| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 397 | 399 | 398 | 382 | 398 | 374 | 371 | 362 | 385 | 414 | 430 | 420 | |
Growth YoY Revenue Growth YoY% | 10.9 | 7.2 | 2.4 | 3.3 | 0.4 | -6.2 | -6.8 | -5.4 | -3.4 | 10.6 | 15.9 | 16.3 |
| 322 | 323 | 320 | 309 | 321 | 301 | 298 | 298 | 318 | 344 | 349 | 346 | |
| 75 | 75 | 78 | 73 | 77 | 73 | 73 | 63 | 67 | 69 | 81 | 75 | |
OPM OPM% | 18.8 | 18.9 | 19.5 | 19.1 | 19.3 | 19.6 | 19.7 | 17.5 | 17.3 | 16.8 | 18.8 | 17.8 |
| 4 | 5 | 6 | 6 | 7 | 4 | 6 | 8 | 4 | 3 | 1 | 6 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 13 | 15 | 16 | 15 | 14 | 18 | 21 | 20 | 18 | 16 |
Depreciation DepreciationCr | 21 | 21 | 20 | 22 | 23 | 23 | 26 | 25 | 24 | 26 | 28 | 30 |
PBT PBTCr | 49 | 49 | 50 | 42 | 45 | 39 | 40 | 28 | 25 | 25 | 35 | 35 |
| 14 | 15 | 14 | 12 | 13 | 12 | 7 | 9 | 9 | 9 | -9 | 1 | |
| 35 | 34 | 37 | 30 | 32 | 27 | 33 | 19 | 17 | 18 | 45 | 90 | |
Growth YoY PAT Growth YoY% | 7.7 | -6.3 | 19.5 | 3.8 | -10.0 | -20.8 | -9.5 | -36.3 | -48.1 | -33.8 | 34.4 | 371.2 |
NPM NPM% | 8.9 | 8.4 | 9.3 | 7.9 | 8.0 | 7.1 | 9.0 | 5.3 | 4.3 | 4.3 | 10.4 | 21.5 |
| 7.3 | 7.0 | 7.6 | 6.2 | 6.6 | 5.5 | 6.9 | 4.0 | 3.4 | 3.6 | 9.3 | 18.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 397 | 399 | 398 | 382 | 398 | 374 | 371 | 362 | 385 | 414 | 430 | 420 | |
Growth YoY Revenue Growth YoY% | 10.9 | 7.2 | 2.4 | 3.3 | 0.4 | -6.2 | -6.8 | -5.4 | -3.4 | 10.6 | 15.9 | 16.3 |
| 322 | 323 | 320 | 309 | 321 | 301 | 298 | 298 | 318 | 344 | 349 | 346 | |
| 75 | 75 | 78 | 73 | 77 | 73 | 73 | 63 | 67 | 69 | 81 | 75 | |
OPM OPM% | 18.8 | 18.9 | 19.5 | 19.1 | 19.3 | 19.6 | 19.7 | 17.5 | 17.3 | 16.8 | 18.8 | 17.8 |
| 4 | 5 | 6 | 6 | 7 | 4 | 6 | 8 | 4 | 3 | 1 | 6 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 13 | 15 | 16 | 15 | 14 | 18 | 21 | 20 | 18 | 16 |
Depreciation DepreciationCr | 21 | 21 | 20 | 22 | 23 | 23 | 26 | 25 | 24 | 26 | 28 | 30 |
PBT PBTCr | 49 | 49 | 50 | 42 | 45 | 39 | 40 | 28 | 25 | 25 | 35 | 35 |
| 14 | 15 | 14 | 12 | 13 | 12 | 7 | 9 | 9 | 9 | -9 | 1 | |
| 35 | 34 | 37 | 30 | 32 | 27 | 33 | 19 | 17 | 18 | 45 | 90 | |
Growth YoY PAT Growth YoY% | 7.7 | -6.3 | 19.5 | 3.8 | -10.0 | -20.8 | -9.5 | -36.3 | -48.1 | -33.8 | 34.4 | 371.2 |
NPM NPM% | 8.9 | 8.4 | 9.3 | 7.9 | 8.0 | 7.1 | 9.0 | 5.3 | 4.3 | 4.3 | 10.4 | 21.5 |
| 7.3 | 7.0 | 7.6 | 6.2 | 6.6 | 5.5 | 6.9 | 4.0 | 3.4 | 3.6 | 9.3 | 18.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 639 | 934 | 769 | 752 | 1,140 | 1,462 | 1,563 | 1,525 | 1,590 | 1,649 |
Growth Revenue Growth% | 46.3 | -17.7 | -2.2 | 51.5 | 28.3 | 6.9 | -2.4 | 4.2 | 9.6 | |
| 509 | 759 | 637 | 623 | 931 | 1,189 | 1,270 | 1,229 | 1,310 | 1,357 | |
| 130 | 175 | 132 | 129 | 209 | 273 | 293 | 296 | 280 | 292 | |
OPM OPM% | 20.4 | 18.7 | 17.2 | 17.1 | 18.3 | 18.7 | 18.7 | 19.4 | 17.6 | 17.7 |
| 4 | 8 | 19 | 20 | 16 | 12 | 22 | 23 | 16 | 14 | |
Interest Expense Interest ExpenseCr | 13 | 32 | 38 | 32 | 28 | 30 | 42 | 60 | 78 | 76 |
Depreciation DepreciationCr | 46 | 58 | 60 | 65 | 68 | 79 | 83 | 93 | 103 | 108 |
PBT PBTCr | 74 | 93 | 53 | 52 | 129 | 177 | 189 | 166 | 115 | 121 |
| 14 | 27 | 11 | 6 | 38 | 49 | 54 | 43 | 16 | 9 | |
PAT PATCr | 61 | 66 | 42 | 46 | 91 | 128 | 135 | 123 | 99 | 169 |
Growth PAT Growth% | 8.1 | -36.0 | 9.9 | 97.6 | 40.6 | 5.5 | -8.8 | -19.9 | 52.6 | |
NPM NPM% | 9.5 | 7.0 | 5.5 | 6.1 | 8.0 | 8.8 | 8.6 | 8.1 | 6.2 | 10.3 |
| 12.6 | 16.0 | 8.7 | 9.7 | 18.9 | 26.5 | 27.9 | 25.2 | 20.4 | 35.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 639 | 934 | 769 | 752 | 1,140 | 1,462 | 1,563 | 1,525 | 1,590 | 1,649 |
Growth Revenue Growth% | 46.3 | -17.7 | -2.2 | 51.5 | 28.3 | 6.9 | -2.4 | 4.2 | 9.6 | |
| 509 | 759 | 637 | 623 | 931 | 1,189 | 1,270 | 1,229 | 1,310 | 1,357 | |
| 130 | 175 | 132 | 129 | 209 | 273 | 293 | 296 | 280 | 292 | |
OPM OPM% | 20.4 | 18.7 | 17.2 | 17.1 | 18.3 | 18.7 | 18.7 | 19.4 | 17.6 | 17.7 |
| 4 | 8 | 19 | 20 | 16 | 12 | 22 | 23 | 16 | 14 | |
Interest Expense Interest ExpenseCr | 13 | 32 | 38 | 32 | 28 | 30 | 42 | 60 | 78 | 76 |
Depreciation DepreciationCr | 46 | 58 | 60 | 65 | 68 | 79 | 83 | 93 | 103 | 108 |
PBT PBTCr | 74 | 93 | 53 | 52 | 129 | 177 | 189 | 166 | 115 | 121 |
| 14 | 27 | 11 | 6 | 38 | 49 | 54 | 43 | 16 | 9 | |
PAT PATCr | 61 | 66 | 42 | 46 | 91 | 128 | 135 | 123 | 99 | 169 |
Growth PAT Growth% | 8.1 | -36.0 | 9.9 | 97.6 | 40.6 | 5.5 | -8.8 | -19.9 | 52.6 | |
NPM NPM% | 9.5 | 7.0 | 5.5 | 6.1 | 8.0 | 8.8 | 8.6 | 8.1 | 6.2 | 10.3 |
| 12.6 | 16.0 | 8.7 | 9.7 | 18.9 | 26.5 | 27.9 | 25.2 | 20.4 | 35.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 24 | 24 | 24 | 24 | 24 | 24 | 48 | 48 |
Reserves ReservesCr | 351 | 403 | 431 | 463 | 535 | 649 | 765 | 845 | 927 |
| 290 | 357 | 311 | 435 | 469 | 621 | 743 | 786 | 874 | |
| 185 | 434 | 367 | 328 | 385 | 367 | 437 | 670 | 646 | |
| 838 | 1,218 | 1,134 | 1,250 | 1,414 | 1,661 | 1,969 | 2,350 | 2,496 | |
| 384 | 500 | 358 | 512 | 619 | 740 | 867 | 945 | 1,020 | |
| 454 | 718 | 776 | 738 | 795 | 921 | 1,102 | 1,405 | 1,477 | |
| 838 | 1,218 | 1,134 | 1,250 | 1,414 | 1,661 | 1,969 | 2,350 | 2,496 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 24 | 24 | 24 | 24 | 24 | 24 | 48 | 48 |
Reserves ReservesCr | 351 | 403 | 431 | 463 | 535 | 649 | 765 | 845 | 927 |
| 290 | 357 | 311 | 435 | 469 | 621 | 743 | 786 | 874 | |
| 185 | 434 | 367 | 328 | 385 | 367 | 437 | 670 | 646 | |
| 838 | 1,218 | 1,134 | 1,250 | 1,414 | 1,661 | 1,969 | 2,350 | 2,496 | |
| 384 | 500 | 358 | 512 | 619 | 740 | 867 | 945 | 1,020 | |
| 454 | 718 | 776 | 738 | 795 | 921 | 1,102 | 1,405 | 1,477 | |
| 838 | 1,218 | 1,134 | 1,250 | 1,414 | 1,661 | 1,969 | 2,350 | 2,496 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 4 | 27 | 283 | 20 | 150 | 160 | 149 | 182 | 228 | |
| -86 | -301 | -78 | -11 | -126 | -187 | -232 | -358 | -182 | |
| 112 | 281 | -202 | 3 | 14 | 16 | 77 | 185 | -38 | |
Net Cash Flow Net Cash FlowCr | 30 | 8 | 3 | 12 | 39 | -10 | -6 | 8 | 8 |
Free Cash Flow Free Cash FlowCr | 14 | 27 | 286 | -9 | 40 | -40 | -102 | -221 | 40 |
CFO To PAT CFO To PAT% | 7.1 | 41.2 | 674.6 | 44.2 | 165.3 | 125.3 | 110.1 | 147.4 | 230.7 |
CFO To EBITDA CFO To EBITDA% | 3.3 | 15.5 | 214.0 | 15.8 | 72.1 | 58.8 | 50.8 | 61.3 | 81.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 4 | 27 | 283 | 20 | 150 | 160 | 149 | 182 | 228 | |
| -86 | -301 | -78 | -11 | -126 | -187 | -232 | -358 | -182 | |
| 112 | 281 | -202 | 3 | 14 | 16 | 77 | 185 | -38 | |
Net Cash Flow Net Cash FlowCr | 30 | 8 | 3 | 12 | 39 | -10 | -6 | 8 | 8 |
Free Cash Flow Free Cash FlowCr | 14 | 27 | 286 | -9 | 40 | -40 | -102 | -221 | 40 |
CFO To PAT CFO To PAT% | 7.1 | 41.2 | 674.6 | 44.2 | 165.3 | 125.3 | 110.1 | 147.4 | 230.7 |
CFO To EBITDA CFO To EBITDA% | 3.3 | 15.5 | 214.0 | 15.8 | 72.1 | 58.8 | 50.8 | 61.3 | 81.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,253 | 1,313 | 401 | 1,195 | 2,044 | 2,011 | 2,104 | 1,643 | 1,782 | 2,985 |
Price To Earnings Price To Earnings | 20.7 | 20.0 | 9.6 | 25.9 | 22.5 | 15.7 | 15.6 | 13.3 | 18.1 | 17.6 |
Price To Sales Price To Sales | 2.0 | 1.4 | 0.5 | 1.6 | 1.8 | 1.4 | 1.4 | 1.1 | 1.1 | 1.8 |
Price To Book Price To Book | 3.5 | 3.1 | 0.9 | 2.5 | 3.6 | 3.0 | 2.7 | 1.8 | 1.8 | 3.1 |
EV To EBITDA EV To EBITDA | 11.0 | 10.1 | 5.4 | 12.0 | 12.0 | 9.3 | 9.7 | 8.4 | 9.4 | 13.6 |
GPM GPM% | 39.1 | 35.9 | 35.3 | 35.8 | 38.1 | 34.8 | 34.8 | 37.8 | 36.1 | 36.1 |
OPM OPM% | 20.4 | 18.7 | 17.2 | 17.1 | 18.3 | 18.7 | 18.7 | 19.4 | 17.6 | 17.7 |
NPM NPM% | 9.5 | 7.0 | 5.5 | 6.1 | 8.0 | 8.8 | 8.6 | 8.1 | 6.2 | 10.3 |
ROCE ROCE% | 12.4 | 11.8 | 9.7 | 8.2 | 12.6 | 14.4 | 13.5 | 11.6 | 9.4 | 9.4 |
ROE ROE% | 16.7 | 15.3 | 9.2 | 9.4 | 16.3 | 19.0 | 17.1 | 13.8 | 10.1 | 10.1 |
ROA ROA% | 7.2 | 5.4 | 3.7 | 3.7 | 6.4 | 7.7 | 6.9 | 5.2 | 4.0 | 4.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,253 | 1,313 | 401 | 1,195 | 2,044 | 2,011 | 2,104 | 1,643 | 1,782 | 2,985 |
Price To Earnings Price To Earnings | 20.7 | 20.0 | 9.6 | 25.9 | 22.5 | 15.7 | 15.6 | 13.3 | 18.1 | 17.6 |
Price To Sales Price To Sales | 2.0 | 1.4 | 0.5 | 1.6 | 1.8 | 1.4 | 1.4 | 1.1 | 1.1 | 1.8 |
Price To Book Price To Book | 3.5 | 3.1 | 0.9 | 2.5 | 3.6 | 3.0 | 2.7 | 1.8 | 1.8 | 3.1 |
EV To EBITDA EV To EBITDA | 11.0 | 10.1 | 5.4 | 12.0 | 12.0 | 9.3 | 9.7 | 8.4 | 9.4 | 13.6 |
GPM GPM% | 39.1 | 35.9 | 35.3 | 35.8 | 38.1 | 34.8 | 34.8 | 37.8 | 36.1 | 36.1 |
OPM OPM% | 20.4 | 18.7 | 17.2 | 17.1 | 18.3 | 18.7 | 18.7 | 19.4 | 17.6 | 17.7 |
NPM NPM% | 9.5 | 7.0 | 5.5 | 6.1 | 8.0 | 8.8 | 8.6 | 8.1 | 6.2 | 10.3 |
ROCE ROCE% | 12.4 | 11.8 | 9.7 | 8.2 | 12.6 | 14.4 | 13.5 | 11.6 | 9.4 | 9.4 |
ROE ROE% | 16.7 | 15.3 | 9.2 | 9.4 | 16.3 | 19.0 | 17.1 | 13.8 | 10.1 | 10.1 |
ROA ROA% | 7.2 | 5.4 | 3.7 | 3.7 | 6.4 | 7.7 | 6.9 | 5.2 | 4.0 | 4.0 |
Documents — M M Forgings Ltd
Concall Transcript Summaries — M M Forgings Ltd