| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 79 | 85 | 81 | 92 | 87 | 93 | 84 | 88 | 90 | 86 | 91 | 104 | |
Growth YoY Revenue Growth YoY% | -22.4 | 5.5 | 6.6 | 1.9 | 10.6 | 10.0 | 3.3 | -5.1 | 3.7 | -7.6 | 8.0 | 18.6 |
| 62 | 65 | 70 | 68 | 69 | 67 | 60 | 60 | 66 | 64 | 70 | 69 | |
| 17 | 20 | 11 | 24 | 18 | 26 | 24 | 27 | 24 | 22 | 21 | 35 | |
OPM OPM% | 21.5 | 23.4 | 13.8 | 26.0 | 20.6 | 27.5 | 28.5 | 31.1 | 26.4 | 26.0 | 22.8 | 33.6 |
| 17 | 22 | 10 | 10 | 10 | 11 | 11 | 11 | 9 | 9 | 10 | 9 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
PBT PBTCr | 32 | 41 | 21 | 34 | 28 | 35 | 34 | 37 | 33 | 30 | 30 | 43 |
| 9 | 15 | 7 | 8 | 7 | 10 | 5 | 10 | 8 | 14 | 5 | 11 | |
| 24 | 27 | 15 | 26 | 20 | 25 | 29 | 28 | 24 | 16 | 25 | 32 | |
Growth YoY PAT Growth YoY% | 29.1 | 249.2 | -41.3 | 27.1 | -13.8 | -4.2 | 99.6 | 7.3 | 18.7 | -36.8 | -13.8 | 16.6 |
NPM NPM% | 30.1 | 31.4 | 18.1 | 27.9 | 23.4 | 27.4 | 34.9 | 31.6 | 26.8 | 18.7 | 27.9 | 31.0 |
| 9.6 | 10.8 | 6.0 | 10.4 | 8.3 | 10.3 | 11.9 | 11.2 | 9.8 | 6.5 | 10.2 | 13.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 79 | 85 | 81 | 92 | 87 | 93 | 84 | 88 | 90 | 86 | 91 | 104 | |
Growth YoY Revenue Growth YoY% | -22.4 | 5.5 | 6.6 | 1.9 | 10.6 | 10.0 | 3.3 | -5.1 | 3.7 | -7.6 | 8.0 | 18.6 |
| 62 | 65 | 70 | 68 | 69 | 67 | 60 | 60 | 66 | 64 | 70 | 69 | |
| 17 | 20 | 11 | 24 | 18 | 26 | 24 | 27 | 24 | 22 | 21 | 35 | |
OPM OPM% | 21.5 | 23.4 | 13.8 | 26.0 | 20.6 | 27.5 | 28.5 | 31.1 | 26.4 | 26.0 | 22.8 | 33.6 |
| 17 | 22 | 10 | 10 | 10 | 11 | 11 | 11 | 9 | 9 | 10 | 9 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
PBT PBTCr | 32 | 41 | 21 | 34 | 28 | 35 | 34 | 37 | 33 | 30 | 30 | 43 |
| 9 | 15 | 7 | 8 | 7 | 10 | 5 | 10 | 8 | 14 | 5 | 11 | |
| 24 | 27 | 15 | 26 | 20 | 25 | 29 | 28 | 24 | 16 | 25 | 32 | |
Growth YoY PAT Growth YoY% | 29.1 | 249.2 | -41.3 | 27.1 | -13.8 | -4.2 | 99.6 | 7.3 | 18.7 | -36.8 | -13.8 | 16.6 |
NPM NPM% | 30.1 | 31.4 | 18.1 | 27.9 | 23.4 | 27.4 | 34.9 | 31.6 | 26.8 | 18.7 | 27.9 | 31.0 |
| 9.6 | 10.8 | 6.0 | 10.4 | 8.3 | 10.3 | 11.9 | 11.2 | 9.8 | 6.5 | 10.2 | 13.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 690 | 656 | 564 | 491 | 438 | 381 | 400 | 379 | 335 | 356 | 354 | 371 |
Growth Revenue Growth% | -21.0 | -4.9 | -14.1 | -13.0 | -10.7 | -13.0 | 4.9 | -5.3 | -11.5 | 6.3 | -0.5 | 5.4 |
| 656 | 631 | 570 | 478 | 426 | 355 | 373 | 314 | 270 | 265 | 260 | 269 | |
| 34 | 25 | -6 | 12 | 12 | 27 | 27 | 65 | 65 | 91 | 94 | 102 | |
OPM OPM% | 5.0 | 3.8 | -1.1 | 2.5 | 2.8 | 7.0 | 6.8 | 17.2 | 19.5 | 25.7 | 26.6 | 27.5 |
| 81 | 71 | 172 | 78 | 36 | 33 | -16 | 58 | 62 | 42 | 39 | 37 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 6 | 2 | 6 | 8 | 5 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 4 | 3 | 3 | 13 | 12 | 10 | 6 | 3 | 2 | 2 | 2 |
PBT PBTCr | 111 | 92 | 158 | 86 | 29 | 40 | -4 | 115 | 123 | 130 | 130 | 136 |
| 39 | 35 | 79 | 34 | 19 | 19 | 0 | 12 | 38 | 30 | 36 | 38 | |
PAT PATCr | 72 | 57 | 78 | 52 | 10 | 21 | -4 | 103 | 85 | 101 | 93 | 98 |
Growth PAT Growth% | -8.4 | -21.1 | 37.0 | -33.9 | -80.5 | 107.3 | -117.8 | 2,878.5 | -17.6 | 18.4 | -7.7 | -4.9 |
NPM NPM% | 10.5 | 8.7 | 13.9 | 10.6 | 2.3 | 5.5 | -0.9 | 27.3 | 25.4 | 28.3 | 26.3 | 26.4 |
| 62.0 | 19.1 | 28.4 | 21.0 | 4.1 | 8.5 | -1.5 | 41.9 | 34.5 | 40.9 | 37.7 | 39.6 |
| 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 | 690 | 656 | 564 | 491 | 438 | 381 | 400 | 379 | 335 | 356 | 354 | 371 |
Growth Revenue Growth% | -21.0 | -4.9 | -14.1 | -13.0 | -10.7 | -13.0 | 4.9 | -5.3 | -11.5 | 6.3 | -0.5 | 5.4 |
| 656 | 631 | 570 | 478 | 426 | 355 | 373 | 314 | 270 | 265 | 260 | 269 | |
| 34 | 25 | -6 | 12 | 12 | 27 | 27 | 65 | 65 | 91 | 94 | 102 | |
OPM OPM% | 5.0 | 3.8 | -1.1 | 2.5 | 2.8 | 7.0 | 6.8 | 17.2 | 19.5 | 25.7 | 26.6 | 27.5 |
| 81 | 71 | 172 | 78 | 36 | 33 | -16 | 58 | 62 | 42 | 39 | 37 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 6 | 2 | 6 | 8 | 5 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 4 | 3 | 3 | 13 | 12 | 10 | 6 | 3 | 2 | 2 | 2 |
PBT PBTCr | 111 | 92 | 158 | 86 | 29 | 40 | -4 | 115 | 123 | 130 | 130 | 136 |
| 39 | 35 | 79 | 34 | 19 | 19 | 0 | 12 | 38 | 30 | 36 | 38 | |
PAT PATCr | 72 | 57 | 78 | 52 | 10 | 21 | -4 | 103 | 85 | 101 | 93 | 98 |
Growth PAT Growth% | -8.4 | -21.1 | 37.0 | -33.9 | -80.5 | 107.3 | -117.8 | 2,878.5 | -17.6 | 18.4 | -7.7 | -4.9 |
NPM NPM% | 10.5 | 8.7 | 13.9 | 10.6 | 2.3 | 5.5 | -0.9 | 27.3 | 25.4 | 28.3 | 26.3 | 26.4 |
| 62.0 | 19.1 | 28.4 | 21.0 | 4.1 | 8.5 | -1.5 | 41.9 | 34.5 | 40.9 | 37.7 | 39.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 14 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 1,178 | 906 | 721 | 747 | 708 | 699 | 679 | 763 | 732 | 773 | 805 |
| 204 | 183 | 330 | 185 | 233 | 159 | 216 | 159 | 157 | 142 | 145 | |
| 34 | 47 | 47 | 38 | 124 | 132 | 49 | 48 | 23 | 21 | 15 | |
| 1,433 | 1,150 | 1,111 | 982 | 1,078 | 1,002 | 958 | 983 | 925 | 948 | 978 | |
| 1,264 | 973 | 952 | 806 | 813 | 723 | 709 | 677 | 699 | 746 | 768 | |
| 169 | 177 | 158 | 176 | 265 | 279 | 249 | 306 | 226 | 202 | 210 | |
| 1,433 | 1,150 | 1,111 | 982 | 1,078 | 1,002 | 958 | 983 | 925 | 948 | 978 |
| 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 | 16 | 14 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 1,178 | 906 | 721 | 747 | 708 | 699 | 679 | 763 | 732 | 773 | 805 |
| 204 | 183 | 330 | 185 | 233 | 159 | 216 | 159 | 157 | 142 | 145 | |
| 34 | 47 | 47 | 38 | 124 | 132 | 49 | 48 | 23 | 21 | 15 | |
| 1,433 | 1,150 | 1,111 | 982 | 1,078 | 1,002 | 958 | 983 | 925 | 948 | 978 | |
| 1,264 | 973 | 952 | 806 | 813 | 723 | 709 | 677 | 699 | 746 | 768 | |
| 169 | 177 | 158 | 176 | 265 | 279 | 249 | 306 | 226 | 202 | 210 | |
| 1,433 | 1,150 | 1,111 | 982 | 1,078 | 1,002 | 958 | 983 | 925 | 948 | 978 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -194 | -23 | -69 | 39 | 45 | 113 | 75 | 47 | |
| 274 | 56 | 95 | 87 | -153 | 33 | -3 | 18 | |
| -30 | -41 | -37 | -36 | -30 | -121 | -64 | -64 | |
Net Cash Flow Net Cash FlowCr | 50 | -9 | -11 | 90 | -139 | 26 | 7 | 0 |
Free Cash Flow Free Cash FlowCr | -208 | -24 | -69 | 38 | 45 | 113 | 75 | 46 |
CFO To PAT CFO To PAT% | -375.3 | -229.6 | -331.1 | -1,039.5 | 43.3 | 133.1 | 73.9 | 50.1 |
CFO To EBITDA CFO To EBITDA% | -1,582.1 | -192.3 | -258.3 | 142.6 | 68.8 | 173.8 | 81.6 | 49.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -194 | -23 | -69 | 39 | 45 | 113 | 75 | 47 | |
| 274 | 56 | 95 | 87 | -153 | 33 | -3 | 18 | |
| -30 | -41 | -37 | -36 | -30 | -121 | -64 | -64 | |
Net Cash Flow Net Cash FlowCr | 50 | -9 | -11 | 90 | -139 | 26 | 7 | 0 |
Free Cash Flow Free Cash FlowCr | -208 | -24 | -69 | 38 | 45 | 113 | 75 | 46 |
CFO To PAT CFO To PAT% | -375.3 | -229.6 | -331.1 | -1,039.5 | 43.3 | 133.1 | 73.9 | 50.1 |
CFO To EBITDA CFO To EBITDA% | -1,582.1 | -192.3 | -258.3 | 142.6 | 68.8 | 173.8 | 81.6 | 49.7 |
| 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 | 2,073 | 1,903 | 1,512 | 1,693 | 1,240 | 1,363 | 1,458 | 1,396 | 2,540 | 1,938 | 2,397 | 5,030 |
Price To Earnings Price To Earnings | 10.4 | 33.3 | 19.3 | 32.7 | 123.1 | 65.2 | 13.5 | 29.8 | 19.2 | 25.7 | 51.4 | |
Price To Sales Price To Sales | 3.0 | 2.9 | 2.7 | 3.5 | 2.3 | 3.0 | 3.0 | 3.4 | 6.9 | 5.0 | 6.4 | 13.6 |
Price To Book Price To Book | 1.7 | 2.1 | 2.1 | 2.2 | 1.7 | 1.9 | 2.1 | 1.8 | 3.4 | 2.5 | 2.9 | 6.2 |
EV To EBITDA EV To EBITDA | 27.7 | 43.4 | -117.9 | 88.0 | 60.4 | 34.6 | 35.6 | 13.2 | 29.9 | 14.2 | 18.4 | 42.1 |
GPM GPM% | 49.5 | 46.4 | 49.3 | 51.3 | 49.9 | 52.6 | 47.5 | 43.3 | 38.8 | 40.7 | 41.3 | 41.3 |
OPM OPM% | 5.0 | 3.8 | -1.1 | 2.5 | 2.8 | 7.0 | 6.8 | 17.2 | 19.5 | 25.7 | 26.6 | 27.5 |
NPM NPM% | 10.5 | 8.7 | 13.9 | 10.6 | 2.3 | 5.5 | -0.9 | 27.3 | 25.4 | 28.3 | 26.3 | 26.4 |
ROCE ROCE% | 9.3 | 10.1 | 22.2 | 11.5 | 4.4 | 6.2 | 0.1 | 14.7 | 16.5 | 16.6 | 15.9 | 15.9 |
ROE ROE% | 6.1 | 6.2 | 10.7 | 6.8 | 1.4 | 2.9 | -0.5 | 13.3 | 11.4 | 12.8 | 11.4 | 11.4 |
ROA ROA% | 5.1 | 5.0 | 7.1 | 5.3 | 0.9 | 2.1 | -0.4 | 10.5 | 9.2 | 10.7 | 9.5 | 9.5 |
| 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 | 2,073 | 1,903 | 1,512 | 1,693 | 1,240 | 1,363 | 1,458 | 1,396 | 2,540 | 1,938 | 2,397 | 5,030 |
Price To Earnings Price To Earnings | 10.4 | 33.3 | 19.3 | 32.7 | 123.1 | 65.2 | 13.5 | 29.8 | 19.2 | 25.7 | 51.4 | |
Price To Sales Price To Sales | 3.0 | 2.9 | 2.7 | 3.5 | 2.3 | 3.0 | 3.0 | 3.4 | 6.9 | 5.0 | 6.4 | 13.6 |
Price To Book Price To Book | 1.7 | 2.1 | 2.1 | 2.2 | 1.7 | 1.9 | 2.1 | 1.8 | 3.4 | 2.5 | 2.9 | 6.2 |
EV To EBITDA EV To EBITDA | 27.7 | 43.4 | -117.9 | 88.0 | 60.4 | 34.6 | 35.6 | 13.2 | 29.9 | 14.2 | 18.4 | 42.1 |
GPM GPM% | 49.5 | 46.4 | 49.3 | 51.3 | 49.9 | 52.6 | 47.5 | 43.3 | 38.8 | 40.7 | 41.3 | 41.3 |
OPM OPM% | 5.0 | 3.8 | -1.1 | 2.5 | 2.8 | 7.0 | 6.8 | 17.2 | 19.5 | 25.7 | 26.6 | 27.5 |
NPM NPM% | 10.5 | 8.7 | 13.9 | 10.6 | 2.3 | 5.5 | -0.9 | 27.3 | 25.4 | 28.3 | 26.3 | 26.4 |
ROCE ROCE% | 9.3 | 10.1 | 22.2 | 11.5 | 4.4 | 6.2 | 0.1 | 14.7 | 16.5 | 16.6 | 15.9 | 15.9 |
ROE ROE% | 6.1 | 6.2 | 10.7 | 6.8 | 1.4 | 2.9 | -0.5 | 13.3 | 11.4 | 12.8 | 11.4 | 11.4 |
ROA ROA% | 5.1 | 5.0 | 7.1 | 5.3 | 0.9 | 2.1 | -0.4 | 10.5 | 9.2 | 10.7 | 9.5 | 9.5 |
Documents — Novartis India Ltd
Concall Transcript Summaries — Novartis India Ltd