| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 75 | 75 | 44 | 36 | 51 | 34 | 37 | 51 | 49 | 59 | 57 | 79 | |
Growth YoY Revenue Growth YoY% | 48.8 | 45.3 | -11.6 | -23.6 | -31.9 | -54.0 | -14.8 | 43.2 | -4.7 | 71.6 | 54.0 | 55.6 |
| 73 | 73 | 43 | 31 | 45 | 31 | 35 | 47 | 45 | 53 | 54 | 70 | |
| 2 | 2 | 1 | 5 | 6 | 3 | 2 | 4 | 3 | 6 | 4 | 9 | |
OPM OPM% | 3.1 | 2.4 | 2.2 | 13.5 | 11.5 | 8.5 | 5.4 | 7.9 | 7.0 | 10.1 | 6.4 | 11.6 |
| 2 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 2 |
PBT PBTCr | 4 | 3 | 2 | 6 | 7 | 5 | 3 | 5 | 5 | 6 | 4 | 10 |
| 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | |
| 3 | 1 | 2 | 5 | 5 | 3 | 2 | 4 | 4 | 5 | 3 | 7 | |
Growth YoY PAT Growth YoY% | -28.3 | -74.0 | -50.4 | 73.9 | 76.0 | 289.9 | 33.5 | -20.2 | -20.4 | 37.2 | 45.0 | 82.9 |
NPM NPM% | 4.1 | 1.2 | 4.0 | 14.2 | 10.6 | 10.1 | 6.2 | 7.9 | 8.9 | 8.1 | 5.8 | 9.3 |
| 0.3 | 0.1 | 0.2 | 0.7 | 0.7 | 0.5 | 0.3 | 0.5 | 0.6 | 0.6 | 0.4 | 0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 75 | 75 | 44 | 36 | 51 | 34 | 37 | 51 | 49 | 59 | 57 | 79 | |
Growth YoY Revenue Growth YoY% | 48.8 | 45.3 | -11.6 | -23.6 | -31.9 | -54.0 | -14.8 | 43.2 | -4.7 | 71.6 | 54.0 | 55.6 |
| 73 | 73 | 43 | 31 | 45 | 31 | 35 | 47 | 45 | 53 | 54 | 70 | |
| 2 | 2 | 1 | 5 | 6 | 3 | 2 | 4 | 3 | 6 | 4 | 9 | |
OPM OPM% | 3.1 | 2.4 | 2.2 | 13.5 | 11.5 | 8.5 | 5.4 | 7.9 | 7.0 | 10.1 | 6.4 | 11.6 |
| 2 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 2 |
PBT PBTCr | 4 | 3 | 2 | 6 | 7 | 5 | 3 | 5 | 5 | 6 | 4 | 10 |
| 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | |
| 3 | 1 | 2 | 5 | 5 | 3 | 2 | 4 | 4 | 5 | 3 | 7 | |
Growth YoY PAT Growth YoY% | -28.3 | -74.0 | -50.4 | 73.9 | 76.0 | 289.9 | 33.5 | -20.2 | -20.4 | 37.2 | 45.0 | 82.9 |
NPM NPM% | 4.1 | 1.2 | 4.0 | 14.2 | 10.6 | 10.1 | 6.2 | 7.9 | 8.9 | 8.1 | 5.8 | 9.3 |
| 0.3 | 0.1 | 0.2 | 0.7 | 0.7 | 0.5 | 0.3 | 0.5 | 0.6 | 0.6 | 0.4 | 0.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 187 | 240 | 158 | 216 | 244 |
Growth Revenue Growth% | 28.5 | -34.1 | 36.4 | 40.6 | |
| 174 | 233 | 143 | 199 | 222 | |
| 13 | 7 | 16 | 17 | 22 | |
OPM OPM% | 6.8 | 2.9 | 9.9 | 7.9 | 9.1 |
| 7 | 6 | 9 | 11 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 2 | 4 | 5 |
PBT PBTCr | 19 | 13 | 21 | 22 | 26 |
| 4 | 4 | 5 | 5 | 6 | |
PAT PATCr | 15 | 9 | 16 | 16 | 20 |
Growth PAT Growth% | -42.5 | 88.7 | 1.3 | 29.9 | |
NPM NPM% | 8.0 | 3.6 | 10.3 | 7.6 | 8.1 |
| 1.8 | 1.1 | 2.1 | 2.1 | 2.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 187 | 240 | 158 | 216 | 244 |
Growth Revenue Growth% | 28.5 | -34.1 | 36.4 | 40.6 | |
| 174 | 233 | 143 | 199 | 222 | |
| 13 | 7 | 16 | 17 | 22 | |
OPM OPM% | 6.8 | 2.9 | 9.9 | 7.9 | 9.1 |
| 7 | 6 | 9 | 11 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 2 | 4 | 5 |
PBT PBTCr | 19 | 13 | 21 | 22 | 26 |
| 4 | 4 | 5 | 5 | 6 | |
PAT PATCr | 15 | 9 | 16 | 16 | 20 |
Growth PAT Growth% | -42.5 | 88.7 | 1.3 | 29.9 | |
NPM NPM% | 8.0 | 3.6 | 10.3 | 7.6 | 8.1 |
| 1.8 | 1.1 | 2.1 | 2.1 | 2.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 46 | 69 | 69 | 69 |
Reserves ReservesCr | 27 | 17 | 30 | 65 |
| 8 | 14 | 12 | 24 | |
| 1 | 9 | 6 | 27 | |
| 90 | 115 | 144 | 198 | |
| 74 | 73 | 103 | 129 | |
| 16 | 42 | 42 | 69 | |
| 90 | 115 | 144 | 198 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 46 | 69 | 69 | 69 |
Reserves ReservesCr | 27 | 17 | 30 | 65 |
| 8 | 14 | 12 | 24 | |
| 1 | 9 | 6 | 27 | |
| 90 | 115 | 144 | 198 | |
| 74 | 73 | 103 | 129 | |
| 16 | 42 | 42 | 69 | |
| 90 | 115 | 144 | 198 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -17 | -11 | -19 | 18 | |
| -3 | 11 | -1 | -16 | |
| -2 | -1 | 16 | 0 | |
Net Cash Flow Net Cash FlowCr | -22 | -1 | -3 | 3 |
Free Cash Flow Free Cash FlowCr | -17 | -12 | -23 | 1 |
CFO To PAT CFO To PAT% | -114.4 | -128.4 | -114.7 | 111.0 |
CFO To EBITDA CFO To EBITDA% | -134.6 | -157.4 | -119.5 | 107.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -17 | -11 | -19 | 18 | |
| -3 | 11 | -1 | -16 | |
| -2 | -1 | 16 | 0 | |
Net Cash Flow Net Cash FlowCr | -22 | -1 | -3 | 3 |
Free Cash Flow Free Cash FlowCr | -17 | -12 | -23 | 1 |
CFO To PAT CFO To PAT% | -114.4 | -128.4 | -114.7 | 111.0 |
CFO To EBITDA CFO To EBITDA% | -134.6 | -157.4 | -119.5 | 107.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 482 | 623 | 410 | 323 | 1,094 |
Price To Earnings Price To Earnings | 39.5 | 86.4 | 28.3 | 22.7 | 63.9 |
Price To Sales Price To Sales | 2.6 | 2.6 | 2.6 | 1.5 | 4.5 |
Price To Book Price To Book | 6.6 | 7.3 | 4.2 | 2.4 | 8.2 |
EV To EBITDA EV To EBITDA | 37.6 | 89.4 | 26.8 | 20.5 | 48.0 |
GPM GPM% | 9.0 | 4.6 | 13.9 | 13.0 | 13.0 |
OPM OPM% | 6.8 | 2.9 | 9.9 | 7.9 | 9.1 |
NPM NPM% | 8.0 | 3.6 | 10.3 | 7.6 | 8.1 |
ROCE ROCE% | 26.2 | 13.1 | 21.1 | 14.4 | 14.4 |
ROE ROE% | 20.5 | 10.1 | 16.5 | 12.3 | 12.3 |
ROA ROA% | 16.7 | 7.5 | 11.3 | 8.3 | 8.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 482 | 623 | 410 | 323 | 1,094 |
Price To Earnings Price To Earnings | 39.5 | 86.4 | 28.3 | 22.7 | 63.9 |
Price To Sales Price To Sales | 2.6 | 2.6 | 2.6 | 1.5 | 4.5 |
Price To Book Price To Book | 6.6 | 7.3 | 4.2 | 2.4 | 8.2 |
EV To EBITDA EV To EBITDA | 37.6 | 89.4 | 26.8 | 20.5 | 48.0 |
GPM GPM% | 9.0 | 4.6 | 13.9 | 13.0 | 13.0 |
OPM OPM% | 6.8 | 2.9 | 9.9 | 7.9 | 9.1 |
NPM NPM% | 8.0 | 3.6 | 10.3 | 7.6 | 8.1 |
ROCE ROCE% | 26.2 | 13.1 | 21.1 | 14.4 | 14.4 |
ROE ROE% | 20.5 | 10.1 | 16.5 | 12.3 | 12.3 |
ROA ROA% | 16.7 | 7.5 | 11.3 | 8.3 | 8.3 |
Documents — Nupur Recyclers Ltd
Concall Transcript Summaries — Nupur Recyclers Ltd