| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19,353 | 24,667 | 25,329 | 23,247 | 24,968 | 21,871 | 24,596 | 17,356 | 22,649 | 24,712 | 23,950 | 38,254 | |
Growth YoY Revenue Growth YoY% | -21.4 | -7.1 | -0.1 | 10.4 | 29.0 | -11.3 | -2.9 | -25.3 | -9.3 | 13.0 | -2.6 | 120.4 |
| 17,215 | 23,508 | 22,990 | 22,641 | 25,442 | 20,840 | 23,466 | 17,177 | 21,160 | 21,927 | 22,167 | 36,937 | |
| 2,138 | 1,159 | 2,339 | 606 | -474 | 1,031 | 1,130 | 180 | 1,489 | 2,785 | 1,783 | 1,318 | |
OPM OPM% | 11.1 | 4.7 | 9.2 | 2.6 | -1.9 | 4.7 | 4.6 | 1.0 | 6.6 | 11.3 | 7.5 | 3.4 |
| 67 | 45 | 23 | 52 | 45 | 38 | 45 | 39 | 65 | 45 | 57 | 574 | |
Interest Expense Interest ExpenseCr | 311 | 274 | 262 | 214 | 285 | 264 | 245 | 257 | 219 | 219 | 212 | 244 |
Depreciation DepreciationCr | 296 | 334 | 333 | 335 | 342 | 332 | 338 | 363 | 371 | 391 | 395 | 401 |
PBT PBTCr | 1,598 | 596 | 1,768 | 108 | -1,056 | 474 | 592 | -402 | 963 | 2,220 | 1,233 | 1,246 |
| 546 | 204 | 629 | 35 | -359 | 165 | 221 | -131 | 336 | 769 | 1,116 | 300 | |
| 1,052 | 392 | 1,139 | 73 | -697 | 309 | 371 | -271 | 627 | 1,451 | 117 | 946 | |
Growth YoY PAT Growth YoY% | 159.1 | 301.1 | -40.5 | -92.8 | -166.3 | -21.1 | -67.5 | -469.6 | 190.0 | 369.1 | -68.4 | 449.4 |
NPM NPM% | 5.4 | 1.6 | 4.5 | 0.3 | -2.8 | 1.4 | 1.5 | -1.6 | 2.8 | 5.9 | 0.5 | 2.5 |
| 6.0 | 2.2 | 6.5 | 0.4 | -4.0 | 1.8 | 2.1 | -1.5 | 3.6 | 8.3 | 0.7 | 5.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19,353 | 24,667 | 25,329 | 23,247 | 24,968 | 21,871 | 24,596 | 17,356 | 22,649 | 24,712 | 23,950 | 38,254 | |
Growth YoY Revenue Growth YoY% | -21.4 | -7.1 | -0.1 | 10.4 | 29.0 | -11.3 | -2.9 | -25.3 | -9.3 | 13.0 | -2.6 | 120.4 |
| 17,215 | 23,508 | 22,990 | 22,641 | 25,442 | 20,840 | 23,466 | 17,177 | 21,160 | 21,927 | 22,167 | 36,937 | |
| 2,138 | 1,159 | 2,339 | 606 | -474 | 1,031 | 1,130 | 180 | 1,489 | 2,785 | 1,783 | 1,318 | |
OPM OPM% | 11.1 | 4.7 | 9.2 | 2.6 | -1.9 | 4.7 | 4.6 | 1.0 | 6.6 | 11.3 | 7.5 | 3.4 |
| 67 | 45 | 23 | 52 | 45 | 38 | 45 | 39 | 65 | 45 | 57 | 574 | |
Interest Expense Interest ExpenseCr | 311 | 274 | 262 | 214 | 285 | 264 | 245 | 257 | 219 | 219 | 212 | 244 |
Depreciation DepreciationCr | 296 | 334 | 333 | 335 | 342 | 332 | 338 | 363 | 371 | 391 | 395 | 401 |
PBT PBTCr | 1,598 | 596 | 1,768 | 108 | -1,056 | 474 | 592 | -402 | 963 | 2,220 | 1,233 | 1,246 |
| 546 | 204 | 629 | 35 | -359 | 165 | 221 | -131 | 336 | 769 | 1,116 | 300 | |
| 1,052 | 392 | 1,139 | 73 | -697 | 309 | 371 | -271 | 627 | 1,451 | 117 | 946 | |
Growth YoY PAT Growth YoY% | 159.1 | 301.1 | -40.5 | -92.8 | -166.3 | -21.1 | -67.5 | -469.6 | 190.0 | 369.1 | -68.4 | 449.4 |
NPM NPM% | 5.4 | 1.6 | 4.5 | 0.3 | -2.8 | 1.4 | 1.5 | -1.6 | 2.8 | 5.9 | 0.5 | 2.5 |
| 6.0 | 2.2 | 6.5 | 0.4 | -4.0 | 1.8 | 2.1 | -1.5 | 3.6 | 8.3 | 0.7 | 5.4 |
| 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 | 39,730 | 43,767 | 49,055 | 63,446 | 50,230 | 31,959 | 69,758 | 1,09,026 | 90,407 | 94,684 | 88,667 | 1,09,564 |
Growth Revenue Growth% | -30.8 | 10.2 | 12.1 | 29.3 | -20.8 | -36.4 | 118.3 | 56.3 | -17.1 | 4.7 | -6.3 | 23.4 |
| 38,025 | 38,783 | 44,553 | 60,828 | 53,385 | 31,262 | 64,827 | 1,02,529 | 82,698 | 92,391 | 82,432 | 1,02,190 | |
| 1,705 | 4,983 | 4,502 | 2,618 | -3,155 | 697 | 4,931 | 6,497 | 7,708 | 2,292 | 6,235 | 7,374 | |
OPM OPM% | 4.3 | 11.4 | 9.2 | 4.1 | -6.3 | 2.2 | 7.1 | 6.0 | 8.5 | 2.4 | 7.0 | 6.7 |
| 675 | 2,021 | 248 | 140 | 83 | 97 | 76 | 231 | 185 | 182 | 207 | 740 | |
Interest Expense Interest ExpenseCr | 1,080 | 966 | 913 | 1,059 | 1,246 | 554 | 1,207 | 1,285 | 1,114 | 1,008 | 907 | 894 |
Depreciation DepreciationCr | 1,013 | 984 | 966 | 1,048 | 1,086 | 1,158 | 1,088 | 1,187 | 1,257 | 1,347 | 1,520 | 1,558 |
PBT PBTCr | 287 | 5,054 | 2,871 | 651 | -5,404 | -919 | 2,711 | 4,256 | 5,523 | 119 | 4,015 | 5,662 |
| -219 | 1,761 | 1,098 | 300 | -1,361 | -154 | -247 | 1,600 | 1,925 | 63 | 2,090 | 2,521 | |
PAT PATCr | 506 | 3,293 | 1,774 | 351 | -4,043 | -765 | 2,958 | 2,655 | 3,597 | 56 | 1,925 | 3,141 |
Growth PAT Growth% | 127.3 | 551.1 | -46.1 | -80.2 | -1,250.9 | 81.1 | 486.7 | -10.2 | 35.5 | -98.4 | 3,324.2 | 1,191.8 |
NPM NPM% | 1.3 | 7.5 | 3.6 | 0.6 | -8.1 | -2.4 | 4.2 | 2.4 | 4.0 | 0.1 | 2.2 | 2.9 |
| 4.7 | 19.8 | 11.4 | 1.9 | -19.1 | -4.4 | 16.9 | 15.2 | 20.5 | 0.3 | 11.0 | 17.9 |
| 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 | 39,730 | 43,767 | 49,055 | 63,446 | 50,230 | 31,959 | 69,758 | 1,09,026 | 90,407 | 94,684 | 88,667 | 1,09,564 |
Growth Revenue Growth% | -30.8 | 10.2 | 12.1 | 29.3 | -20.8 | -36.4 | 118.3 | 56.3 | -17.1 | 4.7 | -6.3 | 23.4 |
| 38,025 | 38,783 | 44,553 | 60,828 | 53,385 | 31,262 | 64,827 | 1,02,529 | 82,698 | 92,391 | 82,432 | 1,02,190 | |
| 1,705 | 4,983 | 4,502 | 2,618 | -3,155 | 697 | 4,931 | 6,497 | 7,708 | 2,292 | 6,235 | 7,374 | |
OPM OPM% | 4.3 | 11.4 | 9.2 | 4.1 | -6.3 | 2.2 | 7.1 | 6.0 | 8.5 | 2.4 | 7.0 | 6.7 |
| 675 | 2,021 | 248 | 140 | 83 | 97 | 76 | 231 | 185 | 182 | 207 | 740 | |
Interest Expense Interest ExpenseCr | 1,080 | 966 | 913 | 1,059 | 1,246 | 554 | 1,207 | 1,285 | 1,114 | 1,008 | 907 | 894 |
Depreciation DepreciationCr | 1,013 | 984 | 966 | 1,048 | 1,086 | 1,158 | 1,088 | 1,187 | 1,257 | 1,347 | 1,520 | 1,558 |
PBT PBTCr | 287 | 5,054 | 2,871 | 651 | -5,404 | -919 | 2,711 | 4,256 | 5,523 | 119 | 4,015 | 5,662 |
| -219 | 1,761 | 1,098 | 300 | -1,361 | -154 | -247 | 1,600 | 1,925 | 63 | 2,090 | 2,521 | |
PAT PATCr | 506 | 3,293 | 1,774 | 351 | -4,043 | -765 | 2,958 | 2,655 | 3,597 | 56 | 1,925 | 3,141 |
Growth PAT Growth% | 127.3 | 551.1 | -46.1 | -80.2 | -1,250.9 | 81.1 | 486.7 | -10.2 | 35.5 | -98.4 | 3,324.2 | 1,191.8 |
NPM NPM% | 1.3 | 7.5 | 3.6 | 0.6 | -8.1 | -2.4 | 4.2 | 2.4 | 4.0 | 0.1 | 2.2 | 2.9 |
| 4.7 | 19.8 | 11.4 | 1.9 | -19.1 | -4.4 | 16.9 | 15.2 | 20.5 | 0.3 | 11.0 | 17.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 |
Reserves ReservesCr | 4,279 | 7,747 | 8,477 | 8,193 | 4,607 | 2,495 | 5,457 | 8,112 | 11,523 | 11,209 | 12,435 |
| 28,488 | 14,307 | 16,585 | 17,906 | 10,427 | 14,094 | 17,957 | 12,105 | 12,339 | 12,240 | 19,016 | |
| 8,996 | 8,657 | 4,978 | 4,615 | 13,911 | 16,387 | 14,905 | 13,230 | 9,808 | 9,225 | 11,268 | |
| 44,070 | 32,840 | 31,951 | 32,766 | 30,565 | 34,729 | 40,071 | 35,201 | 35,430 | 34,435 | 44,481 | |
| 20,142 | 10,035 | 8,995 | 9,923 | 5,963 | 10,253 | 15,421 | 11,971 | 12,728 | 11,966 | 21,743 | |
| 23,929 | 22,804 | 22,955 | 22,843 | 24,602 | 24,476 | 24,651 | 23,229 | 22,702 | 22,469 | 22,738 | |
| 44,070 | 32,840 | 31,951 | 32,766 | 30,565 | 34,729 | 40,071 | 35,201 | 35,430 | 34,435 | 44,481 |
| 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 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 |
Reserves ReservesCr | 4,279 | 7,747 | 8,477 | 8,193 | 4,607 | 2,495 | 5,457 | 8,112 | 11,523 | 11,209 | 12,435 |
| 28,488 | 14,307 | 16,585 | 17,906 | 10,427 | 14,094 | 17,957 | 12,105 | 12,339 | 12,240 | 19,016 | |
| 8,996 | 8,657 | 4,978 | 4,615 | 13,911 | 16,387 | 14,905 | 13,230 | 9,808 | 9,225 | 11,268 | |
| 44,070 | 32,840 | 31,951 | 32,766 | 30,565 | 34,729 | 40,071 | 35,201 | 35,430 | 34,435 | 44,481 | |
| 20,142 | 10,035 | 8,995 | 9,923 | 5,963 | 10,253 | 15,421 | 11,971 | 12,728 | 11,966 | 21,743 | |
| 23,929 | 22,804 | 22,955 | 22,843 | 24,602 | 24,476 | 24,651 | 23,229 | 22,702 | 22,469 | 22,738 | |
| 44,070 | 32,840 | 31,951 | 32,766 | 30,565 | 34,729 | 40,071 | 35,201 | 35,430 | 34,435 | 44,481 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,429 | -1,108 | 3,972 | 1,640 | 289 | -2,818 | 4,496 | 6,364 | 7,051 | 1,878 | 2,531 | |
| 303 | -265 | -981 | -1,080 | -1,449 | -2,101 | -595 | -673 | -1,524 | -940 | -1,378 | |
| -1,744 | 265 | -2,796 | -996 | 1,157 | 4,944 | -3,922 | -5,690 | -5,524 | -938 | -598 | |
Net Cash Flow Net Cash FlowCr | -12 | -1,109 | 194 | -436 | -3 | 24 | -20 | 1 | 3 | 0 | 554 |
Free Cash Flow Free Cash FlowCr | 979 | -1,900 | 2,901 | 449 | -1,204 | -3,716 | 3,885 | 5,662 | 5,509 | 918 | 1,120 |
CFO To PAT CFO To PAT% | 282.4 | -33.6 | 223.9 | 467.0 | -7.1 | 368.4 | 152.0 | 239.7 | 196.0 | 3,341.2 | 131.5 |
CFO To EBITDA CFO To EBITDA% | 83.8 | -22.2 | 88.2 | 62.6 | -9.2 | -404.5 | 91.2 | 98.0 | 91.5 | 81.9 | 40.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,429 | -1,108 | 3,972 | 1,640 | 289 | -2,818 | 4,496 | 6,364 | 7,051 | 1,878 | 2,531 | |
| 303 | -265 | -981 | -1,080 | -1,449 | -2,101 | -595 | -673 | -1,524 | -940 | -1,378 | |
| -1,744 | 265 | -2,796 | -996 | 1,157 | 4,944 | -3,922 | -5,690 | -5,524 | -938 | -598 | |
Net Cash Flow Net Cash FlowCr | -12 | -1,109 | 194 | -436 | -3 | 24 | -20 | 1 | 3 | 0 | 554 |
Free Cash Flow Free Cash FlowCr | 979 | -1,900 | 2,901 | 449 | -1,204 | -3,716 | 3,885 | 5,662 | 5,509 | 918 | 1,120 |
CFO To PAT CFO To PAT% | 282.4 | -33.6 | 223.9 | 467.0 | -7.1 | 368.4 | 152.0 | 239.7 | 196.0 | 3,341.2 | 131.5 |
CFO To EBITDA CFO To EBITDA% | 83.8 | -22.2 | 88.2 | 62.6 | -9.2 | -404.5 | 91.2 | 98.0 | 91.5 | 81.9 | 40.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11,751 | 18,691 | 19,191 | 13,057 | 4,049 | 6,800 | 7,273 | 9,215 | 38,329 | 23,616 | 31,529 | 29,190 |
Price To Earnings Price To Earnings | 14.3 | 5.4 | 9.6 | 38.4 | 2.5 | 3.5 | 10.7 | 421.1 | 16.4 | 9.3 | ||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.4 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.4 | 0.3 | 0.4 | 0.3 |
Price To Book Price To Book | 1.9 | 2.0 | 1.9 | 1.3 | 0.6 | 1.6 | 1.0 | 0.9 | 2.9 | 1.8 | 2.2 | 2.1 |
EV To EBITDA EV To EBITDA | 6.3 | 6.0 | 6.5 | 9.5 | -6.6 | 44.2 | 5.8 | 4.0 | 6.6 | 16.0 | 7.4 | 5.9 |
GPM GPM% | 9.3 | 13.6 | 11.2 | 6.1 | -2.6 | 5.4 | 9.1 | 8.4 | 10.3 | 4.1 | 10.2 | 10.2 |
OPM OPM% | 4.3 | 11.4 | 9.2 | 4.1 | -6.3 | 2.2 | 7.1 | 6.0 | 8.5 | 2.4 | 7.0 | 6.7 |
NPM NPM% | 1.3 | 7.5 | 3.6 | 0.6 | -8.1 | -2.4 | 4.2 | 2.4 | 4.0 | 0.1 | 2.2 | 2.9 |
ROCE ROCE% | 7.3 | 26.4 | 18.1 | 7.7 | -18.0 | -1.3 | 13.7 | 20.7 | 25.6 | 4.3 | 16.7 | 16.7 |
ROE ROE% | 8.4 | 34.7 | 17.3 | 3.5 | -63.6 | -18.0 | 41.0 | 26.9 | 27.1 | 0.4 | 13.6 | 13.6 |
ROA ROA% | 1.1 | 10.0 | 5.5 | 1.1 | -13.2 | -2.2 | 7.4 | 7.5 | 10.2 | 0.2 | 4.3 | 4.3 |
| 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 | 11,751 | 18,691 | 19,191 | 13,057 | 4,049 | 6,800 | 7,273 | 9,215 | 38,329 | 23,616 | 31,529 | 29,190 |
Price To Earnings Price To Earnings | 14.3 | 5.4 | 9.6 | 38.4 | 2.5 | 3.5 | 10.7 | 421.1 | 16.4 | 9.3 | ||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.4 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.4 | 0.3 | 0.4 | 0.3 |
Price To Book Price To Book | 1.9 | 2.0 | 1.9 | 1.3 | 0.6 | 1.6 | 1.0 | 0.9 | 2.9 | 1.8 | 2.2 | 2.1 |
EV To EBITDA EV To EBITDA | 6.3 | 6.0 | 6.5 | 9.5 | -6.6 | 44.2 | 5.8 | 4.0 | 6.6 | 16.0 | 7.4 | 5.9 |
GPM GPM% | 9.3 | 13.6 | 11.2 | 6.1 | -2.6 | 5.4 | 9.1 | 8.4 | 10.3 | 4.1 | 10.2 | 10.2 |
OPM OPM% | 4.3 | 11.4 | 9.2 | 4.1 | -6.3 | 2.2 | 7.1 | 6.0 | 8.5 | 2.4 | 7.0 | 6.7 |
NPM NPM% | 1.3 | 7.5 | 3.6 | 0.6 | -8.1 | -2.4 | 4.2 | 2.4 | 4.0 | 0.1 | 2.2 | 2.9 |
ROCE ROCE% | 7.3 | 26.4 | 18.1 | 7.7 | -18.0 | -1.3 | 13.7 | 20.7 | 25.6 | 4.3 | 16.7 | 16.7 |
ROE ROE% | 8.4 | 34.7 | 17.3 | 3.5 | -63.6 | -18.0 | 41.0 | 26.9 | 27.1 | 0.4 | 13.6 | 13.6 |
ROA ROA% | 1.1 | 10.0 | 5.5 | 1.1 | -13.2 | -2.2 | 7.4 | 7.5 | 10.2 | 0.2 | 4.3 | 4.3 |
Documents — Mangalore Refinery And Petrochemicals Ltd
Concall Transcript Summaries — Mangalore Refinery And Petrochemicals Ltd