| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 776 | 803 | 834 | 743 | 822 | 854 | 894 | 883 | 968 | 962 | 965 | 820 | |
Growth YoY Revenue Growth YoY% | -4.0 | 6.5 | 0.6 | -5.2 | 6.0 | 6.3 | 7.2 | 18.9 | 17.8 | 12.6 | 8.0 | -7.2 |
| 714 | 731 | 753 | 686 | 744 | 791 | 809 | 825 | 882 | 872 | 869 | 745 | |
| 62 | 73 | 81 | 56 | 77 | 63 | 85 | 58 | 85 | 90 | 96 | 75 | |
OPM OPM% | 8.0 | 9.1 | 9.8 | 7.6 | 9.4 | 7.4 | 9.5 | 6.6 | 8.8 | 9.3 | 9.9 | 9.1 |
| 9 | 4 | 4 | 6 | 5 | 6 | 3 | 6 | 5 | -9 | 6 | 7 | |
Interest Expense Interest ExpenseCr | 9 | 10 | 9 | 9 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 10 |
Depreciation DepreciationCr | 29 | 29 | 29 | 29 | 30 | 30 | 31 | 34 | 35 | 37 | 37 | 39 |
PBT PBTCr | 32 | 38 | 48 | 24 | 43 | 28 | 46 | 20 | 45 | 33 | 54 | 34 |
| 7 | 9 | 12 | 5 | 10 | 6 | 12 | 4 | 11 | 8 | 12 | 9 | |
| 25 | 29 | 36 | 18 | 33 | 22 | 34 | 15 | 34 | 25 | 42 | 24 | |
Growth YoY PAT Growth YoY% | 4.6 | -11.5 | -26.3 | -43.5 | 30.3 | -26.4 | -3.8 | -16.4 | 3.2 | 17.5 | 21.8 | 59.2 |
NPM NPM% | 3.2 | 3.6 | 4.3 | 2.5 | 4.0 | 2.5 | 3.8 | 1.7 | 3.5 | 2.6 | 4.3 | 3.0 |
| 16.8 | 19.6 | 23.8 | 12.3 | 21.8 | 14.4 | 22.9 | 10.2 | 22.5 | 16.9 | 27.8 | 16.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 776 | 803 | 834 | 743 | 822 | 854 | 894 | 883 | 968 | 962 | 965 | 820 | |
Growth YoY Revenue Growth YoY% | -4.0 | 6.5 | 0.6 | -5.2 | 6.0 | 6.3 | 7.2 | 18.9 | 17.8 | 12.6 | 8.0 | -7.2 |
| 714 | 731 | 753 | 686 | 744 | 791 | 809 | 825 | 882 | 872 | 869 | 745 | |
| 62 | 73 | 81 | 56 | 77 | 63 | 85 | 58 | 85 | 90 | 96 | 75 | |
OPM OPM% | 8.0 | 9.1 | 9.8 | 7.6 | 9.4 | 7.4 | 9.5 | 6.6 | 8.8 | 9.3 | 9.9 | 9.1 |
| 9 | 4 | 4 | 6 | 5 | 6 | 3 | 6 | 5 | -9 | 6 | 7 | |
Interest Expense Interest ExpenseCr | 9 | 10 | 9 | 9 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 10 |
Depreciation DepreciationCr | 29 | 29 | 29 | 29 | 30 | 30 | 31 | 34 | 35 | 37 | 37 | 39 |
PBT PBTCr | 32 | 38 | 48 | 24 | 43 | 28 | 46 | 20 | 45 | 33 | 54 | 34 |
| 7 | 9 | 12 | 5 | 10 | 6 | 12 | 4 | 11 | 8 | 12 | 9 | |
| 25 | 29 | 36 | 18 | 33 | 22 | 34 | 15 | 34 | 25 | 42 | 24 | |
Growth YoY PAT Growth YoY% | 4.6 | -11.5 | -26.3 | -43.5 | 30.3 | -26.4 | -3.8 | -16.4 | 3.2 | 17.5 | 21.8 | 59.2 |
NPM NPM% | 3.2 | 3.6 | 4.3 | 2.5 | 4.0 | 2.5 | 3.8 | 1.7 | 3.5 | 2.6 | 4.3 | 3.0 |
| 16.8 | 19.6 | 23.8 | 12.3 | 21.8 | 14.4 | 22.9 | 10.2 | 22.5 | 16.9 | 27.8 | 16.3 |
| 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 | 1,926 | 2,024 | 2,124 | 2,362 | 2,257 | 2,092 | 2,730 | 3,131 | 3,196 | 3,313 | 3,778 | 3,715 |
Growth Revenue Growth% | 1.7 | 5.1 | 4.9 | 11.2 | -4.5 | -7.3 | 30.5 | 14.7 | 2.1 | 3.6 | 14.1 | 7.6 |
| 1,696 | 1,792 | 1,885 | 2,149 | 1,976 | 1,839 | 2,509 | 2,823 | 2,906 | 3,030 | 3,449 | 3,369 | |
| 230 | 232 | 239 | 213 | 281 | 253 | 221 | 308 | 290 | 282 | 329 | 345 | |
OPM OPM% | 11.9 | 11.4 | 11.3 | 9.0 | 12.5 | 12.1 | 8.1 | 9.8 | 9.1 | 8.5 | 8.7 | 9.3 |
| 11 | 9 | 10 | 20 | 21 | 18 | 18 | 19 | 23 | 19 | 9 | 10 | |
Interest Expense Interest ExpenseCr | 18 | 12 | 13 | 16 | 26 | 24 | 28 | 37 | 37 | 41 | 44 | 43 |
Depreciation DepreciationCr | 55 | 51 | 50 | 52 | 94 | 97 | 101 | 113 | 115 | 120 | 142 | 147 |
PBT PBTCr | 168 | 178 | 187 | 166 | 182 | 150 | 109 | 177 | 161 | 141 | 152 | 166 |
| 52 | 54 | 63 | 48 | 39 | 37 | 26 | 43 | 38 | 34 | 35 | 40 | |
PAT PATCr | 116 | 124 | 124 | 118 | 142 | 113 | 83 | 134 | 122 | 107 | 116 | 125 |
Growth PAT Growth% | 126.2 | 7.2 | -0.4 | -5.0 | 21.0 | -20.6 | -26.3 | 60.6 | -8.6 | -12.8 | 8.7 | 20.6 |
NPM NPM% | 6.0 | 6.1 | 5.8 | 5.0 | 6.3 | 5.4 | 3.1 | 4.3 | 3.8 | 3.2 | 3.1 | 3.4 |
| 76.4 | 82.1 | 82.7 | 78.6 | 95.2 | 75.7 | 55.9 | 89.8 | 81.9 | 71.3 | 77.5 | 83.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,926 | 2,024 | 2,124 | 2,362 | 2,257 | 2,092 | 2,730 | 3,131 | 3,196 | 3,313 | 3,778 | 3,715 |
Growth Revenue Growth% | 1.7 | 5.1 | 4.9 | 11.2 | -4.5 | -7.3 | 30.5 | 14.7 | 2.1 | 3.6 | 14.1 | 7.6 |
| 1,696 | 1,792 | 1,885 | 2,149 | 1,976 | 1,839 | 2,509 | 2,823 | 2,906 | 3,030 | 3,449 | 3,369 | |
| 230 | 232 | 239 | 213 | 281 | 253 | 221 | 308 | 290 | 282 | 329 | 345 | |
OPM OPM% | 11.9 | 11.4 | 11.3 | 9.0 | 12.5 | 12.1 | 8.1 | 9.8 | 9.1 | 8.5 | 8.7 | 9.3 |
| 11 | 9 | 10 | 20 | 21 | 18 | 18 | 19 | 23 | 19 | 9 | 10 | |
Interest Expense Interest ExpenseCr | 18 | 12 | 13 | 16 | 26 | 24 | 28 | 37 | 37 | 41 | 44 | 43 |
Depreciation DepreciationCr | 55 | 51 | 50 | 52 | 94 | 97 | 101 | 113 | 115 | 120 | 142 | 147 |
PBT PBTCr | 168 | 178 | 187 | 166 | 182 | 150 | 109 | 177 | 161 | 141 | 152 | 166 |
| 52 | 54 | 63 | 48 | 39 | 37 | 26 | 43 | 38 | 34 | 35 | 40 | |
PAT PATCr | 116 | 124 | 124 | 118 | 142 | 113 | 83 | 134 | 122 | 107 | 116 | 125 |
Growth PAT Growth% | 126.2 | 7.2 | -0.4 | -5.0 | 21.0 | -20.6 | -26.3 | 60.6 | -8.6 | -12.8 | 8.7 | 20.6 |
NPM NPM% | 6.0 | 6.1 | 5.8 | 5.0 | 6.3 | 5.4 | 3.1 | 4.3 | 3.8 | 3.2 | 3.1 | 3.4 |
| 76.4 | 82.1 | 82.7 | 78.6 | 95.2 | 75.7 | 55.9 | 89.8 | 81.9 | 71.3 | 77.5 | 83.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 613 | 727 | 834 | 926 | 1,017 | 1,124 | 1,187 | 1,299 | 1,395 | 1,472 | 1,562 |
| 297 | 281 | 319 | 216 | 266 | 317 | 402 | 371 | 453 | 613 | 578 | |
| 66 | 63 | 74 | 129 | 252 | 266 | 349 | 389 | 357 | 443 | 361 | |
| 998 | 1,093 | 1,248 | 1,294 | 1,551 | 1,724 | 1,953 | 2,075 | 2,221 | 2,544 | 2,518 | |
| 635 | 702 | 803 | 779 | 860 | 999 | 1,145 | 1,188 | 1,260 | 1,407 | 1,344 | |
| 362 | 391 | 445 | 514 | 691 | 725 | 808 | 887 | 961 | 1,138 | 1,174 | |
| 998 | 1,093 | 1,248 | 1,294 | 1,551 | 1,724 | 1,953 | 2,075 | 2,221 | 2,544 | 2,518 |
| 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 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 613 | 727 | 834 | 926 | 1,017 | 1,124 | 1,187 | 1,299 | 1,395 | 1,472 | 1,562 |
| 297 | 281 | 319 | 216 | 266 | 317 | 402 | 371 | 453 | 613 | 578 | |
| 66 | 63 | 74 | 129 | 252 | 266 | 349 | 389 | 357 | 443 | 361 | |
| 998 | 1,093 | 1,248 | 1,294 | 1,551 | 1,724 | 1,953 | 2,075 | 2,221 | 2,544 | 2,518 | |
| 635 | 702 | 803 | 779 | 860 | 999 | 1,145 | 1,188 | 1,260 | 1,407 | 1,344 | |
| 362 | 391 | 445 | 514 | 691 | 725 | 808 | 887 | 961 | 1,138 | 1,174 | |
| 998 | 1,093 | 1,248 | 1,294 | 1,551 | 1,724 | 1,953 | 2,075 | 2,221 | 2,544 | 2,518 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 183 | 112 | 121 | 175 | 252 | 203 | 69 | 190 | 250 | 247 | 306 | |
| -41 | -70 | -96 | -106 | -152 | -121 | -89 | -165 | -160 | -225 | -160 | |
| -142 | -38 | -20 | -73 | -100 | -71 | 60 | -71 | -32 | 34 | -213 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 4 | -4 | -1 | 13 | 34 | -45 | 62 | 57 | -63 |
Free Cash Flow Free Cash FlowCr | 143 | 33 | 22 | 63 | 160 | 129 | -87 | 10 | 113 | -20 | 159 |
CFO To PAT CFO To PAT% | 157.5 | 89.7 | 97.5 | 148.5 | 176.9 | 179.4 | 82.8 | 141.8 | 204.3 | 231.7 | 263.3 |
CFO To EBITDA CFO To EBITDA% | 79.4 | 48.1 | 50.4 | 81.9 | 89.6 | 80.2 | 31.2 | 61.6 | 86.1 | 87.6 | 92.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 183 | 112 | 121 | 175 | 252 | 203 | 69 | 190 | 250 | 247 | 306 | |
| -41 | -70 | -96 | -106 | -152 | -121 | -89 | -165 | -160 | -225 | -160 | |
| -142 | -38 | -20 | -73 | -100 | -71 | 60 | -71 | -32 | 34 | -213 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 4 | -4 | -1 | 13 | 34 | -45 | 62 | 57 | -63 |
Free Cash Flow Free Cash FlowCr | 143 | 33 | 22 | 63 | 160 | 129 | -87 | 10 | 113 | -20 | 159 |
CFO To PAT CFO To PAT% | 157.5 | 89.7 | 97.5 | 148.5 | 176.9 | 179.4 | 82.8 | 141.8 | 204.3 | 231.7 | 263.3 |
CFO To EBITDA CFO To EBITDA% | 79.4 | 48.1 | 50.4 | 81.9 | 89.6 | 80.2 | 31.2 | 61.6 | 86.1 | 87.6 | 92.9 |
| 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 | 1,649 | 2,912 | 2,270 | 2,137 | 1,497 | 2,910 | 3,030 | 2,614 | 2,546 | 2,296 | 1,592 | 2,795 |
Price To Earnings Price To Earnings | 14.7 | 23.8 | 18.4 | 18.2 | 10.5 | 25.8 | 36.4 | 19.5 | 20.8 | 21.6 | 13.8 | 22.4 |
Price To Sales Price To Sales | 0.9 | 1.4 | 1.1 | 0.9 | 0.7 | 1.4 | 1.1 | 0.8 | 0.8 | 0.7 | 0.4 | 0.8 |
Price To Book Price To Book | 2.6 | 3.9 | 2.7 | 2.3 | 1.4 | 2.5 | 2.5 | 2.0 | 1.8 | 1.5 | 1.0 | 1.8 |
EV To EBITDA EV To EBITDA | 7.5 | 12.9 | 9.8 | 10.2 | 5.4 | 12.1 | 15.0 | 9.5 | 9.9 | 9.5 | 5.9 | 9.1 |
GPM GPM% | 34.3 | 34.5 | 35.2 | 32.0 | 35.7 | 35.0 | 29.9 | 30.4 | 25.3 | 26.4 | 26.4 | 26.4 |
OPM OPM% | 11.9 | 11.4 | 11.3 | 9.0 | 12.5 | 12.1 | 8.1 | 9.8 | 9.1 | 8.5 | 8.7 | 9.3 |
NPM NPM% | 6.0 | 6.1 | 5.8 | 5.0 | 6.3 | 5.4 | 3.1 | 4.3 | 3.8 | 3.2 | 3.1 | 3.4 |
ROCE ROCE% | 26.1 | 23.0 | 21.2 | 18.3 | 19.2 | 12.7 | 8.9 | 12.8 | 10.9 | 9.0 | 9.8 | 9.8 |
ROE ROE% | 18.5 | 16.8 | 14.6 | 12.5 | 13.8 | 9.9 | 6.9 | 10.2 | 8.7 | 7.2 | 7.4 | 7.4 |
ROA ROA% | 11.6 | 11.4 | 9.9 | 9.1 | 9.2 | 6.6 | 4.3 | 6.5 | 5.5 | 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 | 1,649 | 2,912 | 2,270 | 2,137 | 1,497 | 2,910 | 3,030 | 2,614 | 2,546 | 2,296 | 1,592 | 2,795 |
Price To Earnings Price To Earnings | 14.7 | 23.8 | 18.4 | 18.2 | 10.5 | 25.8 | 36.4 | 19.5 | 20.8 | 21.6 | 13.8 | 22.4 |
Price To Sales Price To Sales | 0.9 | 1.4 | 1.1 | 0.9 | 0.7 | 1.4 | 1.1 | 0.8 | 0.8 | 0.7 | 0.4 | 0.8 |
Price To Book Price To Book | 2.6 | 3.9 | 2.7 | 2.3 | 1.4 | 2.5 | 2.5 | 2.0 | 1.8 | 1.5 | 1.0 | 1.8 |
EV To EBITDA EV To EBITDA | 7.5 | 12.9 | 9.8 | 10.2 | 5.4 | 12.1 | 15.0 | 9.5 | 9.9 | 9.5 | 5.9 | 9.1 |
GPM GPM% | 34.3 | 34.5 | 35.2 | 32.0 | 35.7 | 35.0 | 29.9 | 30.4 | 25.3 | 26.4 | 26.4 | 26.4 |
OPM OPM% | 11.9 | 11.4 | 11.3 | 9.0 | 12.5 | 12.1 | 8.1 | 9.8 | 9.1 | 8.5 | 8.7 | 9.3 |
NPM NPM% | 6.0 | 6.1 | 5.8 | 5.0 | 6.3 | 5.4 | 3.1 | 4.3 | 3.8 | 3.2 | 3.1 | 3.4 |
ROCE ROCE% | 26.1 | 23.0 | 21.2 | 18.3 | 19.2 | 12.7 | 8.9 | 12.8 | 10.9 | 9.0 | 9.8 | 9.8 |
ROE ROE% | 18.5 | 16.8 | 14.6 | 12.5 | 13.8 | 9.9 | 6.9 | 10.2 | 8.7 | 7.2 | 7.4 | 7.4 |
ROA ROA% | 11.6 | 11.4 | 9.9 | 9.1 | 9.2 | 6.6 | 4.3 | 6.5 | 5.5 | 4.2 | 4.6 | 4.6 |
Documents — Nilkamal Ltd