| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 379 | 352 | 410 | 414 | 544 | 569 | 553 | 614 | 577 | 509 | 474 | 543 | |
Growth YoY Revenue Growth YoY% | -41.4 | -36.0 | -28.6 | -2.8 | 43.6 | 61.6 | 35.0 | 48.3 | 6.1 | -10.5 | -14.3 | -11.5 |
| 371 | 360 | 408 | 408 | 513 | 528 | 488 | 547 | 525 | 471 | 455 | 445 | |
| 8 | -8 | 2 | 6 | 31 | 41 | 65 | 67 | 52 | 38 | 20 | 98 | |
OPM OPM% | 2.0 | -2.2 | 0.5 | 1.4 | 5.6 | 7.2 | 11.8 | 10.9 | 9.0 | 7.4 | 4.2 | 18.0 |
| 12 | 10 | 9 | 9 | 12 | 9 | 14 | 17 | 28 | 15 | 37 | 12 | |
Interest Expense Interest ExpenseCr | 13 | 27 | 2 | 11 | 26 | 13 | 19 | 29 | 24 | 18 | 20 | 13 |
Depreciation DepreciationCr | 23 | 23 | 23 | 23 | 25 | 30 | 29 | 30 | 30 | 30 | 29 | 30 |
PBT PBTCr | -16 | -48 | -14 | -19 | -9 | 7 | 31 | 24 | 26 | 5 | 7 | 67 |
| 0 | -10 | 4 | -3 | 0 | 12 | 11 | 12 | 15 | 8 | -1 | 19 | |
| -15 | -38 | -18 | -17 | -9 | -4 | 20 | 13 | 12 | -4 | 8 | 48 | |
Growth YoY PAT Growth YoY% | -123.2 | -557.8 | -133.2 | 51.4 | 39.6 | 88.5 | 210.4 | 175.7 | 224.6 | 19.6 | -59.5 | 280.1 |
NPM NPM% | -4.0 | -10.9 | -4.4 | -4.0 | -1.7 | -0.8 | 3.6 | 2.1 | 2.0 | -0.7 | 1.7 | 8.9 |
| -0.6 | -1.5 | -0.7 | -0.7 | -0.4 | -0.2 | 0.8 | 0.5 | 0.5 | -0.1 | 0.3 | 1.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 379 | 352 | 410 | 414 | 544 | 569 | 553 | 614 | 577 | 509 | 474 | 543 | |
Growth YoY Revenue Growth YoY% | -41.4 | -36.0 | -28.6 | -2.8 | 43.6 | 61.6 | 35.0 | 48.3 | 6.1 | -10.5 | -14.3 | -11.5 |
| 371 | 360 | 408 | 408 | 513 | 528 | 488 | 547 | 525 | 471 | 455 | 445 | |
| 8 | -8 | 2 | 6 | 31 | 41 | 65 | 67 | 52 | 38 | 20 | 98 | |
OPM OPM% | 2.0 | -2.2 | 0.5 | 1.4 | 5.6 | 7.2 | 11.8 | 10.9 | 9.0 | 7.4 | 4.2 | 18.0 |
| 12 | 10 | 9 | 9 | 12 | 9 | 14 | 17 | 28 | 15 | 37 | 12 | |
Interest Expense Interest ExpenseCr | 13 | 27 | 2 | 11 | 26 | 13 | 19 | 29 | 24 | 18 | 20 | 13 |
Depreciation DepreciationCr | 23 | 23 | 23 | 23 | 25 | 30 | 29 | 30 | 30 | 30 | 29 | 30 |
PBT PBTCr | -16 | -48 | -14 | -19 | -9 | 7 | 31 | 24 | 26 | 5 | 7 | 67 |
| 0 | -10 | 4 | -3 | 0 | 12 | 11 | 12 | 15 | 8 | -1 | 19 | |
| -15 | -38 | -18 | -17 | -9 | -4 | 20 | 13 | 12 | -4 | 8 | 48 | |
Growth YoY PAT Growth YoY% | -123.2 | -557.8 | -133.2 | 51.4 | 39.6 | 88.5 | 210.4 | 175.7 | 224.6 | 19.6 | -59.5 | 280.1 |
NPM NPM% | -4.0 | -10.9 | -4.4 | -4.0 | -1.7 | -0.8 | 3.6 | 2.1 | 2.0 | -0.7 | 1.7 | 8.9 |
| -0.6 | -1.5 | -0.7 | -0.7 | -0.4 | -0.2 | 0.8 | 0.5 | 0.5 | -0.1 | 0.3 | 1.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,803 | 2,088 | 700 | 1,637 | 2,498 | 2,553 | 1,566 | 2,080 | 2,174 | 2,103 |
Growth Revenue Growth% | 15.8 | -66.5 | 134.0 | 52.7 | 2.2 | -38.6 | 32.8 | 4.5 | -7.7 | |
| 1,372 | 1,543 | 595 | 1,354 | 2,120 | 2,212 | 1,587 | 1,937 | 1,998 | 1,896 | |
| 431 | 544 | 104 | 282 | 379 | 341 | -20 | 143 | 176 | 207 | |
OPM OPM% | 23.9 | 26.1 | 14.9 | 17.3 | 15.2 | 13.4 | -1.3 | 6.9 | 8.1 | 9.9 |
| 29 | 17 | 131 | 31 | 102 | 115 | 38 | 44 | 96 | 92 | |
Interest Expense Interest ExpenseCr | 40 | 56 | 18 | 11 | 9 | 66 | 46 | 69 | 92 | 75 |
Depreciation DepreciationCr | 95 | 97 | 22 | 51 | 63 | 77 | 92 | 108 | 119 | 119 |
PBT PBTCr | 326 | 409 | 194 | 252 | 409 | 313 | -121 | 9 | 62 | 105 |
| 88 | 113 | 45 | 65 | 104 | 75 | -15 | 20 | 33 | 40 | |
PAT PATCr | 238 | 295 | 150 | 186 | 304 | 238 | -106 | -11 | 29 | 64 |
Growth PAT Growth% | 24.1 | -49.4 | 24.7 | 63.3 | -21.9 | -144.6 | 90.0 | 371.1 | 241.0 | |
NPM NPM% | 13.2 | 14.2 | 21.4 | 11.4 | 12.2 | 9.3 | -6.8 | -0.5 | 1.3 | 3.0 |
| 6.7 | 9.9 | 5.9 | 7.3 | 12.0 | 9.3 | -4.2 | -0.4 | 1.1 | 2.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,803 | 2,088 | 700 | 1,637 | 2,498 | 2,553 | 1,566 | 2,080 | 2,174 | 2,103 |
Growth Revenue Growth% | 15.8 | -66.5 | 134.0 | 52.7 | 2.2 | -38.6 | 32.8 | 4.5 | -7.7 | |
| 1,372 | 1,543 | 595 | 1,354 | 2,120 | 2,212 | 1,587 | 1,937 | 1,998 | 1,896 | |
| 431 | 544 | 104 | 282 | 379 | 341 | -20 | 143 | 176 | 207 | |
OPM OPM% | 23.9 | 26.1 | 14.9 | 17.3 | 15.2 | 13.4 | -1.3 | 6.9 | 8.1 | 9.9 |
| 29 | 17 | 131 | 31 | 102 | 115 | 38 | 44 | 96 | 92 | |
Interest Expense Interest ExpenseCr | 40 | 56 | 18 | 11 | 9 | 66 | 46 | 69 | 92 | 75 |
Depreciation DepreciationCr | 95 | 97 | 22 | 51 | 63 | 77 | 92 | 108 | 119 | 119 |
PBT PBTCr | 326 | 409 | 194 | 252 | 409 | 313 | -121 | 9 | 62 | 105 |
| 88 | 113 | 45 | 65 | 104 | 75 | -15 | 20 | 33 | 40 | |
PAT PATCr | 238 | 295 | 150 | 186 | 304 | 238 | -106 | -11 | 29 | 64 |
Growth PAT Growth% | 24.1 | -49.4 | 24.7 | 63.3 | -21.9 | -144.6 | 90.0 | 371.1 | 241.0 | |
NPM NPM% | 13.2 | 14.2 | 21.4 | 11.4 | 12.2 | 9.3 | -6.8 | -0.5 | 1.3 | 3.0 |
| 6.7 | 9.9 | 5.9 | 7.3 | 12.0 | 9.3 | -4.2 | -0.4 | 1.1 | 2.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Reserves ReservesCr | 845 | 978 | 961 | 1,148 | 1,441 | 1,644 | 1,502 | 1,490 | 1,519 |
| 452 | 707 | 552 | 614 | 1,035 | 1,030 | 1,056 | 1,204 | 1,226 | |
| 274 | 516 | 119 | 187 | 297 | 499 | 456 | 367 | 249 | |
| 1,818 | 2,377 | 1,657 | 1,974 | 2,798 | 3,198 | 3,040 | 3,085 | 3,021 | |
| 839 | 1,071 | 853 | 995 | 1,437 | 1,466 | 1,213 | 1,350 | 1,315 | |
| 979 | 1,305 | 804 | 979 | 1,361 | 1,733 | 1,827 | 1,735 | 1,705 | |
| 1,818 | 2,377 | 1,657 | 1,974 | 2,798 | 3,198 | 3,040 | 3,085 | 3,021 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Reserves ReservesCr | 845 | 978 | 961 | 1,148 | 1,441 | 1,644 | 1,502 | 1,490 | 1,519 |
| 452 | 707 | 552 | 614 | 1,035 | 1,030 | 1,056 | 1,204 | 1,226 | |
| 274 | 516 | 119 | 187 | 297 | 499 | 456 | 367 | 249 | |
| 1,818 | 2,377 | 1,657 | 1,974 | 2,798 | 3,198 | 3,040 | 3,085 | 3,021 | |
| 839 | 1,071 | 853 | 995 | 1,437 | 1,466 | 1,213 | 1,350 | 1,315 | |
| 979 | 1,305 | 804 | 979 | 1,361 | 1,733 | 1,827 | 1,735 | 1,705 | |
| 1,818 | 2,377 | 1,657 | 1,974 | 2,798 | 3,198 | 3,040 | 3,085 | 3,021 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 405 | 375 | 22 | 333 | 65 | 204 | 250 | 66 | 222 | |
| -275 | -291 | -3 | -307 | -133 | -418 | -178 | 31 | -38 | |
| -128 | 45 | -26 | -14 | 58 | 234 | -85 | -91 | -190 | |
Net Cash Flow Net Cash FlowCr | 2 | 129 | -8 | 12 | -10 | 21 | -14 | 6 | -7 |
Free Cash Flow Free Cash FlowCr | 163 | -1 | -49 | 124 | -177 | -259 | -14 | -20 | 178 |
CFO To PAT CFO To PAT% | 170.2 | 126.9 | 14.7 | 178.8 | 21.3 | 86.0 | -235.5 | -624.7 | 771.6 |
CFO To EBITDA CFO To EBITDA% | 93.9 | 68.8 | 21.1 | 118.0 | 17.1 | 60.0 | -1,231.5 | 46.4 | 125.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 405 | 375 | 22 | 333 | 65 | 204 | 250 | 66 | 222 | |
| -275 | -291 | -3 | -307 | -133 | -418 | -178 | 31 | -38 | |
| -128 | 45 | -26 | -14 | 58 | 234 | -85 | -91 | -190 | |
Net Cash Flow Net Cash FlowCr | 2 | 129 | -8 | 12 | -10 | 21 | -14 | 6 | -7 |
Free Cash Flow Free Cash FlowCr | 163 | -1 | -49 | 124 | -177 | -259 | -14 | -20 | 178 |
CFO To PAT CFO To PAT% | 170.2 | 126.9 | 14.7 | 178.8 | 21.3 | 86.0 | -235.5 | -624.7 | 771.6 |
CFO To EBITDA CFO To EBITDA% | 93.9 | 68.8 | 21.1 | 118.0 | 17.1 | 60.0 | -1,231.5 | 46.4 | 125.7 |
| 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 | 2,651 | 1,974 | 2,017 | 1,560 | 932 | 1,578 | ||||
Price To Earnings Price To Earnings | 8.7 | 8.3 | 32.4 | 24.5 | ||||||
Price To Sales Price To Sales | 1.1 | 0.8 | 1.3 | 0.8 | 0.4 | 0.8 | ||||
Price To Book Price To Book | 1.8 | 1.2 | 1.3 | 1.0 | 0.6 | 1.0 | ||||
EV To EBITDA EV To EBITDA | 8.3 | 8.1 | -139.7 | 16.5 | 9.3 | 11.0 | ||||
GPM GPM% | 37.3 | 40.1 | 29.0 | 32.5 | 28.6 | 26.8 | 16.0 | 22.4 | 23.1 | 23.1 |
OPM OPM% | 23.9 | 26.1 | 14.9 | 17.3 | 15.2 | 13.4 | -1.3 | 6.9 | 8.1 | 9.9 |
NPM NPM% | 13.2 | 14.2 | 21.4 | 11.4 | 12.2 | 9.3 | -6.8 | -0.5 | 1.3 | 3.0 |
ROCE ROCE% | 31.2 | 28.1 | 17.6 | 18.3 | 21.3 | 15.2 | -3.2 | 3.4 | 6.8 | 6.8 |
ROE ROE% | 27.3 | 29.4 | 15.2 | 15.9 | 20.8 | 14.2 | -6.9 | -0.7 | 1.9 | 1.9 |
ROA ROA% | 13.1 | 12.4 | 9.0 | 9.4 | 10.9 | 7.4 | -3.5 | -0.3 | 0.9 | 0.9 |
| 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 | 2,651 | 1,974 | 2,017 | 1,560 | 932 | 1,578 | ||||
Price To Earnings Price To Earnings | 8.7 | 8.3 | 32.4 | 24.5 | ||||||
Price To Sales Price To Sales | 1.1 | 0.8 | 1.3 | 0.8 | 0.4 | 0.8 | ||||
Price To Book Price To Book | 1.8 | 1.2 | 1.3 | 1.0 | 0.6 | 1.0 | ||||
EV To EBITDA EV To EBITDA | 8.3 | 8.1 | -139.7 | 16.5 | 9.3 | 11.0 | ||||
GPM GPM% | 37.3 | 40.1 | 29.0 | 32.5 | 28.6 | 26.8 | 16.0 | 22.4 | 23.1 | 23.1 |
OPM OPM% | 23.9 | 26.1 | 14.9 | 17.3 | 15.2 | 13.4 | -1.3 | 6.9 | 8.1 | 9.9 |
NPM NPM% | 13.2 | 14.2 | 21.4 | 11.4 | 12.2 | 9.3 | -6.8 | -0.5 | 1.3 | 3.0 |
ROCE ROCE% | 31.2 | 28.1 | 17.6 | 18.3 | 21.3 | 15.2 | -3.2 | 3.4 | 6.8 | 6.8 |
ROE ROE% | 27.3 | 29.4 | 15.2 | 15.9 | 20.8 | 14.2 | -6.9 | -0.7 | 1.9 | 1.9 |
ROA ROA% | 13.1 | 12.4 | 9.0 | 9.4 | 10.9 | 7.4 | -3.5 | -0.3 | 0.9 | 0.9 |
Documents — Meghmani Organics Ltd
Concall Transcript Summaries — Meghmani Organics Ltd