| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,059 | 2,424 | 3,996 | 2,143 | 2,446 | 2,809 | 4,644 | 2,391 | 2,914 | 3,022 | 4,560 | 2,260 | |
Growth YoY Revenue Growth YoY% | 1.4 | 13.5 | 42.0 | 11.7 | 18.8 | 15.9 | 16.2 | 11.6 | 19.1 | 7.6 | -1.8 | -5.5 |
| 1,963 | 2,306 | 3,753 | 2,051 | 2,346 | 2,665 | 4,352 | 2,281 | 2,809 | 2,909 | 4,273 | 2,105 | |
| 96 | 117 | 243 | 92 | 100 | 144 | 291 | 110 | 104 | 114 | 287 | 155 | |
OPM OPM% | 4.6 | 4.8 | 6.1 | 4.3 | 4.1 | 5.1 | 6.3 | 4.6 | 3.6 | 3.8 | 6.3 | 6.9 |
| 11 | 36 | -44 | 54 | 67 | 54 | -39 | 74 | 103 | 152 | 59 | 61 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 4 | 4 |
PBT PBTCr | 105 | 152 | 198 | 144 | 166 | 196 | 249 | 181 | 205 | 263 | 342 | 213 |
| 23 | 39 | 56 | 37 | 41 | 54 | 66 | 46 | 48 | 66 | 89 | 55 | |
| 82 | 114 | 142 | 107 | 125 | 142 | 183 | 135 | 157 | 197 | 254 | 158 | |
Growth YoY PAT Growth YoY% | -16.2 | 58.9 | 24.5 | 38.5 | 52.8 | 25.4 | 29.1 | 26.0 | 25.2 | 38.5 | 38.8 | 17.0 |
NPM NPM% | 4.0 | 4.7 | 3.5 | 5.0 | 5.1 | 5.1 | 3.9 | 5.7 | 5.4 | 6.5 | 5.6 | 7.0 |
| 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.7 | 0.5 | 0.6 | 0.7 | 0.9 | 0.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,059 | 2,424 | 3,996 | 2,143 | 2,446 | 2,809 | 4,644 | 2,391 | 2,914 | 3,022 | 4,560 | 2,260 | |
Growth YoY Revenue Growth YoY% | 1.4 | 13.5 | 42.0 | 11.7 | 18.8 | 15.9 | 16.2 | 11.6 | 19.1 | 7.6 | -1.8 | -5.5 |
| 1,963 | 2,306 | 3,753 | 2,051 | 2,346 | 2,665 | 4,352 | 2,281 | 2,809 | 2,909 | 4,273 | 2,105 | |
| 96 | 117 | 243 | 92 | 100 | 144 | 291 | 110 | 104 | 114 | 287 | 155 | |
OPM OPM% | 4.6 | 4.8 | 6.1 | 4.3 | 4.1 | 5.1 | 6.3 | 4.6 | 3.6 | 3.8 | 6.3 | 6.9 |
| 11 | 36 | -44 | 54 | 67 | 54 | -39 | 74 | 103 | 152 | 59 | 61 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 4 | 4 |
PBT PBTCr | 105 | 152 | 198 | 144 | 166 | 196 | 249 | 181 | 205 | 263 | 342 | 213 |
| 23 | 39 | 56 | 37 | 41 | 54 | 66 | 46 | 48 | 66 | 89 | 55 | |
| 82 | 114 | 142 | 107 | 125 | 142 | 183 | 135 | 157 | 197 | 254 | 158 | |
Growth YoY PAT Growth YoY% | -16.2 | 58.9 | 24.5 | 38.5 | 52.8 | 25.4 | 29.1 | 26.0 | 25.2 | 38.5 | 38.8 | 17.0 |
NPM NPM% | 4.0 | 4.7 | 3.5 | 5.0 | 5.1 | 5.1 | 3.9 | 5.7 | 5.4 | 6.5 | 5.6 | 7.0 |
| 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.7 | 0.5 | 0.6 | 0.7 | 0.9 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,826 | 7,425 | 8,447 | 9,943 | 8,087 | 6,953 | 7,691 | 8,876 | 10,407 | 12,044 | 12,889 | 12,756 |
Growth Revenue Growth% | 32.4 | 27.4 | 13.8 | 17.7 | -18.7 | -14.0 | 10.6 | 15.4 | 17.2 | 15.7 | 7.0 | 3.8 |
| 5,512 | 7,020 | 7,995 | 9,576 | 7,984 | 6,829 | 7,487 | 8,536 | 9,893 | 11,414 | 12,272 | 12,095 | |
| 315 | 405 | 452 | 367 | 104 | 124 | 204 | 340 | 513 | 629 | 617 | 660 | |
OPM OPM% | 5.4 | 5.5 | 5.3 | 3.7 | 1.3 | 1.8 | 2.6 | 3.8 | 4.9 | 5.2 | 4.8 | 5.2 |
| 98 | 84 | 163 | 207 | 207 | 180 | 121 | 38 | 51 | 133 | 388 | 376 | |
Interest Expense Interest ExpenseCr | 1 | 29 | 25 | 1 | 7 | 7 | 6 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 5 | 6 | 4 | 7 | 6 | 5 | 5 | 5 | 7 | 13 | 14 |
PBT PBTCr | 409 | 454 | 584 | 569 | 297 | 292 | 315 | 372 | 559 | 755 | 991 | 1,023 |
| 120 | 129 | 189 | 177 | 197 | 52 | 77 | 94 | 144 | 198 | 249 | 257 | |
PAT PATCr | 289 | 325 | 396 | 392 | 100 | 240 | 238 | 278 | 414 | 557 | 742 | 765 |
Growth PAT Growth% | 4.0 | 12.5 | 21.6 | -1.0 | -74.5 | 140.4 | -0.9 | 16.9 | 49.0 | 34.5 | 33.2 | 30.8 |
NPM NPM% | 5.0 | 4.4 | 4.7 | 3.9 | 1.2 | 3.5 | 3.1 | 3.1 | 4.0 | 4.6 | 5.8 | 6.0 |
| 1.1 | 1.2 | 0.7 | 1.4 | 0.3 | 0.8 | 0.8 | 1.0 | 1.5 | 2.0 | 2.7 | 2.7 |
| 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 | 5,826 | 7,425 | 8,447 | 9,943 | 8,087 | 6,953 | 7,691 | 8,876 | 10,407 | 12,044 | 12,889 | 12,756 |
Growth Revenue Growth% | 32.4 | 27.4 | 13.8 | 17.7 | -18.7 | -14.0 | 10.6 | 15.4 | 17.2 | 15.7 | 7.0 | 3.8 |
| 5,512 | 7,020 | 7,995 | 9,576 | 7,984 | 6,829 | 7,487 | 8,536 | 9,893 | 11,414 | 12,272 | 12,095 | |
| 315 | 405 | 452 | 367 | 104 | 124 | 204 | 340 | 513 | 629 | 617 | 660 | |
OPM OPM% | 5.4 | 5.5 | 5.3 | 3.7 | 1.3 | 1.8 | 2.6 | 3.8 | 4.9 | 5.2 | 4.8 | 5.2 |
| 98 | 84 | 163 | 207 | 207 | 180 | 121 | 38 | 51 | 133 | 388 | 376 | |
Interest Expense Interest ExpenseCr | 1 | 29 | 25 | 1 | 7 | 7 | 6 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 5 | 6 | 4 | 7 | 6 | 5 | 5 | 5 | 7 | 13 | 14 |
PBT PBTCr | 409 | 454 | 584 | 569 | 297 | 292 | 315 | 372 | 559 | 755 | 991 | 1,023 |
| 120 | 129 | 189 | 177 | 197 | 52 | 77 | 94 | 144 | 198 | 249 | 257 | |
PAT PATCr | 289 | 325 | 396 | 392 | 100 | 240 | 238 | 278 | 414 | 557 | 742 | 765 |
Growth PAT Growth% | 4.0 | 12.5 | 21.6 | -1.0 | -74.5 | 140.4 | -0.9 | 16.9 | 49.0 | 34.5 | 33.2 | 30.8 |
NPM NPM% | 5.0 | 4.4 | 4.7 | 3.9 | 1.2 | 3.5 | 3.1 | 3.1 | 4.0 | 4.6 | 5.8 | 6.0 |
| 1.1 | 1.2 | 0.7 | 1.4 | 0.3 | 0.8 | 0.8 | 1.0 | 1.5 | 2.0 | 2.7 | 2.7 |
| 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 | 120 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 270 | 270 |
Reserves ReservesCr | 1,421 | 1,514 | 1,886 | 1,328 | 1,270 | 1,463 | 1,588 | 1,765 | 2,046 | 2,209 | 2,747 |
| 3,851 | 5,939 | 9,942 | 11,205 | 10,471 | 11,138 | 11,058 | 10,501 | 10,014 | 10,462 | 12,939 | |
| 66 | 194 | 107 | 234 | 430 | 432 | 444 | 253 | 279 | 211 | 119 | |
| 5,459 | 8,066 | 12,269 | 13,095 | 12,507 | 13,373 | 13,441 | 12,879 | 12,705 | 13,344 | 16,274 | |
| 5,207 | 7,628 | 11,818 | 12,236 | 10,466 | 11,337 | 11,583 | 10,761 | 11,704 | 12,363 | 15,226 | |
| 252 | 438 | 450 | 860 | 2,042 | 2,036 | 1,858 | 2,118 | 1,001 | 981 | 1,047 | |
| 5,459 | 8,066 | 12,269 | 13,095 | 12,507 | 13,373 | 13,441 | 12,879 | 12,705 | 13,344 | 16,274 |
| 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 | 120 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 270 | 270 |
Reserves ReservesCr | 1,421 | 1,514 | 1,886 | 1,328 | 1,270 | 1,463 | 1,588 | 1,765 | 2,046 | 2,209 | 2,747 |
| 3,851 | 5,939 | 9,942 | 11,205 | 10,471 | 11,138 | 11,058 | 10,501 | 10,014 | 10,462 | 12,939 | |
| 66 | 194 | 107 | 234 | 430 | 432 | 444 | 253 | 279 | 211 | 119 | |
| 5,459 | 8,066 | 12,269 | 13,095 | 12,507 | 13,373 | 13,441 | 12,879 | 12,705 | 13,344 | 16,274 | |
| 5,207 | 7,628 | 11,818 | 12,236 | 10,466 | 11,337 | 11,583 | 10,761 | 11,704 | 12,363 | 15,226 | |
| 252 | 438 | 450 | 860 | 2,042 | 2,036 | 1,858 | 2,118 | 1,001 | 981 | 1,047 | |
| 5,459 | 8,066 | 12,269 | 13,095 | 12,507 | 13,373 | 13,441 | 12,879 | 12,705 | 13,344 | 16,274 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 176 | 605 | 907 | 638 | 113 | 456 | 80 | -374 | -6 | 661 | 439 | |
| -36 | 282 | -474 | -209 | 88 | 151 | 33 | 272 | -184 | 575 | 250 | |
| -84 | -502 | -247 | -150 | -160 | -41 | -95 | -90 | -103 | -269 | -201 | |
Net Cash Flow Net Cash FlowCr | 56 | 385 | 185 | 279 | 41 | 567 | 19 | -192 | -293 | 967 | 489 |
Free Cash Flow Free Cash FlowCr | 166 | 600 | 902 | 635 | 130 | 454 | 74 | -385 | -22 | 342 | 402 |
CFO To PAT CFO To PAT% | 61.0 | 185.8 | 229.1 | 162.9 | 113.0 | 190.1 | 33.6 | -134.6 | -1.4 | 118.6 | 59.2 |
CFO To EBITDA CFO To EBITDA% | 56.0 | 149.4 | 200.6 | 173.9 | 109.0 | 366.9 | 39.2 | -110.0 | -1.1 | 105.1 | 71.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 176 | 605 | 907 | 638 | 113 | 456 | 80 | -374 | -6 | 661 | 439 | |
| -36 | 282 | -474 | -209 | 88 | 151 | 33 | 272 | -184 | 575 | 250 | |
| -84 | -502 | -247 | -150 | -160 | -41 | -95 | -90 | -103 | -269 | -201 | |
Net Cash Flow Net Cash FlowCr | 56 | 385 | 185 | 279 | 41 | 567 | 19 | -192 | -293 | 967 | 489 |
Free Cash Flow Free Cash FlowCr | 166 | 600 | 902 | 635 | 130 | 454 | 74 | -385 | -22 | 342 | 402 |
CFO To PAT CFO To PAT% | 61.0 | 185.8 | 229.1 | 162.9 | 113.0 | 190.1 | 33.6 | -134.6 | -1.4 | 118.6 | 59.2 |
CFO To EBITDA CFO To EBITDA% | 56.0 | 149.4 | 200.6 | 173.9 | 109.0 | 366.9 | 39.2 | -110.0 | -1.1 | 105.1 | 71.3 |
| 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 | 11,290 | 15,489 | 17,132 | 11,934 | 2,943 | 8,388 | 6,534 | 6,370 | 21,429 | 22,110 | 20,928 | 22,677 |
Price To Earnings Price To Earnings | 39.0 | 43.7 | 45.3 | 31.9 | 38.0 | 37.3 | 29.0 | 23.9 | 53.4 | 41.0 | 29.0 | 30.6 |
Price To Sales Price To Sales | 1.9 | 2.1 | 2.0 | 1.2 | 0.4 | 1.2 | 0.8 | 0.7 | 2.1 | 1.8 | 1.6 | 1.8 |
Price To Book Price To Book | 7.3 | 9.1 | 8.3 | 7.9 | 2.0 | 5.1 | 3.7 | 3.3 | 9.6 | 8.9 | 6.9 | 7.5 |
EV To EBITDA EV To EBITDA | 32.2 | 32.7 | 27.5 | 18.6 | -21.9 | 21.8 | 4.3 | 4.3 | 32.1 | 26.1 | 23.4 | 24.1 |
GPM GPM% | 10.9 | 10.3 | 12.1 | 9.2 | 7.5 | 8.1 | 7.8 | 9.2 | 9.2 | 10.8 | 9.8 | 9.8 |
OPM OPM% | 5.4 | 5.5 | 5.3 | 3.7 | 1.3 | 1.8 | 2.6 | 3.8 | 4.9 | 5.2 | 4.8 | 5.2 |
NPM NPM% | 5.0 | 4.4 | 4.7 | 3.9 | 1.2 | 3.5 | 3.1 | 3.1 | 4.0 | 4.6 | 5.8 | 6.0 |
ROCE ROCE% | 26.5 | 28.5 | 29.5 | 37.8 | 20.9 | 18.2 | 18.1 | 19.2 | 25.1 | 30.4 | 32.9 | 32.9 |
ROE ROE% | 18.8 | 19.2 | 19.1 | 26.0 | 6.9 | 14.6 | 13.5 | 14.3 | 18.6 | 22.5 | 24.6 | 24.6 |
ROA ROA% | 5.3 | 4.0 | 3.2 | 3.0 | 0.8 | 1.8 | 1.8 | 2.2 | 3.3 | 4.2 | 4.6 | 4.6 |
| 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 | 11,290 | 15,489 | 17,132 | 11,934 | 2,943 | 8,388 | 6,534 | 6,370 | 21,429 | 22,110 | 20,928 | 22,677 |
Price To Earnings Price To Earnings | 39.0 | 43.7 | 45.3 | 31.9 | 38.0 | 37.3 | 29.0 | 23.9 | 53.4 | 41.0 | 29.0 | 30.6 |
Price To Sales Price To Sales | 1.9 | 2.1 | 2.0 | 1.2 | 0.4 | 1.2 | 0.8 | 0.7 | 2.1 | 1.8 | 1.6 | 1.8 |
Price To Book Price To Book | 7.3 | 9.1 | 8.3 | 7.9 | 2.0 | 5.1 | 3.7 | 3.3 | 9.6 | 8.9 | 6.9 | 7.5 |
EV To EBITDA EV To EBITDA | 32.2 | 32.7 | 27.5 | 18.6 | -21.9 | 21.8 | 4.3 | 4.3 | 32.1 | 26.1 | 23.4 | 24.1 |
GPM GPM% | 10.9 | 10.3 | 12.1 | 9.2 | 7.5 | 8.1 | 7.8 | 9.2 | 9.2 | 10.8 | 9.8 | 9.8 |
OPM OPM% | 5.4 | 5.5 | 5.3 | 3.7 | 1.3 | 1.8 | 2.6 | 3.8 | 4.9 | 5.2 | 4.8 | 5.2 |
NPM NPM% | 5.0 | 4.4 | 4.7 | 3.9 | 1.2 | 3.5 | 3.1 | 3.1 | 4.0 | 4.6 | 5.8 | 6.0 |
ROCE ROCE% | 26.5 | 28.5 | 29.5 | 37.8 | 20.9 | 18.2 | 18.1 | 19.2 | 25.1 | 30.4 | 32.9 | 32.9 |
ROE ROE% | 18.8 | 19.2 | 19.1 | 26.0 | 6.9 | 14.6 | 13.5 | 14.3 | 18.6 | 22.5 | 24.6 | 24.6 |
ROA ROA% | 5.3 | 4.0 | 3.2 | 3.0 | 0.8 | 1.8 | 1.8 | 2.2 | 3.3 | 4.2 | 4.6 | 4.6 |
Documents — NBCC (India) Ltd
Concall Transcript Summaries — NBCC (India) Ltd