| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 358 | 320 | 295 | 300 | 330 | 291 | 330 | 332 | 299 | 330 | 368 | 341 | |
Growth YoY Revenue Growth YoY% | 9.1 | -2.0 | -5.7 | 2.5 | -7.8 | -9.0 | 11.6 | 10.6 | -9.6 | 13.1 | 11.7 | 2.8 |
| 327 | 295 | 280 | 280 | 309 | 274 | 300 | 304 | 282 | 296 | 336 | 325 | |
| 32 | 26 | 16 | 20 | 21 | 17 | 30 | 28 | 17 | 33 | 32 | 16 | |
OPM OPM% | 8.9 | 8.0 | 5.3 | 6.7 | 6.5 | 5.9 | 9.0 | 8.5 | 5.7 | 10.1 | 8.7 | 4.6 |
| 4 | 20 | 4 | 4 | 6 | 6 | 5 | 4 | 4 | 3 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 7 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 22 | 31 | 6 | 10 | 13 | 8 | 18 | 17 | 6 | 21 | 21 | 7 |
| 6 | 6 | 1 | 2 | 3 | 2 | 5 | 4 | 2 | 5 | 5 | 2 | |
| 17 | 26 | 5 | 8 | 10 | 6 | 14 | 13 | 5 | 16 | 15 | 5 | |
Growth YoY PAT Growth YoY% | 37.0 | 378.1 | 13.2 | 10.9 | -41.0 | -76.6 | 167.1 | 57.0 | -51.5 | 165.9 | 12.8 | -58.9 |
NPM NPM% | 4.6 | 8.0 | 1.7 | 2.6 | 3.0 | 2.0 | 4.1 | 3.8 | 1.6 | 4.8 | 4.2 | 1.5 |
| 1.9 | 2.9 | 0.6 | 0.9 | 1.1 | 0.7 | 1.6 | 1.4 | 0.6 | 1.8 | 1.8 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 358 | 320 | 295 | 300 | 330 | 291 | 330 | 332 | 299 | 330 | 368 | 341 | |
Growth YoY Revenue Growth YoY% | 9.1 | -2.0 | -5.7 | 2.5 | -7.8 | -9.0 | 11.6 | 10.6 | -9.6 | 13.1 | 11.7 | 2.8 |
| 327 | 295 | 280 | 280 | 309 | 274 | 300 | 304 | 282 | 296 | 336 | 325 | |
| 32 | 26 | 16 | 20 | 21 | 17 | 30 | 28 | 17 | 33 | 32 | 16 | |
OPM OPM% | 8.9 | 8.0 | 5.3 | 6.7 | 6.5 | 5.9 | 9.0 | 8.5 | 5.7 | 10.1 | 8.7 | 4.6 |
| 4 | 20 | 4 | 4 | 6 | 6 | 5 | 4 | 4 | 3 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 7 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 22 | 31 | 6 | 10 | 13 | 8 | 18 | 17 | 6 | 21 | 21 | 7 |
| 6 | 6 | 1 | 2 | 3 | 2 | 5 | 4 | 2 | 5 | 5 | 2 | |
| 17 | 26 | 5 | 8 | 10 | 6 | 14 | 13 | 5 | 16 | 15 | 5 | |
Growth YoY PAT Growth YoY% | 37.0 | 378.1 | 13.2 | 10.9 | -41.0 | -76.6 | 167.1 | 57.0 | -51.5 | 165.9 | 12.8 | -58.9 |
NPM NPM% | 4.6 | 8.0 | 1.7 | 2.6 | 3.0 | 2.0 | 4.1 | 3.8 | 1.6 | 4.8 | 4.2 | 1.5 |
| 1.9 | 2.9 | 0.6 | 0.9 | 1.1 | 0.7 | 1.6 | 1.4 | 0.6 | 1.8 | 1.8 | 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 | 561 | 575 | 745 | 856 | 567 | 615 | 927 | 1,264 | 1,267 | 1,252 | 1,328 | 1,338 |
Growth Revenue Growth% | 2.9 | 2.5 | 29.6 | 15.0 | -33.8 | 8.5 | 50.8 | 36.3 | 0.2 | -1.2 | 6.1 | 4.2 |
| 497 | 510 | 673 | 780 | 519 | 569 | 869 | 1,185 | 1,175 | 1,163 | 1,218 | 1,240 | |
| 64 | 64 | 72 | 76 | 48 | 46 | 58 | 79 | 92 | 89 | 111 | 98 | |
OPM OPM% | 11.4 | 11.2 | 9.6 | 8.9 | 8.5 | 7.5 | 6.3 | 6.3 | 7.3 | 7.1 | 8.3 | 7.3 |
| 2 | 5 | 4 | 6 | 14 | 5 | 9 | 16 | 32 | 21 | 14 | 14 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 3 | 7 | 13 | 17 | 26 | 31 | 32 | 35 | 33 | 30 |
Depreciation DepreciationCr | 13 | 13 | 16 | 17 | 19 | 22 | 23 | 24 | 24 | 25 | 27 | 27 |
PBT PBTCr | 46 | 49 | 57 | 58 | 31 | 12 | 19 | 40 | 69 | 49 | 65 | 55 |
| 14 | 15 | 19 | 19 | -5 | 3 | 5 | 11 | 14 | 12 | 17 | 14 | |
PAT PATCr | 32 | 34 | 38 | 38 | 36 | 9 | 14 | 30 | 54 | 37 | 48 | 41 |
Growth PAT Growth% | 45.2 | 7.0 | 12.2 | 0.5 | -6.3 | -74.9 | 57.3 | 109.0 | 83.0 | -31.5 | 29.9 | -1.8 |
NPM NPM% | 5.7 | 5.9 | 5.1 | 4.5 | 6.3 | 1.5 | 1.5 | 2.4 | 4.3 | 3.0 | 3.6 | 3.1 |
| 3.7 | 3.9 | 4.4 | 4.4 | 4.1 | 1.0 | 1.6 | 3.4 | 6.3 | 4.3 | 5.6 | 4.7 |
| 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 | 561 | 575 | 745 | 856 | 567 | 615 | 927 | 1,264 | 1,267 | 1,252 | 1,328 | 1,338 |
Growth Revenue Growth% | 2.9 | 2.5 | 29.6 | 15.0 | -33.8 | 8.5 | 50.8 | 36.3 | 0.2 | -1.2 | 6.1 | 4.2 |
| 497 | 510 | 673 | 780 | 519 | 569 | 869 | 1,185 | 1,175 | 1,163 | 1,218 | 1,240 | |
| 64 | 64 | 72 | 76 | 48 | 46 | 58 | 79 | 92 | 89 | 111 | 98 | |
OPM OPM% | 11.4 | 11.2 | 9.6 | 8.9 | 8.5 | 7.5 | 6.3 | 6.3 | 7.3 | 7.1 | 8.3 | 7.3 |
| 2 | 5 | 4 | 6 | 14 | 5 | 9 | 16 | 32 | 21 | 14 | 14 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 3 | 7 | 13 | 17 | 26 | 31 | 32 | 35 | 33 | 30 |
Depreciation DepreciationCr | 13 | 13 | 16 | 17 | 19 | 22 | 23 | 24 | 24 | 25 | 27 | 27 |
PBT PBTCr | 46 | 49 | 57 | 58 | 31 | 12 | 19 | 40 | 69 | 49 | 65 | 55 |
| 14 | 15 | 19 | 19 | -5 | 3 | 5 | 11 | 14 | 12 | 17 | 14 | |
PAT PATCr | 32 | 34 | 38 | 38 | 36 | 9 | 14 | 30 | 54 | 37 | 48 | 41 |
Growth PAT Growth% | 45.2 | 7.0 | 12.2 | 0.5 | -6.3 | -74.9 | 57.3 | 109.0 | 83.0 | -31.5 | 29.9 | -1.8 |
NPM NPM% | 5.7 | 5.9 | 5.1 | 4.5 | 6.3 | 1.5 | 1.5 | 2.4 | 4.3 | 3.0 | 3.6 | 3.1 |
| 3.7 | 3.9 | 4.4 | 4.4 | 4.1 | 1.0 | 1.6 | 3.4 | 6.3 | 4.3 | 5.6 | 4.7 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 288 | 322 | 350 | 378 | 403 | 413 | 424 | 451 | 502 | 535 | 579 |
| 165 | 166 | 198 | 246 | 181 | 262 | 340 | 413 | 466 | 492 | 511 | |
| 45 | 40 | 71 | 138 | 175 | 145 | 178 | 145 | 144 | 117 | 88 | |
| 517 | 546 | 639 | 782 | 779 | 840 | 963 | 1,028 | 1,132 | 1,164 | 1,199 | |
| 230 | 260 | 317 | 351 | 305 | 365 | 479 | 540 | 607 | 625 | 668 | |
| 287 | 286 | 322 | 431 | 474 | 474 | 484 | 488 | 525 | 540 | 531 | |
| 517 | 546 | 639 | 782 | 779 | 840 | 963 | 1,028 | 1,132 | 1,164 | 1,199 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 288 | 322 | 350 | 378 | 403 | 413 | 424 | 451 | 502 | 535 | 579 |
| 165 | 166 | 198 | 246 | 181 | 262 | 340 | 413 | 466 | 492 | 511 | |
| 45 | 40 | 71 | 138 | 175 | 145 | 178 | 145 | 144 | 117 | 88 | |
| 517 | 546 | 639 | 782 | 779 | 840 | 963 | 1,028 | 1,132 | 1,164 | 1,199 | |
| 230 | 260 | 317 | 351 | 305 | 365 | 479 | 540 | 607 | 625 | 668 | |
| 287 | 286 | 322 | 431 | 474 | 474 | 484 | 488 | 525 | 540 | 531 | |
| 517 | 546 | 639 | 782 | 779 | 840 | 963 | 1,028 | 1,132 | 1,164 | 1,199 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 28 | 33 | 75 | 32 | 83 | -13 | 80 | 20 | 105 | 92 | |
| -30 | -10 | -44 | -125 | -63 | -18 | -32 | -23 | -31 | -38 | -11 | |
| -16 | -17 | 19 | 44 | 27 | -51 | 2 | -71 | -39 | -61 | -76 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 8 | -7 | -4 | 14 | -42 | -13 | -49 | 6 | 4 |
Free Cash Flow Free Cash FlowCr | 14 | 18 | 24 | 4 | 28 | -90 | -49 | 65 | 28 | 17 | 75 |
CFO To PAT CFO To PAT% | 146.6 | 81.7 | 86.5 | 194.2 | 88.1 | 913.5 | -90.9 | 270.5 | 37.6 | 281.1 | 189.1 |
CFO To EBITDA CFO To EBITDA% | 73.1 | 43.4 | 46.2 | 98.4 | 65.8 | 178.0 | -22.3 | 101.3 | 22.2 | 118.4 | 82.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 28 | 33 | 75 | 32 | 83 | -13 | 80 | 20 | 105 | 92 | |
| -30 | -10 | -44 | -125 | -63 | -18 | -32 | -23 | -31 | -38 | -11 | |
| -16 | -17 | 19 | 44 | 27 | -51 | 2 | -71 | -39 | -61 | -76 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 8 | -7 | -4 | 14 | -42 | -13 | -49 | 6 | 4 |
Free Cash Flow Free Cash FlowCr | 14 | 18 | 24 | 4 | 28 | -90 | -49 | 65 | 28 | 17 | 75 |
CFO To PAT CFO To PAT% | 146.6 | 81.7 | 86.5 | 194.2 | 88.1 | 913.5 | -90.9 | 270.5 | 37.6 | 281.1 | 189.1 |
CFO To EBITDA CFO To EBITDA% | 73.1 | 43.4 | 46.2 | 98.4 | 65.8 | 178.0 | -22.3 | 101.3 | 22.2 | 118.4 | 82.9 |
| 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 | 489 | 509 | 707 | 621 | 261 | 563 | 513 | 775 | 1,117 | 721 | 995 | 936 |
Price To Earnings Price To Earnings | 16.1 | 14.9 | 18.5 | 16.1 | 7.3 | 62.3 | 36.0 | 26.0 | 20.5 | 19.3 | 20.5 | 22.8 |
Price To Sales Price To Sales | 0.9 | 0.9 | 0.9 | 0.7 | 0.5 | 0.9 | 0.6 | 0.6 | 0.9 | 0.6 | 0.8 | 0.7 |
Price To Book Price To Book | 1.6 | 1.5 | 1.9 | 1.6 | 0.6 | 1.3 | 1.2 | 1.6 | 2.1 | 1.3 | 1.7 | 1.6 |
EV To EBITDA EV To EBITDA | 8.1 | 8.2 | 10.5 | 9.6 | 8.8 | 15.4 | 12.6 | 12.3 | 14.8 | 10.6 | 10.6 | 11.3 |
GPM GPM% | 22.7 | 23.1 | 20.7 | 19.8 | 22.8 | 21.3 | 19.5 | 20.3 | 22.3 | 23.1 | 23.7 | 23.7 |
OPM OPM% | 11.4 | 11.2 | 9.6 | 8.9 | 8.5 | 7.5 | 6.3 | 6.3 | 7.3 | 7.1 | 8.3 | 7.3 |
NPM NPM% | 5.7 | 5.9 | 5.1 | 4.5 | 6.3 | 1.5 | 1.5 | 2.4 | 4.3 | 3.0 | 3.6 | 3.1 |
ROCE ROCE% | 13.8 | 13.4 | 12.9 | 11.4 | 6.8 | 4.6 | 6.2 | 9.3 | 11.8 | 10.0 | 11.4 | 11.4 |
ROE ROE% | 10.4 | 10.1 | 10.4 | 9.7 | 8.6 | 2.1 | 3.2 | 6.3 | 10.5 | 6.7 | 8.1 | 8.1 |
ROA ROA% | 6.2 | 6.2 | 6.0 | 4.9 | 4.6 | 1.1 | 1.5 | 2.9 | 4.8 | 3.2 | 4.0 | 4.0 |
| 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 | 489 | 509 | 707 | 621 | 261 | 563 | 513 | 775 | 1,117 | 721 | 995 | 936 |
Price To Earnings Price To Earnings | 16.1 | 14.9 | 18.5 | 16.1 | 7.3 | 62.3 | 36.0 | 26.0 | 20.5 | 19.3 | 20.5 | 22.8 |
Price To Sales Price To Sales | 0.9 | 0.9 | 0.9 | 0.7 | 0.5 | 0.9 | 0.6 | 0.6 | 0.9 | 0.6 | 0.8 | 0.7 |
Price To Book Price To Book | 1.6 | 1.5 | 1.9 | 1.6 | 0.6 | 1.3 | 1.2 | 1.6 | 2.1 | 1.3 | 1.7 | 1.6 |
EV To EBITDA EV To EBITDA | 8.1 | 8.2 | 10.5 | 9.6 | 8.8 | 15.4 | 12.6 | 12.3 | 14.8 | 10.6 | 10.6 | 11.3 |
GPM GPM% | 22.7 | 23.1 | 20.7 | 19.8 | 22.8 | 21.3 | 19.5 | 20.3 | 22.3 | 23.1 | 23.7 | 23.7 |
OPM OPM% | 11.4 | 11.2 | 9.6 | 8.9 | 8.5 | 7.5 | 6.3 | 6.3 | 7.3 | 7.1 | 8.3 | 7.3 |
NPM NPM% | 5.7 | 5.9 | 5.1 | 4.5 | 6.3 | 1.5 | 1.5 | 2.4 | 4.3 | 3.0 | 3.6 | 3.1 |
ROCE ROCE% | 13.8 | 13.4 | 12.9 | 11.4 | 6.8 | 4.6 | 6.2 | 9.3 | 11.8 | 10.0 | 11.4 | 11.4 |
ROE ROE% | 10.4 | 10.1 | 10.4 | 9.7 | 8.6 | 2.1 | 3.2 | 6.3 | 10.5 | 6.7 | 8.1 | 8.1 |
ROA ROA% | 6.2 | 6.2 | 6.0 | 4.9 | 4.6 | 1.1 | 1.5 | 2.9 | 4.8 | 3.2 | 4.0 | 4.0 |
Documents — Nelcast Ltd
Concall Transcript Summaries — Nelcast Ltd