| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,305 | 1,204 | 1,246 | 1,306 | 1,367 | 1,335 | 1,475 | 1,507 | 1,644 | 2,151 | 2,594 | 2,684 | |
Growth YoY Revenue Growth YoY% | 14.3 | 6.7 | 2.0 | 5.9 | 4.7 | 10.9 | 18.4 | 15.4 | 20.3 | 61.2 | 75.8 | 78.0 |
| 997 | 925 | 955 | 1,004 | 1,058 | 1,027 | 1,118 | 1,170 | 1,241 | 1,784 | 2,084 | 2,214 | |
| 308 | 279 | 291 | 302 | 309 | 307 | 358 | 337 | 403 | 367 | 510 | 470 | |
OPM OPM% | 23.6 | 23.2 | 23.4 | 23.1 | 22.6 | 23.0 | 24.2 | 22.4 | 24.5 | 17.1 | 19.7 | 17.5 |
| 18 | 18 | 24 | 23 | 24 | 18 | 18 | 23 | 23 | -30 | 27 | 34 | |
Interest Expense Interest ExpenseCr | 23 | 25 | 28 | 34 | 35 | 37 | 41 | 45 | 42 | 65 | 91 | 87 |
Depreciation DepreciationCr | 55 | 63 | 65 | 61 | 65 | 70 | 83 | 84 | 87 | 122 | 154 | 156 |
PBT PBTCr | 248 | 209 | 222 | 231 | 232 | 220 | 253 | 231 | 295 | 150 | 292 | 260 |
| 22 | 20 | 34 | 30 | 33 | 26 | 57 | 35 | 37 | 22 | 64 | 53 | |
| 227 | 188 | 191 | 201 | 199 | 193 | 197 | 197 | 259 | 127 | 224 | 207 | |
Growth YoY PAT Growth YoY% | 34.3 | 22.3 | 10.1 | 9.5 | -12.3 | 2.6 | 3.4 | -2.4 | 30.0 | -34.3 | 13.5 | 5.4 |
NPM NPM% | 17.4 | 15.6 | 15.3 | 15.4 | 14.6 | 14.5 | 13.4 | 13.1 | 15.7 | 5.9 | 8.6 | 7.7 |
| 11.2 | 9.3 | 9.4 | 9.9 | 9.8 | 9.5 | 9.7 | 9.7 | 12.7 | 6.2 | 11.0 | 10.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,305 | 1,204 | 1,246 | 1,306 | 1,367 | 1,335 | 1,475 | 1,507 | 1,644 | 2,151 | 2,594 | 2,684 | |
Growth YoY Revenue Growth YoY% | 14.3 | 6.7 | 2.0 | 5.9 | 4.7 | 10.9 | 18.4 | 15.4 | 20.3 | 61.2 | 75.8 | 78.0 |
| 997 | 925 | 955 | 1,004 | 1,058 | 1,027 | 1,118 | 1,170 | 1,241 | 1,784 | 2,084 | 2,214 | |
| 308 | 279 | 291 | 302 | 309 | 307 | 358 | 337 | 403 | 367 | 510 | 470 | |
OPM OPM% | 23.6 | 23.2 | 23.4 | 23.1 | 22.6 | 23.0 | 24.2 | 22.4 | 24.5 | 17.1 | 19.7 | 17.5 |
| 18 | 18 | 24 | 23 | 24 | 18 | 18 | 23 | 23 | -30 | 27 | 34 | |
Interest Expense Interest ExpenseCr | 23 | 25 | 28 | 34 | 35 | 37 | 41 | 45 | 42 | 65 | 91 | 87 |
Depreciation DepreciationCr | 55 | 63 | 65 | 61 | 65 | 70 | 83 | 84 | 87 | 122 | 154 | 156 |
PBT PBTCr | 248 | 209 | 222 | 231 | 232 | 220 | 253 | 231 | 295 | 150 | 292 | 260 |
| 22 | 20 | 34 | 30 | 33 | 26 | 57 | 35 | 37 | 22 | 64 | 53 | |
| 227 | 188 | 191 | 201 | 199 | 193 | 197 | 197 | 259 | 127 | 224 | 207 | |
Growth YoY PAT Growth YoY% | 34.3 | 22.3 | 10.1 | 9.5 | -12.3 | 2.6 | 3.4 | -2.4 | 30.0 | -34.3 | 13.5 | 5.4 |
NPM NPM% | 17.4 | 15.6 | 15.3 | 15.4 | 14.6 | 14.5 | 13.4 | 13.1 | 15.7 | 5.9 | 8.6 | 7.7 |
| 11.2 | 9.3 | 9.4 | 9.9 | 9.8 | 9.5 | 9.7 | 9.7 | 12.7 | 6.2 | 11.0 | 10.2 |
| 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 | 1,614 | 1,878 | 2,281 | 2,861 | 3,128 | 2,583 | 3,701 | 4,525 | 4,890 | 5,483 | 7,896 | 9,072 |
Growth Revenue Growth% | 18.3 | 16.4 | 21.4 | 25.4 | 9.3 | -17.4 | 43.3 | 22.3 | 8.1 | 12.1 | 44.0 | 59.6 |
| 1,439 | 1,649 | 2,069 | 2,573 | 2,705 | 2,400 | 3,048 | 3,559 | 3,743 | 4,207 | 6,279 | 7,323 | |
| 175 | 229 | 212 | 288 | 423 | 183 | 654 | 966 | 1,148 | 1,276 | 1,617 | 1,749 | |
OPM OPM% | 10.8 | 12.2 | 9.3 | 10.1 | 13.5 | 7.1 | 17.7 | 21.4 | 23.5 | 23.3 | 20.5 | 19.3 |
| -18 | 8 | 15 | 14 | 9 | 21 | 26 | 65 | 75 | 84 | 44 | 54 | |
Interest Expense Interest ExpenseCr | 29 | 22 | 47 | 71 | 85 | 76 | 66 | 69 | 97 | 146 | 244 | 285 |
Depreciation DepreciationCr | 76 | 80 | 100 | 137 | 186 | 184 | 183 | 210 | 241 | 278 | 448 | 520 |
PBT PBTCr | 51 | 135 | 80 | 93 | 161 | -56 | 430 | 752 | 884 | 936 | 969 | 998 |
| 30 | 52 | 29 | 34 | 42 | -42 | 88 | 145 | 98 | 146 | 158 | 177 | |
PAT PATCr | 21 | 83 | 51 | 59 | 119 | -14 | 342 | 607 | 786 | 790 | 810 | 817 |
Growth PAT Growth% | 251.2 | 298.6 | -38.0 | 15.3 | 100.8 | -112.0 | 2,493.4 | 77.3 | 29.6 | 0.5 | 2.6 | 3.9 |
NPM NPM% | 1.3 | 4.4 | 2.3 | 2.1 | 3.8 | -0.6 | 9.2 | 13.4 | 16.1 | 14.4 | 10.3 | 9.0 |
| 1.1 | 4.1 | 2.5 | 2.9 | 5.9 | -0.7 | 16.9 | 29.9 | 38.9 | 38.9 | 39.7 | 40.2 |
| 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 | 1,614 | 1,878 | 2,281 | 2,861 | 3,128 | 2,583 | 3,701 | 4,525 | 4,890 | 5,483 | 7,896 | 9,072 |
Growth Revenue Growth% | 18.3 | 16.4 | 21.4 | 25.4 | 9.3 | -17.4 | 43.3 | 22.3 | 8.1 | 12.1 | 44.0 | 59.6 |
| 1,439 | 1,649 | 2,069 | 2,573 | 2,705 | 2,400 | 3,048 | 3,559 | 3,743 | 4,207 | 6,279 | 7,323 | |
| 175 | 229 | 212 | 288 | 423 | 183 | 654 | 966 | 1,148 | 1,276 | 1,617 | 1,749 | |
OPM OPM% | 10.8 | 12.2 | 9.3 | 10.1 | 13.5 | 7.1 | 17.7 | 21.4 | 23.5 | 23.3 | 20.5 | 19.3 |
| -18 | 8 | 15 | 14 | 9 | 21 | 26 | 65 | 75 | 84 | 44 | 54 | |
Interest Expense Interest ExpenseCr | 29 | 22 | 47 | 71 | 85 | 76 | 66 | 69 | 97 | 146 | 244 | 285 |
Depreciation DepreciationCr | 76 | 80 | 100 | 137 | 186 | 184 | 183 | 210 | 241 | 278 | 448 | 520 |
PBT PBTCr | 51 | 135 | 80 | 93 | 161 | -56 | 430 | 752 | 884 | 936 | 969 | 998 |
| 30 | 52 | 29 | 34 | 42 | -42 | 88 | 145 | 98 | 146 | 158 | 177 | |
PAT PATCr | 21 | 83 | 51 | 59 | 119 | -14 | 342 | 607 | 786 | 790 | 810 | 817 |
Growth PAT Growth% | 251.2 | 298.6 | -38.0 | 15.3 | 100.8 | -112.0 | 2,493.4 | 77.3 | 29.6 | 0.5 | 2.6 | 3.9 |
NPM NPM% | 1.3 | 4.4 | 2.3 | 2.1 | 3.8 | -0.6 | 9.2 | 13.4 | 16.1 | 14.4 | 10.3 | 9.0 |
| 1.1 | 4.1 | 2.5 | 2.9 | 5.9 | -0.7 | 16.9 | 29.9 | 38.9 | 38.9 | 39.7 | 40.2 |
| 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 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 |
Reserves ReservesCr | 674 | 761 | 833 | 878 | 933 | 917 | 1,286 | 1,928 | 2,681 | 3,423 | 4,334 |
| 315 | 323 | 510 | 510 | 602 | 703 | 780 | 987 | 1,110 | 1,193 | 1,827 | |
| 365 | 361 | 989 | 1,045 | 1,153 | 946 | 861 | 1,042 | 1,629 | 2,444 | 6,108 | |
| 1,556 | 1,647 | 2,536 | 2,637 | 2,891 | 2,770 | 3,131 | 4,162 | 5,625 | 7,265 | 12,474 | |
| 286 | 302 | 479 | 527 | 586 | 665 | 909 | 1,294 | 1,946 | 2,550 | 3,932 | |
| 1,270 | 1,345 | 2,056 | 2,110 | 2,305 | 2,105 | 2,222 | 2,868 | 3,679 | 4,715 | 8,542 | |
| 1,556 | 1,647 | 2,536 | 2,637 | 2,891 | 2,770 | 3,131 | 4,162 | 5,625 | 7,265 | 12,474 |
| 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 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 |
Reserves ReservesCr | 674 | 761 | 833 | 878 | 933 | 917 | 1,286 | 1,928 | 2,681 | 3,423 | 4,334 |
| 315 | 323 | 510 | 510 | 602 | 703 | 780 | 987 | 1,110 | 1,193 | 1,827 | |
| 365 | 361 | 989 | 1,045 | 1,153 | 946 | 861 | 1,042 | 1,629 | 2,444 | 6,108 | |
| 1,556 | 1,647 | 2,536 | 2,637 | 2,891 | 2,770 | 3,131 | 4,162 | 5,625 | 7,265 | 12,474 | |
| 286 | 302 | 479 | 527 | 586 | 665 | 909 | 1,294 | 1,946 | 2,550 | 3,932 | |
| 1,270 | 1,345 | 2,056 | 2,110 | 2,305 | 2,105 | 2,222 | 2,868 | 3,679 | 4,715 | 8,542 | |
| 1,556 | 1,647 | 2,536 | 2,637 | 2,891 | 2,770 | 3,131 | 4,162 | 5,625 | 7,265 | 12,474 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 174 | 219 | 182 | 279 | 443 | 304 | 485 | 1,085 | 1,067 | 986 | 1,621 | |
| -150 | -146 | -534 | -161 | -189 | -113 | -267 | -1,174 | -1,458 | -1,325 | -3,700 | |
| 18 | -45 | 315 | -27 | -247 | -194 | -159 | 88 | 488 | 544 | 2,340 | |
Net Cash Flow Net Cash FlowCr | 42 | 28 | -36 | 90 | 8 | -2 | 59 | -2 | 97 | 205 | 262 |
Free Cash Flow Free Cash FlowCr | 84 | 85 | -20 | 129 | 329 | 235 | 235 | 563 | 99 | -93 | |
CFO To PAT CFO To PAT% | 836.1 | 264.4 | 354.6 | 470.1 | 372.4 | -2,128.6 | 141.8 | 178.8 | 135.7 | 124.8 | 200.0 |
CFO To EBITDA CFO To EBITDA% | 99.7 | 95.8 | 85.9 | 96.8 | 104.8 | 166.4 | 74.2 | 112.3 | 92.9 | 77.2 | 100.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 174 | 219 | 182 | 279 | 443 | 304 | 485 | 1,085 | 1,067 | 986 | 1,621 | |
| -150 | -146 | -534 | -161 | -189 | -113 | -267 | -1,174 | -1,458 | -1,325 | -3,700 | |
| 18 | -45 | 315 | -27 | -247 | -194 | -159 | 88 | 488 | 544 | 2,340 | |
Net Cash Flow Net Cash FlowCr | 42 | 28 | -36 | 90 | 8 | -2 | 59 | -2 | 97 | 205 | 262 |
Free Cash Flow Free Cash FlowCr | 84 | 85 | -20 | 129 | 329 | 235 | 235 | 563 | 99 | -93 | |
CFO To PAT CFO To PAT% | 836.1 | 264.4 | 354.6 | 470.1 | 372.4 | -2,128.6 | 141.8 | 178.8 | 135.7 | 124.8 | 200.0 |
CFO To EBITDA CFO To EBITDA% | 99.7 | 95.8 | 85.9 | 96.8 | 104.8 | 166.4 | 74.2 | 112.3 | 92.9 | 77.2 | 100.3 |
| 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 | 5,839 | 6,407 | 5,695 | 4,368 | 5,057 | 8,299 | 15,257 | 15,820 | 26,163 | 34,565 | 32,813 | 38,992 |
Price To Earnings Price To Earnings | 274.7 | 77.2 | 111.0 | 73.7 | 42.5 | 44.6 | 26.1 | 33.1 | 43.8 | 40.7 | 47.5 | |
Price To Sales Price To Sales | 3.6 | 3.4 | 2.5 | 1.5 | 1.6 | 3.2 | 4.1 | 3.5 | 5.3 | 6.3 | 4.2 | 4.3 |
Price To Book Price To Book | 6.7 | 6.6 | 5.5 | 4.0 | 4.5 | 7.4 | 10.2 | 7.4 | 9.1 | 9.5 | 7.2 | 8.6 |
EV To EBITDA EV To EBITDA | 34.6 | 28.7 | 30.1 | 17.4 | 13.7 | 49.2 | 24.2 | 16.9 | 23.9 | 28.5 | 22.6 | 24.1 |
GPM GPM% | 39.9 | 40.9 | 39.0 | 41.3 | 63.3 | 59.3 | 63.2 | 65.7 | 68.9 | 69.3 | 71.2 | 71.2 |
OPM OPM% | 10.8 | 12.2 | 9.3 | 10.1 | 13.5 | 7.1 | 17.7 | 21.4 | 23.5 | 23.3 | 20.5 | 19.3 |
NPM NPM% | 1.3 | 4.4 | 2.3 | 2.1 | 3.8 | -0.6 | 9.2 | 13.4 | 16.1 | 14.4 | 10.3 | 9.0 |
ROCE ROCE% | 7.2 | 13.6 | 7.2 | 9.1 | 12.3 | 1.0 | 22.4 | 27.2 | 21.7 | 17.9 | 11.7 | 11.7 |
ROE ROE% | 2.4 | 8.6 | 5.0 | 5.5 | 10.5 | -1.3 | 23.0 | 28.4 | 27.2 | 21.8 | 17.9 | 17.9 |
ROA ROA% | 1.3 | 5.0 | 2.0 | 2.3 | 4.1 | -0.5 | 10.9 | 14.6 | 14.0 | 10.9 | 6.5 | 6.5 |
| 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 | 5,839 | 6,407 | 5,695 | 4,368 | 5,057 | 8,299 | 15,257 | 15,820 | 26,163 | 34,565 | 32,813 | 38,992 |
Price To Earnings Price To Earnings | 274.7 | 77.2 | 111.0 | 73.7 | 42.5 | 44.6 | 26.1 | 33.1 | 43.8 | 40.7 | 47.5 | |
Price To Sales Price To Sales | 3.6 | 3.4 | 2.5 | 1.5 | 1.6 | 3.2 | 4.1 | 3.5 | 5.3 | 6.3 | 4.2 | 4.3 |
Price To Book Price To Book | 6.7 | 6.6 | 5.5 | 4.0 | 4.5 | 7.4 | 10.2 | 7.4 | 9.1 | 9.5 | 7.2 | 8.6 |
EV To EBITDA EV To EBITDA | 34.6 | 28.7 | 30.1 | 17.4 | 13.7 | 49.2 | 24.2 | 16.9 | 23.9 | 28.5 | 22.6 | 24.1 |
GPM GPM% | 39.9 | 40.9 | 39.0 | 41.3 | 63.3 | 59.3 | 63.2 | 65.7 | 68.9 | 69.3 | 71.2 | 71.2 |
OPM OPM% | 10.8 | 12.2 | 9.3 | 10.1 | 13.5 | 7.1 | 17.7 | 21.4 | 23.5 | 23.3 | 20.5 | 19.3 |
NPM NPM% | 1.3 | 4.4 | 2.3 | 2.1 | 3.8 | -0.6 | 9.2 | 13.4 | 16.1 | 14.4 | 10.3 | 9.0 |
ROCE ROCE% | 7.2 | 13.6 | 7.2 | 9.1 | 12.3 | 1.0 | 22.4 | 27.2 | 21.7 | 17.9 | 11.7 | 11.7 |
ROE ROE% | 2.4 | 8.6 | 5.0 | 5.5 | 10.5 | -1.3 | 23.0 | 28.4 | 27.2 | 21.8 | 17.9 | 17.9 |
ROA ROA% | 1.3 | 5.0 | 2.0 | 2.3 | 4.1 | -0.5 | 10.9 | 14.6 | 14.0 | 10.9 | 6.5 | 6.5 |
Documents — Narayana Hrudayalaya Ltd
Concall Transcript Summaries — Narayana Hrudayalaya Ltd