| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 342 | 336 | 247 | 347 | 428 | 418 | 466 | 452 | 525 | 563 | 605 | 647 | |
Growth YoY Revenue Growth YoY% | -32.2 | -11.7 | -36.0 | -5.9 | 25.4 | 24.5 | 88.4 | 30.3 | 22.5 | 34.8 | 30.0 | 43.1 |
| 294 | 288 | 213 | 319 | 401 | 389 | 438 | 436 | 481 | 506 | 549 | 573 | |
| 48 | 48 | 34 | 28 | 27 | 29 | 28 | 17 | 44 | 57 | 57 | 74 | |
OPM OPM% | 14.0 | 14.2 | 13.7 | 8.0 | 6.3 | 6.8 | 5.9 | 3.6 | 8.4 | 10.2 | 9.4 | 11.5 |
| 2 | 2 | 3 | 7 | 9 | 14 | 1 | 26 | -10 | 2 | 0 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 5 | 13 | 16 | 16 | 16 | 16 | 17 | 16 | 16 | 16 |
Depreciation DepreciationCr | 9 | 9 | 10 | 16 | 16 | 17 | 16 | 17 | 17 | 17 | 18 | 18 |
PBT PBTCr | 39 | 39 | 21 | 6 | 4 | 9 | -3 | 10 | 0 | 26 | 24 | 46 |
| 1 | 7 | 5 | 3 | -4 | -3 | 3 | -7 | 1 | 12 | 10 | 11 | |
| 38 | 31 | 16 | 3 | 8 | 13 | -7 | 17 | -1 | 14 | 14 | 35 | |
Growth YoY PAT Growth YoY% | 37.8 | 62.9 | -21.2 | -91.6 | -77.9 | -59.5 | -143.6 | 386.8 | -117.6 | 13.3 | 308.2 | 111.4 |
NPM NPM% | 11.1 | 9.4 | 6.3 | 1.0 | 1.9 | 3.0 | -1.5 | 3.7 | -0.3 | 2.6 | 2.4 | 5.4 |
| 22.2 | 18.5 | 9.2 | 2.0 | 4.9 | 7.5 | -4.0 | 9.7 | -0.9 | 8.5 | 8.3 | 20.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 342 | 336 | 247 | 347 | 428 | 418 | 466 | 452 | 525 | 563 | 605 | 647 | |
Growth YoY Revenue Growth YoY% | -32.2 | -11.7 | -36.0 | -5.9 | 25.4 | 24.5 | 88.4 | 30.3 | 22.5 | 34.8 | 30.0 | 43.1 |
| 294 | 288 | 213 | 319 | 401 | 389 | 438 | 436 | 481 | 506 | 549 | 573 | |
| 48 | 48 | 34 | 28 | 27 | 29 | 28 | 17 | 44 | 57 | 57 | 74 | |
OPM OPM% | 14.0 | 14.2 | 13.7 | 8.0 | 6.3 | 6.8 | 5.9 | 3.6 | 8.4 | 10.2 | 9.4 | 11.5 |
| 2 | 2 | 3 | 7 | 9 | 14 | 1 | 26 | -10 | 2 | 0 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 5 | 13 | 16 | 16 | 16 | 16 | 17 | 16 | 16 | 16 |
Depreciation DepreciationCr | 9 | 9 | 10 | 16 | 16 | 17 | 16 | 17 | 17 | 17 | 18 | 18 |
PBT PBTCr | 39 | 39 | 21 | 6 | 4 | 9 | -3 | 10 | 0 | 26 | 24 | 46 |
| 1 | 7 | 5 | 3 | -4 | -3 | 3 | -7 | 1 | 12 | 10 | 11 | |
| 38 | 31 | 16 | 3 | 8 | 13 | -7 | 17 | -1 | 14 | 14 | 35 | |
Growth YoY PAT Growth YoY% | 37.8 | 62.9 | -21.2 | -91.6 | -77.9 | -59.5 | -143.6 | 386.8 | -117.6 | 13.3 | 308.2 | 111.4 |
NPM NPM% | 11.1 | 9.4 | 6.3 | 1.0 | 1.9 | 3.0 | -1.5 | 3.7 | -0.3 | 2.6 | 2.4 | 5.4 |
| 22.2 | 18.5 | 9.2 | 2.0 | 4.9 | 7.5 | -4.0 | 9.7 | -0.9 | 8.5 | 8.3 | 20.6 |
| 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 | 883 | 1,044 | 1,190 | 1,318 | 1,405 | 1,146 | 1,617 | 1,766 | 1,293 | 1,659 | 2,145 | 2,340 |
Growth Revenue Growth% | 21.8 | 18.3 | 14.0 | 10.7 | 6.6 | -18.5 | 41.1 | 9.3 | -26.8 | 28.3 | 29.3 | 32.6 |
| 818 | 906 | 1,033 | 1,134 | 1,189 | 1,013 | 1,474 | 1,581 | 1,115 | 1,548 | 1,971 | 2,108 | |
| 65 | 138 | 157 | 184 | 216 | 133 | 143 | 185 | 178 | 111 | 174 | 232 | |
OPM OPM% | 7.4 | 13.2 | 13.2 | 14.0 | 15.4 | 11.6 | 8.8 | 10.5 | 13.8 | 6.7 | 8.1 | 9.9 |
| 8 | 7 | 6 | 8 | 12 | 8 | 11 | 12 | 7 | 31 | 18 | -2 | |
Interest Expense Interest ExpenseCr | 46 | 43 | 40 | 35 | 36 | 30 | 25 | 14 | 11 | 61 | 64 | 65 |
Depreciation DepreciationCr | 23 | 25 | 26 | 27 | 32 | 33 | 34 | 36 | 37 | 66 | 69 | 70 |
PBT PBTCr | 4 | 78 | 97 | 131 | 161 | 78 | 95 | 148 | 138 | 16 | 60 | 96 |
| -14 | 28 | 7 | 36 | 44 | 20 | 34 | 48 | 12 | -2 | 16 | 33 | |
PAT PATCr | 18 | 50 | 90 | 95 | 117 | 57 | 61 | 99 | 125 | 18 | 44 | 62 |
Growth PAT Growth% | 153.3 | 179.0 | 81.5 | 4.9 | 23.4 | -51.0 | 6.6 | 62.7 | 26.3 | -85.9 | 147.6 | 101.8 |
NPM NPM% | 2.0 | 4.8 | 7.6 | 7.2 | 8.3 | 5.0 | 3.8 | 5.6 | 9.7 | 1.1 | 2.0 | 2.7 |
| 10.5 | 29.2 | 53.0 | 55.6 | 68.6 | 33.6 | 35.9 | 58.4 | 73.7 | 10.4 | 25.7 | 36.5 |
| 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 | 883 | 1,044 | 1,190 | 1,318 | 1,405 | 1,146 | 1,617 | 1,766 | 1,293 | 1,659 | 2,145 | 2,340 |
Growth Revenue Growth% | 21.8 | 18.3 | 14.0 | 10.7 | 6.6 | -18.5 | 41.1 | 9.3 | -26.8 | 28.3 | 29.3 | 32.6 |
| 818 | 906 | 1,033 | 1,134 | 1,189 | 1,013 | 1,474 | 1,581 | 1,115 | 1,548 | 1,971 | 2,108 | |
| 65 | 138 | 157 | 184 | 216 | 133 | 143 | 185 | 178 | 111 | 174 | 232 | |
OPM OPM% | 7.4 | 13.2 | 13.2 | 14.0 | 15.4 | 11.6 | 8.8 | 10.5 | 13.8 | 6.7 | 8.1 | 9.9 |
| 8 | 7 | 6 | 8 | 12 | 8 | 11 | 12 | 7 | 31 | 18 | -2 | |
Interest Expense Interest ExpenseCr | 46 | 43 | 40 | 35 | 36 | 30 | 25 | 14 | 11 | 61 | 64 | 65 |
Depreciation DepreciationCr | 23 | 25 | 26 | 27 | 32 | 33 | 34 | 36 | 37 | 66 | 69 | 70 |
PBT PBTCr | 4 | 78 | 97 | 131 | 161 | 78 | 95 | 148 | 138 | 16 | 60 | 96 |
| -14 | 28 | 7 | 36 | 44 | 20 | 34 | 48 | 12 | -2 | 16 | 33 | |
PAT PATCr | 18 | 50 | 90 | 95 | 117 | 57 | 61 | 99 | 125 | 18 | 44 | 62 |
Growth PAT Growth% | 153.3 | 179.0 | 81.5 | 4.9 | 23.4 | -51.0 | 6.6 | 62.7 | 26.3 | -85.9 | 147.6 | 101.8 |
NPM NPM% | 2.0 | 4.8 | 7.6 | 7.2 | 8.3 | 5.0 | 3.8 | 5.6 | 9.7 | 1.1 | 2.0 | 2.7 |
| 10.5 | 29.2 | 53.0 | 55.6 | 68.6 | 33.6 | 35.9 | 58.4 | 73.7 | 10.4 | 25.7 | 36.5 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 77 | 116 | 202 | 295 | 402 | 459 | 519 | 619 | 743 | 758 | 798 |
| 234 | 190 | 204 | 229 | 198 | 302 | 321 | 154 | 253 | 381 | 492 | |
| 339 | 336 | 280 | 264 | 249 | 155 | 143 | 255 | 553 | 614 | 724 | |
| 667 | 659 | 703 | 805 | 865 | 933 | 1,001 | 1,045 | 1,567 | 1,770 | 2,031 | |
| 186 | 188 | 209 | 251 | 262 | 312 | 365 | 343 | 384 | 511 | 568 | |
| 481 | 471 | 494 | 554 | 604 | 621 | 636 | 702 | 1,183 | 1,259 | 1,464 | |
| 667 | 659 | 703 | 805 | 865 | 933 | 1,001 | 1,045 | 1,567 | 1,770 | 2,031 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 77 | 116 | 202 | 295 | 402 | 459 | 519 | 619 | 743 | 758 | 798 |
| 234 | 190 | 204 | 229 | 198 | 302 | 321 | 154 | 253 | 381 | 492 | |
| 339 | 336 | 280 | 264 | 249 | 155 | 143 | 255 | 553 | 614 | 724 | |
| 667 | 659 | 703 | 805 | 865 | 933 | 1,001 | 1,045 | 1,567 | 1,770 | 2,031 | |
| 186 | 188 | 209 | 251 | 262 | 312 | 365 | 343 | 384 | 511 | 568 | |
| 481 | 471 | 494 | 554 | 604 | 621 | 636 | 702 | 1,183 | 1,259 | 1,464 | |
| 667 | 659 | 703 | 805 | 865 | 933 | 1,001 | 1,045 | 1,567 | 1,770 | 2,031 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 91 | 104 | 112 | 191 | 116 | 96 | 129 | 135 | 176 | 95 | |
| -31 | -14 | -47 | -85 | -52 | -48 | -41 | -96 | -548 | -175 | -188 | |
| -11 | -78 | -55 | -29 | -139 | -67 | -55 | -25 | 405 | -1 | 96 | |
Net Cash Flow Net Cash FlowCr | -5 | -1 | 3 | -2 | 0 | 2 | 0 | 8 | -8 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 4 | 74 | 55 | 25 | 136 | 66 | 54 | 29 | -392 | 66 | -196 |
CFO To PAT CFO To PAT% | 210.9 | 182.1 | 115.4 | 118.5 | 164.0 | 202.9 | 156.7 | 129.9 | 107.8 | 997.7 | 217.1 |
CFO To EBITDA CFO To EBITDA% | 57.6 | 65.5 | 66.2 | 60.9 | 88.6 | 87.6 | 67.0 | 69.8 | 75.9 | 158.6 | 54.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 91 | 104 | 112 | 191 | 116 | 96 | 129 | 135 | 176 | 95 | |
| -31 | -14 | -47 | -85 | -52 | -48 | -41 | -96 | -548 | -175 | -188 | |
| -11 | -78 | -55 | -29 | -139 | -67 | -55 | -25 | 405 | -1 | 96 | |
Net Cash Flow Net Cash FlowCr | -5 | -1 | 3 | -2 | 0 | 2 | 0 | 8 | -8 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 4 | 74 | 55 | 25 | 136 | 66 | 54 | 29 | -392 | 66 | -196 |
CFO To PAT CFO To PAT% | 210.9 | 182.1 | 115.4 | 118.5 | 164.0 | 202.9 | 156.7 | 129.9 | 107.8 | 997.7 | 217.1 |
CFO To EBITDA CFO To EBITDA% | 57.6 | 65.5 | 66.2 | 60.9 | 88.6 | 87.6 | 67.0 | 69.8 | 75.9 | 158.6 | 54.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 60 | 374 | 706 | 532 | 249 | 404 | 451 | 349 | 735 | 378 | 694 | 1,112 |
Price To Earnings Price To Earnings | 3.4 | 7.5 | 7.8 | 5.6 | 2.1 | 7.1 | 7.4 | 3.5 | 5.9 | 21.4 | 15.9 | 17.9 |
Price To Sales Price To Sales | 0.1 | 0.4 | 0.6 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | 0.6 | 0.2 | 0.3 | 0.5 |
Price To Book Price To Book | 0.6 | 2.8 | 3.2 | 1.7 | 0.6 | 0.8 | 0.8 | 0.6 | 1.0 | 0.5 | 0.8 | 1.4 |
EV To EBITDA EV To EBITDA | 5.6 | 4.6 | 6.0 | 4.2 | 1.9 | 4.5 | 4.3 | 2.5 | 7.3 | 9.2 | 8.7 | 8.1 |
GPM GPM% | 20.0 | 25.6 | 23.7 | 25.4 | 25.0 | 23.6 | 18.2 | 18.4 | 23.7 | 16.4 | 15.9 | 15.9 |
OPM OPM% | 7.4 | 13.2 | 13.2 | 14.0 | 15.4 | 11.6 | 8.8 | 10.5 | 13.8 | 6.7 | 8.1 | 9.9 |
NPM NPM% | 2.0 | 4.8 | 7.6 | 7.2 | 8.3 | 5.0 | 3.8 | 5.6 | 9.7 | 1.1 | 2.0 | 2.7 |
ROCE ROCE% | 12.2 | 30.3 | 29.8 | 29.8 | 33.2 | 16.1 | 16.9 | 20.2 | 11.1 | 5.4 | 7.6 | 7.6 |
ROE ROE% | 18.9 | 37.3 | 41.1 | 30.3 | 27.9 | 12.0 | 11.4 | 15.6 | 16.5 | 2.3 | 5.4 | 5.4 |
ROA ROA% | 2.7 | 7.5 | 12.8 | 11.8 | 13.5 | 6.1 | 6.1 | 9.5 | 8.0 | 1.0 | 2.1 | 2.1 |
| 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 | 60 | 374 | 706 | 532 | 249 | 404 | 451 | 349 | 735 | 378 | 694 | 1,112 |
Price To Earnings Price To Earnings | 3.4 | 7.5 | 7.8 | 5.6 | 2.1 | 7.1 | 7.4 | 3.5 | 5.9 | 21.4 | 15.9 | 17.9 |
Price To Sales Price To Sales | 0.1 | 0.4 | 0.6 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | 0.6 | 0.2 | 0.3 | 0.5 |
Price To Book Price To Book | 0.6 | 2.8 | 3.2 | 1.7 | 0.6 | 0.8 | 0.8 | 0.6 | 1.0 | 0.5 | 0.8 | 1.4 |
EV To EBITDA EV To EBITDA | 5.6 | 4.6 | 6.0 | 4.2 | 1.9 | 4.5 | 4.3 | 2.5 | 7.3 | 9.2 | 8.7 | 8.1 |
GPM GPM% | 20.0 | 25.6 | 23.7 | 25.4 | 25.0 | 23.6 | 18.2 | 18.4 | 23.7 | 16.4 | 15.9 | 15.9 |
OPM OPM% | 7.4 | 13.2 | 13.2 | 14.0 | 15.4 | 11.6 | 8.8 | 10.5 | 13.8 | 6.7 | 8.1 | 9.9 |
NPM NPM% | 2.0 | 4.8 | 7.6 | 7.2 | 8.3 | 5.0 | 3.8 | 5.6 | 9.7 | 1.1 | 2.0 | 2.7 |
ROCE ROCE% | 12.2 | 30.3 | 29.8 | 29.8 | 33.2 | 16.1 | 16.9 | 20.2 | 11.1 | 5.4 | 7.6 | 7.6 |
ROE ROE% | 18.9 | 37.3 | 41.1 | 30.3 | 27.9 | 12.0 | 11.4 | 15.6 | 16.5 | 2.3 | 5.4 | 5.4 |
ROA ROA% | 2.7 | 7.5 | 12.8 | 11.8 | 13.5 | 6.1 | 6.1 | 9.5 | 8.0 | 1.0 | 2.1 | 2.1 |
Documents — N R Agarwal Industries Ltd