| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 162 | 164 | 200 | 180 | 193 | 201 | 203 | 187 | 209 | 220 | 247 | 250 | |
Growth YoY Revenue Growth YoY% | 9.2 | -11.7 | -2.1 | 9.1 | 19.6 | 22.5 | 1.6 | 3.8 | 7.9 | 9.2 | 21.6 | 34.0 |
| 136 | 144 | 164 | 149 | 159 | 167 | 166 | 155 | 179 | 188 | 203 | 202 | |
| 26 | 20 | 36 | 31 | 35 | 35 | 36 | 32 | 30 | 32 | 44 | 48 | |
OPM OPM% | 16.0 | 12.3 | 17.9 | 17.1 | 17.9 | 17.2 | 17.9 | 16.9 | 14.4 | 14.5 | 17.8 | 19.3 |
| 2 | 2 | 2 | 2 | 1 | 1 | -13 | 1 | 2 | 2 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 10 | 10 | 13 | 13 | 13 | 13 | 19 | 22 | 21 | 21 |
Depreciation DepreciationCr | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 8 | 8 |
PBT PBTCr | 11 | 6 | 22 | 16 | 15 | 15 | 4 | 14 | 5 | 6 | 16 | 23 |
| 3 | 5 | 6 | 4 | 5 | 5 | 1 | 4 | 2 | 2 | 4 | 6 | |
| 8 | 1 | 17 | 11 | 11 | 10 | 2 | 10 | 3 | 4 | 11 | 17 | |
Growth YoY PAT Growth YoY% | -19.8 | -92.8 | 18.3 | 17.6 | 38.4 | 844.3 | -85.8 | -10.6 | -69.3 | -63.1 | 372.6 | 66.8 |
NPM NPM% | 4.9 | 0.6 | 8.5 | 6.4 | 5.7 | 5.0 | 1.2 | 5.5 | 1.6 | 1.7 | 4.6 | 6.8 |
| 3.2 | 0.4 | 6.4 | 4.3 | 4.2 | 3.8 | 0.9 | 3.9 | 1.3 | 1.4 | 4.3 | 6.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 162 | 164 | 200 | 180 | 193 | 201 | 203 | 187 | 209 | 220 | 247 | 250 | |
Growth YoY Revenue Growth YoY% | 9.2 | -11.7 | -2.1 | 9.1 | 19.6 | 22.5 | 1.6 | 3.8 | 7.9 | 9.2 | 21.6 | 34.0 |
| 136 | 144 | 164 | 149 | 159 | 167 | 166 | 155 | 179 | 188 | 203 | 202 | |
| 26 | 20 | 36 | 31 | 35 | 35 | 36 | 32 | 30 | 32 | 44 | 48 | |
OPM OPM% | 16.0 | 12.3 | 17.9 | 17.1 | 17.9 | 17.2 | 17.9 | 16.9 | 14.4 | 14.5 | 17.8 | 19.3 |
| 2 | 2 | 2 | 2 | 1 | 1 | -13 | 1 | 2 | 2 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 10 | 10 | 13 | 13 | 13 | 13 | 19 | 22 | 21 | 21 |
Depreciation DepreciationCr | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 8 | 8 |
PBT PBTCr | 11 | 6 | 22 | 16 | 15 | 15 | 4 | 14 | 5 | 6 | 16 | 23 |
| 3 | 5 | 6 | 4 | 5 | 5 | 1 | 4 | 2 | 2 | 4 | 6 | |
| 8 | 1 | 17 | 11 | 11 | 10 | 2 | 10 | 3 | 4 | 11 | 17 | |
Growth YoY PAT Growth YoY% | -19.8 | -92.8 | 18.3 | 17.6 | 38.4 | 844.3 | -85.8 | -10.6 | -69.3 | -63.1 | 372.6 | 66.8 |
NPM NPM% | 4.9 | 0.6 | 8.5 | 6.4 | 5.7 | 5.0 | 1.2 | 5.5 | 1.6 | 1.7 | 4.6 | 6.8 |
| 3.2 | 0.4 | 6.4 | 4.3 | 4.2 | 3.8 | 0.9 | 3.9 | 1.3 | 1.4 | 4.3 | 6.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 109 | 121 | 161 | 239 | 306 | 336 | 487 | 686 | 691 | 778 | 862 | 926 |
Growth Revenue Growth% | 19.0 | 11.6 | 32.7 | 48.3 | 28.1 | 9.9 | 44.8 | 40.8 | 0.7 | 12.6 | 10.8 | 18.0 |
| 95 | 101 | 132 | 196 | 248 | 272 | 401 | 575 | 581 | 641 | 725 | 772 | |
| 14 | 20 | 29 | 43 | 58 | 64 | 87 | 112 | 110 | 136 | 137 | 154 | |
OPM OPM% | 13.0 | 16.5 | 18.0 | 18.2 | 19.0 | 19.1 | 17.8 | 16.3 | 15.9 | 17.5 | 15.9 | 16.6 |
| 0 | 0 | 1 | 1 | 0 | 1 | 1 | 5 | 8 | -10 | 6 | 9 | |
Interest Expense Interest ExpenseCr | 5 | 8 | 10 | 12 | 12 | 14 | 19 | 29 | 42 | 49 | 75 | 83 |
Depreciation DepreciationCr | 1 | 1 | 2 | 3 | 5 | 7 | 12 | 16 | 23 | 28 | 28 | 30 |
PBT PBTCr | 8 | 12 | 17 | 29 | 41 | 44 | 57 | 71 | 53 | 50 | 41 | 50 |
| 3 | 4 | 6 | 8 | 12 | 13 | 12 | 21 | 17 | 15 | 12 | 14 | |
PAT PATCr | 5 | 8 | 11 | 21 | 29 | 31 | 45 | 50 | 36 | 35 | 29 | 36 |
Growth PAT Growth% | 1.8 | 48.3 | 43.0 | 90.7 | 36.8 | 9.3 | 42.5 | 12.0 | -28.7 | -2.3 | -17.5 | 5.7 |
NPM NPM% | 4.8 | 6.3 | 6.8 | 8.8 | 9.4 | 9.3 | 9.2 | 7.3 | 5.2 | 4.5 | 3.3 | 3.8 |
| 5.5 | 10.4 | 12.3 | 13.4 | 18.7 | 20.0 | 14.0 | 13.2 | 10.9 | 13.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 109 | 121 | 161 | 239 | 306 | 336 | 487 | 686 | 691 | 778 | 862 | 926 |
Growth Revenue Growth% | 19.0 | 11.6 | 32.7 | 48.3 | 28.1 | 9.9 | 44.8 | 40.8 | 0.7 | 12.6 | 10.8 | 18.0 |
| 95 | 101 | 132 | 196 | 248 | 272 | 401 | 575 | 581 | 641 | 725 | 772 | |
| 14 | 20 | 29 | 43 | 58 | 64 | 87 | 112 | 110 | 136 | 137 | 154 | |
OPM OPM% | 13.0 | 16.5 | 18.0 | 18.2 | 19.0 | 19.1 | 17.8 | 16.3 | 15.9 | 17.5 | 15.9 | 16.6 |
| 0 | 0 | 1 | 1 | 0 | 1 | 1 | 5 | 8 | -10 | 6 | 9 | |
Interest Expense Interest ExpenseCr | 5 | 8 | 10 | 12 | 12 | 14 | 19 | 29 | 42 | 49 | 75 | 83 |
Depreciation DepreciationCr | 1 | 1 | 2 | 3 | 5 | 7 | 12 | 16 | 23 | 28 | 28 | 30 |
PBT PBTCr | 8 | 12 | 17 | 29 | 41 | 44 | 57 | 71 | 53 | 50 | 41 | 50 |
| 3 | 4 | 6 | 8 | 12 | 13 | 12 | 21 | 17 | 15 | 12 | 14 | |
PAT PATCr | 5 | 8 | 11 | 21 | 29 | 31 | 45 | 50 | 36 | 35 | 29 | 36 |
Growth PAT Growth% | 1.8 | 48.3 | 43.0 | 90.7 | 36.8 | 9.3 | 42.5 | 12.0 | -28.7 | -2.3 | -17.5 | 5.7 |
NPM NPM% | 4.8 | 6.3 | 6.8 | 8.8 | 9.4 | 9.3 | 9.2 | 7.3 | 5.2 | 4.5 | 3.3 | 3.8 |
| 5.5 | 10.4 | 12.3 | 13.4 | 18.7 | 20.0 | 14.0 | 13.2 | 10.9 | 13.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 23 | 23 | 25 | 25 | 26 | 26 | 26 |
Reserves ReservesCr | 30 | 50 | 133 | 160 | 414 | 458 | 734 | 763 | 790 |
| 84 | 117 | 150 | 178 | 218 | 410 | 527 | 733 | 1,188 | |
| 46 | 60 | 49 | 131 | 142 | 162 | 174 | 225 | 898 | |
| 180 | 246 | 355 | 492 | 799 | 1,054 | 1,461 | 1,747 | 2,902 | |
| 107 | 160 | 231 | 240 | 492 | 656 | 784 | 1,000 | 1,393 | |
| 74 | 87 | 124 | 252 | 307 | 398 | 678 | 747 | 1,509 | |
| 180 | 246 | 355 | 492 | 799 | 1,054 | 1,461 | 1,747 | 2,902 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 23 | 23 | 25 | 25 | 26 | 26 | 26 |
Reserves ReservesCr | 30 | 50 | 133 | 160 | 414 | 458 | 734 | 763 | 790 |
| 84 | 117 | 150 | 178 | 218 | 410 | 527 | 733 | 1,188 | |
| 46 | 60 | 49 | 131 | 142 | 162 | 174 | 225 | 898 | |
| 180 | 246 | 355 | 492 | 799 | 1,054 | 1,461 | 1,747 | 2,902 | |
| 107 | 160 | 231 | 240 | 492 | 656 | 784 | 1,000 | 1,393 | |
| 74 | 87 | 124 | 252 | 307 | 398 | 678 | 747 | 1,509 | |
| 180 | 246 | 355 | 492 | 799 | 1,054 | 1,461 | 1,747 | 2,902 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 12 | -4 | -35 | 84 | 1 | -30 | -29 | 196 | -231 | |
| -13 | -20 | -29 | -135 | -146 | -94 | -216 | -317 | -410 | |
| 0 | 24 | 63 | 51 | 188 | 100 | 237 | 113 | 642 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | -1 | 0 | 44 | -25 | -8 | -8 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | -22 | -61 | 61 | -169 | -133 | -332 | -121 | -647 |
CFO To PAT CFO To PAT% | 107.9 | -17.6 | -120.6 | 266.7 | 3.2 | -60.7 | -81.8 | 562.7 | -805.1 |
CFO To EBITDA CFO To EBITDA% | 40.9 | -8.5 | -59.5 | 129.8 | 1.6 | -27.2 | -26.5 | 143.8 | -168.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 12 | -4 | -35 | 84 | 1 | -30 | -29 | 196 | -231 | |
| -13 | -20 | -29 | -135 | -146 | -94 | -216 | -317 | -410 | |
| 0 | 24 | 63 | 51 | 188 | 100 | 237 | 113 | 642 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | -1 | 0 | 44 | -25 | -8 | -8 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | -22 | -61 | 61 | -169 | -133 | -332 | -121 | -647 |
CFO To PAT CFO To PAT% | 107.9 | -17.6 | -120.6 | 266.7 | 3.2 | -60.7 | -81.8 | 562.7 | -805.1 |
CFO To EBITDA CFO To EBITDA% | 40.9 | -8.5 | -59.5 | 129.8 | 1.6 | -27.2 | -26.5 | 143.8 | -168.6 |
| 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 | 819 | 2,017 | 4,352 | 3,200 | 3,147 | 4,076 | 2,934 | 7,186 | ||||
Price To Earnings Price To Earnings | 28.6 | 64.4 | 97.5 | 64.0 | 88.3 | 117.0 | 102.0 | 180.0 | ||||
Price To Sales Price To Sales | 2.7 | 6.0 | 8.9 | 4.7 | 4.6 | 5.2 | 3.4 | 7.8 | ||||
Price To Book Price To Book | 5.2 | 11.0 | 9.9 | 6.6 | 4.1 | 5.2 | 3.6 | 4.6 | ||||
EV To EBITDA EV To EBITDA | 16.4 | 34.5 | 52.4 | 31.8 | 32.2 | 34.2 | 31.5 | 55.4 | ||||
GPM GPM% | 28.4 | 29.1 | 29.5 | 29.7 | 29.6 | 30.5 | 31.2 | 33.3 | 33.5 | 33.5 | ||
OPM OPM% | 13.0 | 16.5 | 18.0 | 18.2 | 19.0 | 19.1 | 17.8 | 16.3 | 15.9 | 17.5 | 15.9 | 16.6 |
NPM NPM% | 4.8 | 6.3 | 6.8 | 8.8 | 9.4 | 9.3 | 9.2 | 7.3 | 5.2 | 4.5 | 3.3 | 3.8 |
ROCE ROCE% | 21.4 | 22.1 | 18.4 | 14.8 | 11.4 | 11.7 | 8.1 | 7.1 | 5.3 | 5.3 | ||
ROE ROE% | 21.8 | 29.8 | 18.3 | 17.1 | 10.2 | 10.4 | 4.7 | 4.4 | 3.5 | 3.5 | ||
ROA ROA% | 6.1 | 8.5 | 8.1 | 6.4 | 5.6 | 4.7 | 2.4 | 2.0 | 1.0 | 1.0 | ||
| 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 | 819 | 2,017 | 4,352 | 3,200 | 3,147 | 4,076 | 2,934 | 7,186 | ||||
Price To Earnings Price To Earnings | 28.6 | 64.4 | 97.5 | 64.0 | 88.3 | 117.0 | 102.0 | 180.0 | ||||
Price To Sales Price To Sales | 2.7 | 6.0 | 8.9 | 4.7 | 4.6 | 5.2 | 3.4 | 7.8 | ||||
Price To Book Price To Book | 5.2 | 11.0 | 9.9 | 6.6 | 4.1 | 5.2 | 3.6 | 4.6 | ||||
EV To EBITDA EV To EBITDA | 16.4 | 34.5 | 52.4 | 31.8 | 32.2 | 34.2 | 31.5 | 55.4 | ||||
GPM GPM% | 28.4 | 29.1 | 29.5 | 29.7 | 29.6 | 30.5 | 31.2 | 33.3 | 33.5 | 33.5 | ||
OPM OPM% | 13.0 | 16.5 | 18.0 | 18.2 | 19.0 | 19.1 | 17.8 | 16.3 | 15.9 | 17.5 | 15.9 | 16.6 |
NPM NPM% | 4.8 | 6.3 | 6.8 | 8.8 | 9.4 | 9.3 | 9.2 | 7.3 | 5.2 | 4.5 | 3.3 | 3.8 |
ROCE ROCE% | 21.4 | 22.1 | 18.4 | 14.8 | 11.4 | 11.7 | 8.1 | 7.1 | 5.3 | 5.3 | ||
ROE ROE% | 21.8 | 29.8 | 18.3 | 17.1 | 10.2 | 10.4 | 4.7 | 4.4 | 3.5 | 3.5 | ||
ROA ROA% | 6.1 | 8.5 | 8.1 | 6.4 | 5.6 | 4.7 | 2.4 | 2.0 | 1.0 | 1.0 | ||
Documents — Neogen Chemicals Ltd
Concall Transcript Summaries — Neogen Chemicals Ltd