| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 278 | 244 | 146 | 200 | 278 | 284 | 297 | 410 | 450 | 612 | 395 | 416 | |
Growth YoY Revenue Growth YoY% | 11.9 | -14.8 | -37.7 | 34.4 | -0.1 | 16.4 | 103.7 | 104.5 | 61.8 | 115.8 | 33.0 | 1.6 |
| 238 | 226 | 132 | 167 | 242 | 244 | 261 | 353 | 388 | 546 | 353 | 350 | |
| 40 | 18 | 14 | 34 | 36 | 39 | 36 | 57 | 62 | 66 | 41 | 66 | |
OPM OPM% | 14.5 | 7.4 | 9.6 | 16.8 | 13.0 | 13.9 | 12.2 | 13.9 | 13.7 | 10.8 | 10.4 | 15.8 |
| 1 | 0 | 9 | 2 | 2 | 2 | 6 | 3 | 2 | 3 | 9 | 5 | |
Interest Expense Interest ExpenseCr | 8 | 4 | 8 | 9 | 7 | 5 | 7 | 7 | 6 | 9 | 11 | 15 |
Depreciation DepreciationCr | 7 | 7 | 7 | 9 | 9 | 9 | 8 | 9 | 9 | 9 | 9 | 12 |
PBT PBTCr | 26 | 7 | 8 | 18 | 23 | 27 | 27 | 44 | 49 | 51 | 31 | 44 |
| 11 | 5 | 6 | 6 | 9 | 9 | 13 | 16 | 18 | 19 | -29 | 11 | |
| 15 | 1 | 1 | 11 | 14 | 18 | 14 | 28 | 30 | 32 | 60 | 33 | |
Growth YoY PAT Growth YoY% | -54.1 | -96.6 | -94.3 | 58.7 | -7.3 | 1,276.9 | 932.6 | 145.5 | 120.1 | 77.4 | 319.4 | 16.8 |
NPM NPM% | 5.4 | 0.5 | 0.9 | 5.7 | 5.0 | 6.3 | 4.8 | 6.9 | 6.8 | 5.2 | 15.1 | 7.9 |
| 0.3 | 0.0 | 0.0 | 0.3 | 0.3 | 0.4 | 0.3 | 0.6 | 0.7 | 0.7 | 1.4 | 0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 278 | 244 | 146 | 200 | 278 | 284 | 297 | 410 | 450 | 612 | 395 | 416 | |
Growth YoY Revenue Growth YoY% | 11.9 | -14.8 | -37.7 | 34.4 | -0.1 | 16.4 | 103.7 | 104.5 | 61.8 | 115.8 | 33.0 | 1.6 |
| 238 | 226 | 132 | 167 | 242 | 244 | 261 | 353 | 388 | 546 | 353 | 350 | |
| 40 | 18 | 14 | 34 | 36 | 39 | 36 | 57 | 62 | 66 | 41 | 66 | |
OPM OPM% | 14.5 | 7.4 | 9.6 | 16.8 | 13.0 | 13.9 | 12.2 | 13.9 | 13.7 | 10.8 | 10.4 | 15.8 |
| 1 | 0 | 9 | 2 | 2 | 2 | 6 | 3 | 2 | 3 | 9 | 5 | |
Interest Expense Interest ExpenseCr | 8 | 4 | 8 | 9 | 7 | 5 | 7 | 7 | 6 | 9 | 11 | 15 |
Depreciation DepreciationCr | 7 | 7 | 7 | 9 | 9 | 9 | 8 | 9 | 9 | 9 | 9 | 12 |
PBT PBTCr | 26 | 7 | 8 | 18 | 23 | 27 | 27 | 44 | 49 | 51 | 31 | 44 |
| 11 | 5 | 6 | 6 | 9 | 9 | 13 | 16 | 18 | 19 | -29 | 11 | |
| 15 | 1 | 1 | 11 | 14 | 18 | 14 | 28 | 30 | 32 | 60 | 33 | |
Growth YoY PAT Growth YoY% | -54.1 | -96.6 | -94.3 | 58.7 | -7.3 | 1,276.9 | 932.6 | 145.5 | 120.1 | 77.4 | 319.4 | 16.8 |
NPM NPM% | 5.4 | 0.5 | 0.9 | 5.7 | 5.0 | 6.3 | 4.8 | 6.9 | 6.8 | 5.2 | 15.1 | 7.9 |
| 0.3 | 0.0 | 0.0 | 0.3 | 0.3 | 0.4 | 0.3 | 0.6 | 0.7 | 0.7 | 1.4 | 0.8 |
| 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 | 65 | 82 | 90 | 116 | 131 | 186 | 491 | 982 | 817 | 1,059 | 1,867 | 1,874 |
Growth Revenue Growth% | 3.9 | 26.2 | 10.2 | 29.1 | 12.8 | 41.9 | 164.7 | 99.8 | -16.8 | 29.6 | 76.3 | 47.7 |
| 52 | 60 | 69 | 87 | 96 | 144 | 385 | 772 | 721 | 914 | 1,640 | 1,638 | |
| 12 | 21 | 21 | 30 | 35 | 42 | 107 | 210 | 96 | 145 | 227 | 235 | |
OPM OPM% | 18.8 | 26.1 | 22.8 | 25.4 | 26.5 | 22.4 | 21.7 | 21.4 | 11.8 | 13.7 | 12.1 | 12.6 |
| 0 | 4 | 0 | 0 | 0 | 0 | 0 | 5 | 11 | 11 | 17 | 19 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 5 | 4 | 3 | 4 | 8 | 16 | 26 | 28 | 32 | 41 |
Depreciation DepreciationCr | 4 | 7 | 8 | 10 | 10 | 9 | 18 | 22 | 29 | 34 | 37 | 40 |
PBT PBTCr | 6 | 13 | 7 | 16 | 21 | 29 | 81 | 176 | 52 | 95 | 174 | 174 |
| -3 | 2 | 2 | 4 | 7 | 8 | 24 | 52 | 27 | 37 | 24 | 19 | |
PAT PATCr | 9 | 12 | 5 | 11 | 15 | 20 | 57 | 124 | 25 | 57 | 150 | 155 |
Growth PAT Growth% | 136.0 | 27.4 | -56.4 | 123.5 | 29.8 | 36.4 | 181.7 | 117.8 | -80.0 | 131.3 | 161.3 | 108.8 |
NPM NPM% | 14.2 | 14.4 | 5.7 | 9.8 | 11.3 | 10.9 | 11.6 | 12.7 | 3.0 | 5.4 | 8.0 | 8.3 |
| 4.6 | 0.3 | 0.1 | 0.3 | 0.3 | 0.5 | 1.3 | 2.8 | 0.6 | 1.3 | 3.4 | 3.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 65 | 82 | 90 | 116 | 131 | 186 | 491 | 982 | 817 | 1,059 | 1,867 | 1,874 |
Growth Revenue Growth% | 3.9 | 26.2 | 10.2 | 29.1 | 12.8 | 41.9 | 164.7 | 99.8 | -16.8 | 29.6 | 76.3 | 47.7 |
| 52 | 60 | 69 | 87 | 96 | 144 | 385 | 772 | 721 | 914 | 1,640 | 1,638 | |
| 12 | 21 | 21 | 30 | 35 | 42 | 107 | 210 | 96 | 145 | 227 | 235 | |
OPM OPM% | 18.8 | 26.1 | 22.8 | 25.4 | 26.5 | 22.4 | 21.7 | 21.4 | 11.8 | 13.7 | 12.1 | 12.6 |
| 0 | 4 | 0 | 0 | 0 | 0 | 0 | 5 | 11 | 11 | 17 | 19 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 5 | 4 | 3 | 4 | 8 | 16 | 26 | 28 | 32 | 41 |
Depreciation DepreciationCr | 4 | 7 | 8 | 10 | 10 | 9 | 18 | 22 | 29 | 34 | 37 | 40 |
PBT PBTCr | 6 | 13 | 7 | 16 | 21 | 29 | 81 | 176 | 52 | 95 | 174 | 174 |
| -3 | 2 | 2 | 4 | 7 | 8 | 24 | 52 | 27 | 37 | 24 | 19 | |
PAT PATCr | 9 | 12 | 5 | 11 | 15 | 20 | 57 | 124 | 25 | 57 | 150 | 155 |
Growth PAT Growth% | 136.0 | 27.4 | -56.4 | 123.5 | 29.8 | 36.4 | 181.7 | 117.8 | -80.0 | 131.3 | 161.3 | 108.8 |
NPM NPM% | 14.2 | 14.4 | 5.7 | 9.8 | 11.3 | 10.9 | 11.6 | 12.7 | 3.0 | 5.4 | 8.0 | 8.3 |
| 4.6 | 0.3 | 0.1 | 0.3 | 0.3 | 0.5 | 1.3 | 2.8 | 0.6 | 1.3 | 3.4 | 3.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 44 | 88 | 88 | 88 |
Reserves ReservesCr | 69 | 80 | 85 | 95 | 108 | 127 | 183 | 285 | 263 | 316 | 462 |
| 6 | 26 | 25 | 26 | 28 | 68 | 186 | 317 | 351 | 351 | 633 | |
| 16 | 21 | 20 | 17 | 31 | 47 | 48 | 98 | 102 | 191 | 499 | |
| 113 | 149 | 152 | 160 | 189 | 264 | 439 | 743 | 804 | 946 | 1,682 | |
| 22 | 42 | 38 | 56 | 72 | 103 | 281 | 501 | 483 | 510 | 911 | |
| 91 | 106 | 114 | 104 | 117 | 162 | 158 | 242 | 321 | 436 | 772 | |
| 113 | 149 | 152 | 160 | 189 | 264 | 439 | 743 | 804 | 946 | 1,682 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 44 | 88 | 88 | 88 |
Reserves ReservesCr | 69 | 80 | 85 | 95 | 108 | 127 | 183 | 285 | 263 | 316 | 462 |
| 6 | 26 | 25 | 26 | 28 | 68 | 186 | 317 | 351 | 351 | 633 | |
| 16 | 21 | 20 | 17 | 31 | 47 | 48 | 98 | 102 | 191 | 499 | |
| 113 | 149 | 152 | 160 | 189 | 264 | 439 | 743 | 804 | 946 | 1,682 | |
| 22 | 42 | 38 | 56 | 72 | 103 | 281 | 501 | 483 | 510 | 911 | |
| 91 | 106 | 114 | 104 | 117 | 162 | 158 | 242 | 321 | 436 | 772 | |
| 113 | 149 | 152 | 160 | 189 | 264 | 439 | 743 | 804 | 946 | 1,682 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 8 | 19 | 15 | 14 | 30 | -72 | -70 | 148 | 96 | -127 | |
| -27 | -17 | -16 | -1 | -22 | -56 | -13 | -65 | -92 | -92 | -373 | |
| 16 | 8 | -3 | -14 | 9 | 25 | 85 | 141 | -61 | -4 | 501 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 6 | -6 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -16 | -14 | 3 | 14 | -8 | -26 | -85 | -140 | 43 | -12 | -524 |
CFO To PAT CFO To PAT% | 119.9 | 68.9 | 375.8 | 134.3 | 97.3 | 147.0 | -126.2 | -56.4 | 594.4 | 167.4 | -84.8 |
CFO To EBITDA CFO To EBITDA% | 90.8 | 37.9 | 93.6 | 52.1 | 41.6 | 71.5 | -67.5 | -33.4 | 153.5 | 66.1 | -56.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 8 | 19 | 15 | 14 | 30 | -72 | -70 | 148 | 96 | -127 | |
| -27 | -17 | -16 | -1 | -22 | -56 | -13 | -65 | -92 | -92 | -373 | |
| 16 | 8 | -3 | -14 | 9 | 25 | 85 | 141 | -61 | -4 | 501 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 6 | -6 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -16 | -14 | 3 | 14 | -8 | -26 | -85 | -140 | 43 | -12 | -524 |
CFO To PAT CFO To PAT% | 119.9 | 68.9 | 375.8 | 134.3 | 97.3 | 147.0 | -126.2 | -56.4 | 594.4 | 167.4 | -84.8 |
CFO To EBITDA CFO To EBITDA% | 90.8 | 37.9 | 93.6 | 52.1 | 41.6 | 71.5 | -67.5 | -33.4 | 153.5 | 66.1 | -56.2 |
| 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 | 112 | 94 | 123 | 144 | 216 | 887 | 2,490 | 2,114 | 2,461 | 4,035 | 7,321 | |
Price To Earnings Price To Earnings | 9.7 | 18.4 | 10.7 | 9.7 | 10.7 | 15.6 | 20.1 | 85.0 | 42.8 | 26.9 | 47.3 | |
Price To Sales Price To Sales | 1.4 | 1.1 | 1.1 | 1.1 | 1.2 | 1.8 | 2.5 | 2.6 | 2.3 | 2.2 | 3.9 | |
Price To Book Price To Book | 1.4 | 1.2 | 1.1 | 1.1 | 1.4 | 4.3 | 7.6 | 6.0 | 6.1 | 7.3 | 13.3 | |
EV To EBITDA EV To EBITDA | 6.7 | 6.2 | 5.0 | 5.2 | 6.9 | 9.8 | 13.3 | 24.9 | 19.0 | 21.5 | 33.5 | |
GPM GPM% | 32.9 | 49.4 | 43.7 | 48.5 | 45.8 | 41.8 | 33.6 | 29.5 | 24.3 | 26.0 | 22.3 | 22.3 |
OPM OPM% | 18.8 | 26.1 | 22.8 | 25.4 | 26.5 | 22.4 | 21.7 | 21.4 | 11.8 | 13.7 | 12.1 | 12.6 |
NPM NPM% | 14.2 | 14.4 | 5.7 | 9.8 | 11.3 | 10.9 | 11.6 | 12.7 | 3.0 | 5.4 | 8.0 | 8.3 |
ROCE ROCE% | 8.1 | 14.0 | 8.9 | 13.8 | 14.6 | 14.7 | 24.0 | 29.6 | 12.3 | 17.0 | 14.7 | 14.7 |
ROE ROE% | 10.1 | 11.5 | 4.8 | 9.8 | 11.4 | 13.6 | 27.8 | 37.8 | 7.1 | 14.2 | 27.3 | 27.3 |
ROA ROA% | 8.1 | 7.9 | 3.4 | 7.2 | 7.8 | 7.7 | 13.0 | 16.7 | 3.1 | 6.1 | 8.9 | 8.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 112 | 94 | 123 | 144 | 216 | 887 | 2,490 | 2,114 | 2,461 | 4,035 | 7,321 | |
Price To Earnings Price To Earnings | 9.7 | 18.4 | 10.7 | 9.7 | 10.7 | 15.6 | 20.1 | 85.0 | 42.8 | 26.9 | 47.3 | |
Price To Sales Price To Sales | 1.4 | 1.1 | 1.1 | 1.1 | 1.2 | 1.8 | 2.5 | 2.6 | 2.3 | 2.2 | 3.9 | |
Price To Book Price To Book | 1.4 | 1.2 | 1.1 | 1.1 | 1.4 | 4.3 | 7.6 | 6.0 | 6.1 | 7.3 | 13.3 | |
EV To EBITDA EV To EBITDA | 6.7 | 6.2 | 5.0 | 5.2 | 6.9 | 9.8 | 13.3 | 24.9 | 19.0 | 21.5 | 33.5 | |
GPM GPM% | 32.9 | 49.4 | 43.7 | 48.5 | 45.8 | 41.8 | 33.6 | 29.5 | 24.3 | 26.0 | 22.3 | 22.3 |
OPM OPM% | 18.8 | 26.1 | 22.8 | 25.4 | 26.5 | 22.4 | 21.7 | 21.4 | 11.8 | 13.7 | 12.1 | 12.6 |
NPM NPM% | 14.2 | 14.4 | 5.7 | 9.8 | 11.3 | 10.9 | 11.6 | 12.7 | 3.0 | 5.4 | 8.0 | 8.3 |
ROCE ROCE% | 8.1 | 14.0 | 8.9 | 13.8 | 14.6 | 14.7 | 24.0 | 29.6 | 12.3 | 17.0 | 14.7 | 14.7 |
ROE ROE% | 10.1 | 11.5 | 4.8 | 9.8 | 11.4 | 13.6 | 27.8 | 37.8 | 7.1 | 14.2 | 27.3 | 27.3 |
ROA ROA% | 8.1 | 7.9 | 3.4 | 7.2 | 7.8 | 7.7 | 13.0 | 16.7 | 3.1 | 6.1 | 8.9 | 8.9 |
Documents — Madhya Bharat Agro Products Ltd
Concall Transcript Summaries — Madhya Bharat Agro Products Ltd