| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 737 | 750 | 801 | 803 | 823 | 839 | 841 | 793 | 760 | 801 | 860 | 875 | |
Growth YoY Revenue Growth YoY% | 45.8 | 39.7 | 22.3 | 30.1 | 11.5 | 11.8 | 5.1 | -1.2 | -7.6 | -4.5 | 2.2 | 10.3 |
| 655 | 648 | 684 | 684 | 707 | 722 | 721 | 682 | 661 | 689 | 729 | 719 | |
| 82 | 103 | 116 | 119 | 115 | 117 | 120 | 111 | 100 | 112 | 130 | 156 | |
OPM OPM% | 11.1 | 13.7 | 14.5 | 14.8 | 14.0 | 14.0 | 14.3 | 14.0 | 13.1 | 13.9 | 15.2 | 17.8 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 15 | 25 | 28 | 27 | 22 | 21 | 21 | 21 | 16 | 17 | 17 | 19 |
Depreciation DepreciationCr | 24 | 35 | 36 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 38 |
PBT PBTCr | 43 | 43 | 53 | 57 | 57 | 60 | 63 | 55 | 47 | 58 | 78 | 101 |
| 11 | 11 | 14 | 15 | 15 | 15 | 17 | 14 | 12 | 14 | 21 | 26 | |
| 32 | 32 | 39 | 42 | 42 | 45 | 46 | 41 | 35 | 44 | 57 | 75 | |
Growth YoY PAT Growth YoY% | 8.9 | 0.5 | 1.6 | 45.7 | 33.0 | 41.0 | 18.4 | -2.7 | -17.5 | -0.8 | 23.7 | 83.6 |
NPM NPM% | 4.3 | 4.2 | 4.9 | 5.3 | 5.1 | 5.3 | 5.5 | 5.2 | 4.6 | 5.5 | 6.7 | 8.6 |
| 5.6 | 5.7 | 7.0 | 7.5 | 7.5 | 8.0 | 8.3 | 7.3 | 6.2 | 7.9 | 10.2 | 13.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 737 | 750 | 801 | 803 | 823 | 839 | 841 | 793 | 760 | 801 | 860 | 875 | |
Growth YoY Revenue Growth YoY% | 45.8 | 39.7 | 22.3 | 30.1 | 11.5 | 11.8 | 5.1 | -1.2 | -7.6 | -4.5 | 2.2 | 10.3 |
| 655 | 648 | 684 | 684 | 707 | 722 | 721 | 682 | 661 | 689 | 729 | 719 | |
| 82 | 103 | 116 | 119 | 115 | 117 | 120 | 111 | 100 | 112 | 130 | 156 | |
OPM OPM% | 11.1 | 13.7 | 14.5 | 14.8 | 14.0 | 14.0 | 14.3 | 14.0 | 13.1 | 13.9 | 15.2 | 17.8 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 15 | 25 | 28 | 27 | 22 | 21 | 21 | 21 | 16 | 17 | 17 | 19 |
Depreciation DepreciationCr | 24 | 35 | 36 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 38 |
PBT PBTCr | 43 | 43 | 53 | 57 | 57 | 60 | 63 | 55 | 47 | 58 | 78 | 101 |
| 11 | 11 | 14 | 15 | 15 | 15 | 17 | 14 | 12 | 14 | 21 | 26 | |
| 32 | 32 | 39 | 42 | 42 | 45 | 46 | 41 | 35 | 44 | 57 | 75 | |
Growth YoY PAT Growth YoY% | 8.9 | 0.5 | 1.6 | 45.7 | 33.0 | 41.0 | 18.4 | -2.7 | -17.5 | -0.8 | 23.7 | 83.6 |
NPM NPM% | 4.3 | 4.2 | 4.9 | 5.3 | 5.1 | 5.3 | 5.5 | 5.2 | 4.6 | 5.5 | 6.7 | 8.6 |
| 5.6 | 5.7 | 7.0 | 7.5 | 7.5 | 8.0 | 8.3 | 7.3 | 6.2 | 7.9 | 10.2 | 13.4 |
| 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 | 767 | 933 | 1,145 | 1,243 | 1,438 | 1,624 | 2,692 | 2,407 | 2,906 | 3,306 | 3,214 | 3,296 |
Growth Revenue Growth% | 24.4 | 21.7 | 22.7 | 8.5 | 15.7 | 13.0 | 65.7 | -10.6 | 20.7 | 13.8 | -2.8 | 0.0 |
| 630 | 800 | 990 | 1,064 | 1,268 | 1,367 | 2,041 | 2,110 | 2,529 | 2,834 | 2,761 | 2,799 | |
| 137 | 133 | 155 | 178 | 170 | 257 | 652 | 297 | 377 | 471 | 453 | 497 | |
OPM OPM% | 17.9 | 14.3 | 13.5 | 14.3 | 11.8 | 15.8 | 24.2 | 12.3 | 13.0 | 14.3 | 14.1 | 15.1 |
| 1 | 1 | 2 | 3 | 2 | 2 | -3 | 3 | 2 | 4 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 33 | 22 | 30 | 29 | 56 | 62 | 55 | 38 | 83 | 90 | 71 | 69 |
Depreciation DepreciationCr | 40 | 42 | 56 | 55 | 81 | 91 | 87 | 87 | 118 | 148 | 148 | 149 |
PBT PBTCr | 65 | 70 | 71 | 97 | 36 | 107 | 506 | 176 | 178 | 237 | 239 | 285 |
| 21 | 13 | 19 | 33 | 12 | 38 | 180 | 11 | 46 | 62 | 61 | 73 | |
PAT PATCr | 44 | 57 | 52 | 64 | 24 | 69 | 326 | 165 | 132 | 175 | 178 | 212 |
Growth PAT Growth% | 7.8 | 29.9 | -8.7 | 22.4 | -62.9 | 189.2 | 373.5 | -49.5 | -20.2 | 33.4 | 1.2 | 21.5 |
NPM NPM% | 5.8 | 6.1 | 4.6 | 5.2 | 1.7 | 4.2 | 12.1 | 6.8 | 4.5 | 5.3 | 5.5 | 6.4 |
| 9.6 | 12.5 | 10.6 | 11.4 | 4.2 | 12.3 | 58.0 | 29.3 | 23.4 | 31.2 | 31.6 | 37.7 |
| 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 | 767 | 933 | 1,145 | 1,243 | 1,438 | 1,624 | 2,692 | 2,407 | 2,906 | 3,306 | 3,214 | 3,296 |
Growth Revenue Growth% | 24.4 | 21.7 | 22.7 | 8.5 | 15.7 | 13.0 | 65.7 | -10.6 | 20.7 | 13.8 | -2.8 | 0.0 |
| 630 | 800 | 990 | 1,064 | 1,268 | 1,367 | 2,041 | 2,110 | 2,529 | 2,834 | 2,761 | 2,799 | |
| 137 | 133 | 155 | 178 | 170 | 257 | 652 | 297 | 377 | 471 | 453 | 497 | |
OPM OPM% | 17.9 | 14.3 | 13.5 | 14.3 | 11.8 | 15.8 | 24.2 | 12.3 | 13.0 | 14.3 | 14.1 | 15.1 |
| 1 | 1 | 2 | 3 | 2 | 2 | -3 | 3 | 2 | 4 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 33 | 22 | 30 | 29 | 56 | 62 | 55 | 38 | 83 | 90 | 71 | 69 |
Depreciation DepreciationCr | 40 | 42 | 56 | 55 | 81 | 91 | 87 | 87 | 118 | 148 | 148 | 149 |
PBT PBTCr | 65 | 70 | 71 | 97 | 36 | 107 | 506 | 176 | 178 | 237 | 239 | 285 |
| 21 | 13 | 19 | 33 | 12 | 38 | 180 | 11 | 46 | 62 | 61 | 73 | |
PAT PATCr | 44 | 57 | 52 | 64 | 24 | 69 | 326 | 165 | 132 | 175 | 178 | 212 |
Growth PAT Growth% | 7.8 | 29.9 | -8.7 | 22.4 | -62.9 | 189.2 | 373.5 | -49.5 | -20.2 | 33.4 | 1.2 | 21.5 |
NPM NPM% | 5.8 | 6.1 | 4.6 | 5.2 | 1.7 | 4.2 | 12.1 | 6.8 | 4.5 | 5.3 | 5.5 | 6.4 |
| 9.6 | 12.5 | 10.6 | 11.4 | 4.2 | 12.3 | 58.0 | 29.3 | 23.4 | 31.2 | 31.6 | 37.7 |
| 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 | 46 | 46 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 |
Reserves ReservesCr | 160 | 218 | 361 | 426 | 438 | 507 | 820 | 973 | 1,090 | 1,255 | 1,415 |
| 140 | 210 | 176 | 293 | 425 | 476 | 411 | 530 | 642 | 657 | 750 | |
| 290 | 411 | 336 | 660 | 726 | 637 | 537 | 659 | 928 | 765 | 694 | |
| 635 | 885 | 929 | 1,436 | 1,645 | 1,676 | 1,824 | 2,218 | 2,717 | 2,732 | 2,915 | |
| 205 | 268 | 346 | 421 | 489 | 603 | 754 | 796 | 987 | 1,125 | 1,146 | |
| 430 | 617 | 582 | 1,015 | 1,156 | 1,073 | 1,070 | 1,422 | 1,730 | 1,607 | 1,768 | |
| 635 | 885 | 929 | 1,436 | 1,645 | 1,676 | 1,824 | 2,218 | 2,717 | 2,732 | 2,915 |
| 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 | 46 | 46 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 |
Reserves ReservesCr | 160 | 218 | 361 | 426 | 438 | 507 | 820 | 973 | 1,090 | 1,255 | 1,415 |
| 140 | 210 | 176 | 293 | 425 | 476 | 411 | 530 | 642 | 657 | 750 | |
| 290 | 411 | 336 | 660 | 726 | 637 | 537 | 659 | 928 | 765 | 694 | |
| 635 | 885 | 929 | 1,436 | 1,645 | 1,676 | 1,824 | 2,218 | 2,717 | 2,732 | 2,915 | |
| 205 | 268 | 346 | 421 | 489 | 603 | 754 | 796 | 987 | 1,125 | 1,146 | |
| 430 | 617 | 582 | 1,015 | 1,156 | 1,073 | 1,070 | 1,422 | 1,730 | 1,607 | 1,768 | |
| 635 | 885 | 929 | 1,436 | 1,645 | 1,676 | 1,824 | 2,218 | 2,717 | 2,732 | 2,915 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 100 | 54 | 66 | 104 | 98 | 155 | 431 | 194 | 163 | 307 | 411 | |
| -36 | -241 | -20 | -483 | -217 | -11 | -86 | -433 | -426 | -22 | -287 | |
| -65 | 188 | -47 | 382 | 116 | -144 | -345 | 239 | 262 | -279 | -128 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 3 | -3 | 0 | 0 | 0 | 0 | 7 | -4 |
Free Cash Flow Free Cash FlowCr | 96 | -219 | 54 | 95 | -598 | 144 | 387 | 108 | -653 | 291 | 350 |
CFO To PAT CFO To PAT% | 227.3 | 93.4 | 126.5 | 161.8 | 412.3 | 224.9 | 132.3 | 117.6 | 124.3 | 175.3 | 231.2 |
CFO To EBITDA CFO To EBITDA% | 73.3 | 40.1 | 42.8 | 58.3 | 57.8 | 60.2 | 66.2 | 65.2 | 43.4 | 65.2 | 90.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 100 | 54 | 66 | 104 | 98 | 155 | 431 | 194 | 163 | 307 | 411 | |
| -36 | -241 | -20 | -483 | -217 | -11 | -86 | -433 | -426 | -22 | -287 | |
| -65 | 188 | -47 | 382 | 116 | -144 | -345 | 239 | 262 | -279 | -128 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 3 | -3 | 0 | 0 | 0 | 0 | 7 | -4 |
Free Cash Flow Free Cash FlowCr | 96 | -219 | 54 | 95 | -598 | 144 | 387 | 108 | -653 | 291 | 350 |
CFO To PAT CFO To PAT% | 227.3 | 93.4 | 126.5 | 161.8 | 412.3 | 224.9 | 132.3 | 117.6 | 124.3 | 175.3 | 231.2 |
CFO To EBITDA CFO To EBITDA% | 73.3 | 40.1 | 42.8 | 58.3 | 57.8 | 60.2 | 66.2 | 65.2 | 43.4 | 65.2 | 90.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 269 | 546 | 545 | 509 | 157 | 456 | 1,276 | 1,269 | 1,821 | 1,797 | 1,933 | 3,469 |
Price To Earnings Price To Earnings | 6.2 | 9.5 | 10.4 | 7.9 | 6.6 | 6.6 | 3.9 | 7.7 | 13.8 | 10.2 | 10.9 | 16.4 |
Price To Sales Price To Sales | 0.3 | 0.6 | 0.5 | 0.4 | 0.1 | 0.3 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 1.1 |
Price To Book Price To Book | 1.3 | 2.1 | 1.3 | 1.1 | 0.3 | 0.8 | 1.5 | 1.2 | 1.6 | 1.4 | 1.3 | 2.4 |
EV To EBITDA EV To EBITDA | 4.1 | 7.8 | 6.1 | 7.4 | 6.6 | 5.1 | 3.0 | 7.6 | 8.4 | 6.3 | 6.7 | 9.2 |
GPM GPM% | 27.1 | 23.4 | 22.0 | 23.0 | 21.6 | 27.3 | 34.5 | 21.2 | 22.2 | 24.5 | 24.4 | 24.4 |
OPM OPM% | 17.9 | 14.3 | 13.5 | 14.3 | 11.8 | 15.8 | 24.2 | 12.3 | 13.0 | 14.3 | 14.1 | 15.1 |
NPM NPM% | 5.8 | 6.1 | 4.6 | 5.2 | 1.7 | 4.2 | 12.1 | 6.8 | 4.5 | 5.3 | 5.5 | 6.4 |
ROCE ROCE% | 19.5 | 12.1 | 12.4 | 9.8 | 6.3 | 11.9 | 35.9 | 10.6 | 10.5 | 13.2 | 11.9 | 11.9 |
ROE ROE% | 21.5 | 21.7 | 12.6 | 13.3 | 4.8 | 12.2 | 37.2 | 16.0 | 11.5 | 13.4 | 12.1 | 12.1 |
ROA ROA% | 7.0 | 6.5 | 5.6 | 4.5 | 1.4 | 4.1 | 17.9 | 7.4 | 4.8 | 6.4 | 6.1 | 6.1 |
| 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 | 269 | 546 | 545 | 509 | 157 | 456 | 1,276 | 1,269 | 1,821 | 1,797 | 1,933 | 3,469 |
Price To Earnings Price To Earnings | 6.2 | 9.5 | 10.4 | 7.9 | 6.6 | 6.6 | 3.9 | 7.7 | 13.8 | 10.2 | 10.9 | 16.4 |
Price To Sales Price To Sales | 0.3 | 0.6 | 0.5 | 0.4 | 0.1 | 0.3 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 1.1 |
Price To Book Price To Book | 1.3 | 2.1 | 1.3 | 1.1 | 0.3 | 0.8 | 1.5 | 1.2 | 1.6 | 1.4 | 1.3 | 2.4 |
EV To EBITDA EV To EBITDA | 4.1 | 7.8 | 6.1 | 7.4 | 6.6 | 5.1 | 3.0 | 7.6 | 8.4 | 6.3 | 6.7 | 9.2 |
GPM GPM% | 27.1 | 23.4 | 22.0 | 23.0 | 21.6 | 27.3 | 34.5 | 21.2 | 22.2 | 24.5 | 24.4 | 24.4 |
OPM OPM% | 17.9 | 14.3 | 13.5 | 14.3 | 11.8 | 15.8 | 24.2 | 12.3 | 13.0 | 14.3 | 14.1 | 15.1 |
NPM NPM% | 5.8 | 6.1 | 4.6 | 5.2 | 1.7 | 4.2 | 12.1 | 6.8 | 4.5 | 5.3 | 5.5 | 6.4 |
ROCE ROCE% | 19.5 | 12.1 | 12.4 | 9.8 | 6.3 | 11.9 | 35.9 | 10.6 | 10.5 | 13.2 | 11.9 | 11.9 |
ROE ROE% | 21.5 | 21.7 | 12.6 | 13.3 | 4.8 | 12.2 | 37.2 | 16.0 | 11.5 | 13.4 | 12.1 | 12.1 |
ROA ROA% | 7.0 | 6.5 | 5.6 | 4.5 | 1.4 | 4.1 | 17.9 | 7.4 | 4.8 | 6.4 | 6.1 | 6.1 |
Documents — Nitin Spinners Ltd
Concall Transcript Summaries — Nitin Spinners Ltd