 53 | 43 | 50 | 55 | 86 | 59 | |
OPM OPM% | 21.1 | 19.8 | 18.7 | 22.6 | 20.8 | 22.4 | 21.2 | 19.9 | 21.0 | 23.4 | 31.4 | 21.9 |
| 8 | 9 | 7 | 11 | 15 | 3 | 12 | 20 | 13 | 19 | 3 | 23 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 |
PBT PBTCr | 43 | 36 | 40 | 51 | 51 | 42 | 57 | 55 | 56 | 67 | 81 | 74 |
| 10 | 9 | 8 | 14 | 11 | 12 | 15 | 14 | 15 | 16 | 22 | 18 | |
| 32 | 27 | 32 | 37 | 40 | 31 | 42 | 41 | 41 | 51 | 59 | 56 | |
Growth YoY PAT Growth YoY% | 19.3 | 2.8 | 37.8 | 22.4 | 22.9 | 12.0 | 28.8 | 9.0 | 2.5 | 66.0 | 43.2 | 37.8 |
NPM NPM% | 16.0 | 15.3 | 14.6 | 17.5 | 19.1 | 14.7 | 16.6 | 18.9 | 17.0 | 21.4 | 21.7 | 20.8 |
| 7.4 | 6.2 | 7.3 | 8.5 | 9.1 | 7.0 | 9.5 | 9.4 | 9.4 | 11.7 | 13.7 | 12.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 203 | 178 | 221 | 213 | 208 | 208 | 251 | 216 | 240 | 237 | 273 | 269 | |
Growth YoY Revenue Growth YoY% | -0.6 | 0.2 | 14.3 | 6.1 | 2.5 | 16.9 | 13.4 | 1.3 | 15.5 | 14.0 | 9.1 | 24.7 |
| 160 | 143 | 180 | 165 | 165 | 162 | 198 | 173 | 190 | 182 | 188 | 210 | |
| 43 | 35 | 41 | 48 | 43 | 47 | 53 | 43 | 50 | 55 | 86 | 59 | |
OPM OPM% | 21.1 | 19.8 | 18.7 | 22.6 | 20.8 | 22.4 | 21.2 | 19.9 | 21.0 | 23.4 | 31.4 | 21.9 |
| 8 | 9 | 7 | 11 | 15 | 3 | 12 | 20 | 13 | 19 | 3 | 23 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 |
PBT PBTCr | 43 | 36 | 40 | 51 | 51 | 42 | 57 | 55 | 56 | 67 | 81 | 74 |
| 10 | 9 | 8 | 14 | 11 | 12 | 15 | 14 | 15 | 16 | 22 | 18 | |
| 32 | 27 | 32 | 37 | 40 | 31 | 42 | 41 | 41 | 51 | 59 | 56 | |
Growth YoY PAT Growth YoY% | 19.3 | 2.8 | 37.8 | 22.4 | 22.9 | 12.0 | 28.8 | 9.0 | 2.5 | 66.0 | 43.2 | 37.8 |
NPM NPM% | 16.0 | 15.3 | 14.6 | 17.5 | 19.1 | 14.7 | 16.6 | 18.9 | 17.0 | 21.4 | 21.7 | 20.8 |
| 7.4 | 6.2 | 7.3 | 8.5 | 9.1 | 7.0 | 9.5 | 9.4 | 9.4 | 11.7 | 13.7 | 12.9 |
| 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 | 496 | 474 | 570 | 591 | 528 | 513 | 656 | 776 | 803 | 880 | 967 | 1,020 |
Growth Revenue Growth% | -4.5 | 20.4 | 3.7 | -10.7 | -2.9 | 28.0 | 18.1 | 3.5 | 9.6 | 9.9 | 15.6 | |
| 365 | 347 | 420 | 462 | 424 | 391 | 531 | 637 | 644 | 689 | 732 | 770 | |
| 131 | 126 | 150 | 129 | 104 | 122 | 126 | 139 | 159 | 191 | 235 | 251 | |
OPM OPM% | 26.4 | 26.7 | 26.3 | 21.9 | 19.7 | 23.7 | 19.1 | 17.9 | 19.8 | 21.7 | 24.3 | 24.6 |
| 6 | 11 | 13 | 22 | 20 | 20 | 20 | 18 | 32 | 41 | 55 | 58 | |
Interest Expense Interest ExpenseCr | 3 | 1 | 1 | 1 | 2 | 4 | 2 | 2 | 3 | 2 | 1 | 1 |
Depreciation DepreciationCr | 16 | 17 | 17 | 18 | 18 | 18 | 20 | 22 | 29 | 29 | 29 | 30 |
PBT PBTCr | 117 | 120 | 145 | 132 | 104 | 120 | 123 | 132 | 159 | 201 | 259 | 278 |
| 40 | 38 | 48 | 43 | 24 | 30 | 29 | 28 | 36 | 52 | 67 | 71 | |
PAT PATCr | 77 | 82 | 97 | 90 | 80 | 90 | 94 | 104 | 122 | 149 | 192 | 207 |
Growth PAT Growth% | 5.6 | 18.9 | -7.6 | -10.9 | 12.5 | 5.2 | 10.4 | 17.5 | 21.9 | 28.4 | 35.7 | |
NPM NPM% | 15.6 | 17.2 | 17.0 | 15.2 | 15.1 | 17.5 | 14.4 | 13.4 | 15.3 | 17.0 | 19.8 | 20.3 |
| 16.0 | 17.7 | 21.2 | 19.8 | 17.6 | 19.9 | 21.2 | 23.7 | 27.9 | 34.2 | 44.1 | 47.7 |
| 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 | 496 | 474 | 570 | 591 | 528 | 513 | 656 | 776 | 803 | 880 | 967 | 1,020 |
Growth Revenue Growth% | -4.5 | 20.4 | 3.7 | -10.7 | -2.9 | 28.0 | 18.1 | 3.5 | 9.6 | 9.9 | 15.6 | |
| 365 | 347 | 420 | 462 | 424 | 391 | 531 | 637 | 644 | 689 | 732 | 770 | |
| 131 | 126 | 150 | 129 | 104 | 122 | 126 | 139 | 159 | 191 | 235 | 251 | |
OPM OPM% | 26.4 | 26.7 | 26.3 | 21.9 | 19.7 | 23.7 | 19.1 | 17.9 | 19.8 | 21.7 | 24.3 | 24.6 |
| 6 | 11 | 13 | 22 | 20 | 20 | 20 | 18 | 32 | 41 | 55 | 58 | |
Interest Expense Interest ExpenseCr | 3 | 1 | 1 | 1 | 2 | 4 | 2 | 2 | 3 | 2 | 1 | 1 |
Depreciation DepreciationCr | 16 | 17 | 17 | 18 | 18 | 18 | 20 | 22 | 29 | 29 | 29 | 30 |
PBT PBTCr | 117 | 120 | 145 | 132 | 104 | 120 | 123 | 132 | 159 | 201 | 259 | 278 |
| 40 | 38 | 48 | 43 | 24 | 30 | 29 | 28 | 36 | 52 | 67 | 71 | |
PAT PATCr | 77 | 82 | 97 | 90 | 80 | 90 | 94 | 104 | 122 | 149 | 192 | 207 |
Growth PAT Growth% | 5.6 | 18.9 | -7.6 | -10.9 | 12.5 | 5.2 | 10.4 | 17.5 | 21.9 | 28.4 | 35.7 | |
NPM NPM% | 15.6 | 17.2 | 17.0 | 15.2 | 15.1 | 17.5 | 14.4 | 13.4 | 15.3 | 17.0 | 19.8 | 20.3 |
| 16.0 | 17.7 | 21.2 | 19.8 | 17.6 | 19.9 | 21.2 | 23.7 | 27.9 | 34.2 | 44.1 | 47.7 |
| 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 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 312 | 364 | 427 | 495 | 555 | 601 | 685 | 732 | 845 | 934 | 1,111 |
| 85 | 78 | 76 | 85 | 100 | 117 | 92 | 100 | 82 | 87 | 113 | |
| 14 | 9 | 7 | 17 | 19 | 17 | 23 | 18 | 13 | 12 | 17 | |
| 435 | 474 | 532 | 620 | 696 | 757 | 822 | 871 | 963 | 1,055 | 1,262 | |
| 292 | 335 | 393 | 425 | 423 | 481 | 522 | 571 | 665 | 674 | 839 | |
| 144 | 139 | 139 | 195 | 273 | 276 | 300 | 300 | 298 | 381 | 423 | |
| 435 | 474 | 532 | 620 | 696 | 757 | 822 | 871 | 963 | 1,055 | 1,262 |
| 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 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 312 | 364 | 427 | 495 | 555 | 601 | 685 | 732 | 845 | 934 | 1,111 |
| 85 | 78 | 76 | 85 | 100 | 117 | 92 | 100 | 82 | 87 | 113 | |
| 14 | 9 | 7 | 17 | 19 | 17 | 23 | 18 | 13 | 12 | 17 | |
| 435 | 474 | 532 | 620 | 696 | 757 | 822 | 871 | 963 | 1,055 | 1,262 | |
| 292 | 335 | 393 | 425 | 423 | 481 | 522 | 571 | 665 | 674 | 839 | |
| 144 | 139 | 139 | 195 | 273 | 276 | 300 | 300 | 298 | 381 | 423 | |
| 435 | 474 | 532 | 620 | 696 | 757 | 822 | 871 | 963 | 1,055 | 1,262 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 75 | 87 | 63 | 63 | 55 | 13 | 121 | 113 | 157 | 133 | |
| -33 | -26 | -30 | -68 | -48 | -20 | 17 | -32 | -78 | -68 | -115 | |
| -44 | -46 | -50 | -3 | -7 | -38 | -21 | -67 | -21 | -70 | -24 | |
Net Cash Flow Net Cash FlowCr | -7 | 3 | 7 | -8 | 9 | -3 | 9 | 23 | 14 | 19 | -6 |
Free Cash Flow Free Cash FlowCr | 53 | 64 | 80 | 17 | 14 | 27 | -34 | 91 | 91 | 139 | 110 |
CFO To PAT CFO To PAT% | 91.2 | 92.2 | 89.6 | 70.0 | 79.3 | 60.8 | 13.9 | 116.3 | 91.9 | 105.1 | 69.4 |
CFO To EBITDA CFO To EBITDA% | 53.9 | 59.5 | 57.9 | 48.5 | 60.9 | 44.8 | 10.5 | 87.4 | 70.9 | 82.1 | 56.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 75 | 87 | 63 | 63 | 55 | 13 | 121 | 113 | 157 | 133 | |
| -33 | -26 | -30 | -68 | -48 | -20 | 17 | -32 | -78 | -68 | -115 | |
| -44 | -46 | -50 | -3 | -7 | -38 | -21 | -67 | -21 | -70 | -24 | |
Net Cash Flow Net Cash FlowCr | -7 | 3 | 7 | -8 | 9 | -3 | 9 | 23 | 14 | 19 | -6 |
Free Cash Flow Free Cash FlowCr | 53 | 64 | 80 | 17 | 14 | 27 | -34 | 91 | 91 | 139 | 110 |
CFO To PAT CFO To PAT% | 91.2 | 92.2 | 89.6 | 70.0 | 79.3 | 60.8 | 13.9 | 116.3 | 91.9 | 105.1 | 69.4 |
CFO To EBITDA CFO To EBITDA% | 53.9 | 59.5 | 57.9 | 48.5 | 60.9 | 44.8 | 10.5 | 87.4 | 70.9 | 82.1 | 56.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,793 | 1,732 | 2,149 | 1,589 | 687 | 1,857 | 1,597 | 1,846 | 2,003 | 2,057 | 2,148 | 3,176 |
Price To Earnings Price To Earnings | 25.5 | 21.2 | 22.2 | 17.7 | 8.6 | 20.7 | 16.9 | 17.7 | 16.4 | 13.8 | 11.2 | 15.3 |
Price To Sales Price To Sales | 3.6 | 3.7 | 3.8 | 2.7 | 1.3 | 3.6 | 2.4 | 2.4 | 2.5 | 2.3 | 2.2 | 3.1 |
Price To Book Price To Book | 5.3 | 4.5 | 4.8 | 3.1 | 1.2 | 3.0 | 2.3 | 2.5 | 2.3 | 2.1 | 1.9 | 2.8 |
EV To EBITDA EV To EBITDA | 13.7 | 13.6 | 14.2 | 12.3 | 6.6 | 15.4 | 12.7 | 13.0 | 12.3 | 10.3 | 8.8 | 12.6 |
GPM GPM% | 37.8 | 38.6 | 36.8 | 32.1 | 33.9 | 38.2 | 32.9 | 31.7 | 33.5 | 34.4 | 37.3 | 37.3 |
OPM OPM% | 26.4 | 26.7 | 26.3 | 21.9 | 19.7 | 23.7 | 19.1 | 17.9 | 19.8 | 21.7 | 24.3 | 24.6 |
NPM NPM% | 15.6 | 17.2 | 17.0 | 15.2 | 15.1 | 17.5 | 14.4 | 13.4 | 15.3 | 17.0 | 19.8 | 20.3 |
ROCE ROCE% | 33.8 | 30.8 | 32.4 | 24.8 | 17.4 | 18.7 | 17.0 | 17.2 | 18.3 | 21.1 | 22.8 | 22.8 |
ROE ROE% | 23.0 | 21.1 | 21.6 | 17.3 | 13.8 | 14.4 | 13.3 | 13.8 | 14.1 | 15.6 | 16.9 | 16.9 |
ROA ROA% | 17.7 | 17.2 | 18.2 | 14.4 | 11.5 | 11.8 | 11.5 | 12.0 | 12.7 | 14.2 | 15.2 | 15.2 |
| 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 | 1,793 | 1,732 | 2,149 | 1,589 | 687 | 1,857 | 1,597 | 1,846 | 2,003 | 2,057 | 2,148 | 3,176 |
Price To Earnings Price To Earnings | 25.5 | 21.2 | 22.2 | 17.7 | 8.6 | 20.7 | 16.9 | 17.7 | 16.4 | 13.8 | 11.2 | 15.3 |
Price To Sales Price To Sales | 3.6 | 3.7 | 3.8 | 2.7 | 1.3 | 3.6 | 2.4 | 2.4 | 2.5 | 2.3 | 2.2 | 3.1 |
Price To Book Price To Book | 5.3 | 4.5 | 4.8 | 3.1 | 1.2 | 3.0 | 2.3 | 2.5 | 2.3 | 2.1 | 1.9 | 2.8 |
EV To EBITDA EV To EBITDA | 13.7 | 13.6 | 14.2 | 12.3 | 6.6 | 15.4 | 12.7 | 13.0 | 12.3 | 10.3 | 8.8 | 12.6 |
GPM GPM% | 37.8 | 38.6 | 36.8 | 32.1 | 33.9 | 38.2 | 32.9 | 31.7 | 33.5 | 34.4 | 37.3 | 37.3 |
OPM OPM% | 26.4 | 26.7 | 26.3 | 21.9 | 19.7 | 23.7 | 19.1 | 17.9 | 19.8 | 21.7 | 24.3 | 24.6 |
NPM NPM% | 15.6 | 17.2 | 17.0 | 15.2 | 15.1 | 17.5 | 14.4 | 13.4 | 15.3 | 17.0 | 19.8 | 20.3 |
ROCE ROCE% | 33.8 | 30.8 | 32.4 | 24.8 | 17.4 | 18.7 | 17.0 | 17.2 | 18.3 | 21.1 | 22.8 | 22.8 |
ROE ROE% | 23.0 | 21.1 | 21.6 | 17.3 | 13.8 | 14.4 | 13.3 | 13.8 | 14.1 | 15.6 | 16.9 | 16.9 |
ROA ROA% | 17.7 | 17.2 | 18.2 | 14.4 | 11.5 | 11.8 | 11.5 | 12.0 | 12.7 | 14.2 | 15.2 | 15.2 |
Documents — Mayur Uniquoters Ltd
Concall Transcript Summaries — Mayur Uniquoters Ltd