| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 875 | 986 | 1,306 | 904 | 918 | 975 | 1,016 | 953 | 1,115 | 1,121 | 1,233 | 1,075 | |
Growth YoY Revenue Growth YoY% | 34.4 | 44.2 | 79.1 | 11.5 | 4.9 | -1.1 | -22.2 | 5.4 | 21.5 | 15.0 | 21.3 | 12.8 |
| 369 | 434 | 679 | 373 | 400 | 422 | 457 | 389 | 449 | 465 | 484 | 433 | |
| 506 | 552 | 627 | 531 | 518 | 553 | 560 | 564 | 667 | 656 | 750 | 642 | |
OPM OPM% | 57.8 | 56.0 | 48.0 | 58.7 | 56.4 | 56.7 | 55.1 | 59.2 | 59.8 | 58.5 | 60.8 | 59.7 |
| 32 | 34 | 37 | 38 | 37 | 46 | 42 | 32 | 31 | 22 | 57 | 40 | |
Interest Expense Interest ExpenseCr | 96 | 104 | 100 | 103 | 103 | 103 | 94 | 95 | 92 | 102 | 97 | 94 |
Depreciation DepreciationCr | 66 | 66 | 76 | 77 | 78 | 81 | 90 | 93 | 91 | 86 | 89 | 96 |
PBT PBTCr | 375 | 416 | 489 | 388 | 374 | 415 | 418 | 407 | 515 | 490 | 620 | 492 |
| 71 | 72 | 100 | 75 | 84 | 64 | 71 | 87 | 132 | 122 | 134 | 99 | |
| 304 | 344 | 389 | 313 | 291 | 351 | 347 | 320 | 383 | 368 | 486 | 394 | |
Growth YoY PAT Growth YoY% | 36.9 | 62.0 | 32.6 | 8.2 | -4.3 | 2.0 | -10.9 | 2.1 | 31.7 | 4.9 | 40.2 | 23.0 |
NPM NPM% | 34.7 | 34.9 | 29.8 | 34.7 | 31.7 | 36.0 | 34.1 | 33.6 | 34.3 | 32.8 | 39.4 | 36.6 |
| 7.1 | 7.8 | 9.0 | 6.5 | 8.2 | 7.4 | 7.5 | 6.7 | 8.5 | 7.7 | 11.3 | 8.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 875 | 986 | 1,306 | 904 | 918 | 975 | 1,016 | 953 | 1,115 | 1,121 | 1,233 | 1,075 | |
Growth YoY Revenue Growth YoY% | 34.4 | 44.2 | 79.1 | 11.5 | 4.9 | -1.1 | -22.2 | 5.4 | 21.5 | 15.0 | 21.3 | 12.8 |
| 369 | 434 | 679 | 373 | 400 | 422 | 457 | 389 | 449 | 465 | 484 | 433 | |
| 506 | 552 | 627 | 531 | 518 | 553 | 560 | 564 | 667 | 656 | 750 | 642 | |
OPM OPM% | 57.8 | 56.0 | 48.0 | 58.7 | 56.4 | 56.7 | 55.1 | 59.2 | 59.8 | 58.5 | 60.8 | 59.7 |
| 32 | 34 | 37 | 38 | 37 | 46 | 42 | 32 | 31 | 22 | 57 | 40 | |
Interest Expense Interest ExpenseCr | 96 | 104 | 100 | 103 | 103 | 103 | 94 | 95 | 92 | 102 | 97 | 94 |
Depreciation DepreciationCr | 66 | 66 | 76 | 77 | 78 | 81 | 90 | 93 | 91 | 86 | 89 | 96 |
PBT PBTCr | 375 | 416 | 489 | 388 | 374 | 415 | 418 | 407 | 515 | 490 | 620 | 492 |
| 71 | 72 | 100 | 75 | 84 | 64 | 71 | 87 | 132 | 122 | 134 | 99 | |
| 304 | 344 | 389 | 313 | 291 | 351 | 347 | 320 | 383 | 368 | 486 | 394 | |
Growth YoY PAT Growth YoY% | 36.9 | 62.0 | 32.6 | 8.2 | -4.3 | 2.0 | -10.9 | 2.1 | 31.7 | 4.9 | 40.2 | 23.0 |
NPM NPM% | 34.7 | 34.9 | 29.8 | 34.7 | 31.7 | 36.0 | 34.1 | 33.6 | 34.3 | 32.8 | 39.4 | 36.6 |
| 7.1 | 7.8 | 9.0 | 6.5 | 8.2 | 7.4 | 7.5 | 6.7 | 8.5 | 7.7 | 11.3 | 8.3 |
| 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 | 1,780 | 1,825 | 1,620 | 1,982 | 1,941 | 1,045 | 1,483 | 2,638 | 3,978 | 3,814 | 4,423 | 4,545 |
Growth Revenue Growth% | 7.6 | 2.5 | -11.2 | 22.3 | -2.0 | -46.2 | 42.0 | 77.8 | 50.8 | -4.1 | 16.0 | 17.7 |
| 993 | 978 | 842 | 988 | 974 | 551 | 750 | 1,119 | 1,801 | 1,652 | 1,786 | 1,830 | |
| 787 | 847 | 778 | 993 | 967 | 494 | 734 | 1,519 | 2,177 | 2,161 | 2,637 | 2,714 | |
OPM OPM% | 44.2 | 46.4 | 48.0 | 50.1 | 49.8 | 47.3 | 49.5 | 57.6 | 54.7 | 56.7 | 59.6 | 59.7 |
| -8 | 47 | 56 | 133 | 66 | 92 | 74 | 722 | 132 | 164 | 142 | 150 | |
Interest Expense Interest ExpenseCr | 442 | 423 | 348 | 351 | 348 | 348 | 294 | 341 | 396 | 403 | 387 | 386 |
Depreciation DepreciationCr | 177 | 195 | 198 | 204 | 208 | 209 | 186 | 228 | 270 | 327 | 360 | 362 |
PBT PBTCr | 159 | 276 | 287 | 572 | 478 | 29 | 328 | 1,671 | 1,643 | 1,595 | 2,032 | 2,117 |
| 77 | 86 | 76 | 110 | 122 | -5 | 80 | 199 | 317 | 294 | 475 | 487 | |
PAT PATCr | 82 | 190 | 212 | 462 | 356 | 34 | 248 | 1,473 | 1,326 | 1,302 | 1,557 | 1,630 |
Growth PAT Growth% | -5.1 | 131.8 | 11.4 | 118.2 | -22.9 | -90.5 | 631.4 | 493.8 | -9.9 | -1.9 | 19.6 | 24.6 |
NPM NPM% | 4.6 | 10.4 | 13.1 | 23.3 | 18.3 | 3.2 | 16.7 | 55.8 | 33.3 | 34.1 | 35.2 | 35.9 |
| 4.5 | 5.5 | 7.9 | 13.7 | 10.9 | 1.7 | 6.7 | 37.4 | 30.7 | 27.5 | 34.2 | 35.8 |
| 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 | 1,780 | 1,825 | 1,620 | 1,982 | 1,941 | 1,045 | 1,483 | 2,638 | 3,978 | 3,814 | 4,423 | 4,545 |
Growth Revenue Growth% | 7.6 | 2.5 | -11.2 | 22.3 | -2.0 | -46.2 | 42.0 | 77.8 | 50.8 | -4.1 | 16.0 | 17.7 |
| 993 | 978 | 842 | 988 | 974 | 551 | 750 | 1,119 | 1,801 | 1,652 | 1,786 | 1,830 | |
| 787 | 847 | 778 | 993 | 967 | 494 | 734 | 1,519 | 2,177 | 2,161 | 2,637 | 2,714 | |
OPM OPM% | 44.2 | 46.4 | 48.0 | 50.1 | 49.8 | 47.3 | 49.5 | 57.6 | 54.7 | 56.7 | 59.6 | 59.7 |
| -8 | 47 | 56 | 133 | 66 | 92 | 74 | 722 | 132 | 164 | 142 | 150 | |
Interest Expense Interest ExpenseCr | 442 | 423 | 348 | 351 | 348 | 348 | 294 | 341 | 396 | 403 | 387 | 386 |
Depreciation DepreciationCr | 177 | 195 | 198 | 204 | 208 | 209 | 186 | 228 | 270 | 327 | 360 | 362 |
PBT PBTCr | 159 | 276 | 287 | 572 | 478 | 29 | 328 | 1,671 | 1,643 | 1,595 | 2,032 | 2,117 |
| 77 | 86 | 76 | 110 | 122 | -5 | 80 | 199 | 317 | 294 | 475 | 487 | |
PAT PATCr | 82 | 190 | 212 | 462 | 356 | 34 | 248 | 1,473 | 1,326 | 1,302 | 1,557 | 1,630 |
Growth PAT Growth% | -5.1 | 131.8 | 11.4 | 118.2 | -22.9 | -90.5 | 631.4 | 493.8 | -9.9 | -1.9 | 19.6 | 24.6 |
NPM NPM% | 4.6 | 10.4 | 13.1 | 23.3 | 18.3 | 3.2 | 16.7 | 55.8 | 33.3 | 34.1 | 35.2 | 35.9 |
| 4.5 | 5.5 | 7.9 | 13.7 | 10.9 | 1.7 | 6.7 | 37.4 | 30.7 | 27.5 | 34.2 | 35.8 |
| 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 | 31 | 31 | 31 | 31 | 31 | 36 | 36 | 36 | 36 | 72 | 72 |
Reserves ReservesCr | 1,997 | 2,119 | 2,821 | 3,443 | 3,678 | 5,003 | 6,547 | 8,344 | 9,422 | 10,377 | 10,917 |
| 1,216 | 1,124 | 1,738 | 1,802 | 1,939 | 2,007 | 2,041 | 2,579 | 2,197 | 2,368 | 2,429 | |
| 3,737 | 3,454 | 3,441 | 3,617 | 3,622 | 3,244 | 3,282 | 3,935 | 4,651 | 5,310 | 6,119 | |
| 7,459 | 7,008 | 8,497 | 10,116 | 10,547 | 11,391 | 14,335 | 17,589 | 19,235 | 21,531 | 22,853 | |
| 2,049 | 1,407 | 1,445 | 1,866 | 1,742 | 2,015 | 3,818 | 3,393 | 3,387 | 2,696 | 3,123 | |
| 5,411 | 5,601 | 7,052 | 8,250 | 8,805 | 9,376 | 10,517 | 14,197 | 15,848 | 18,835 | 19,729 | |
| 7,459 | 7,008 | 8,497 | 10,116 | 10,547 | 11,391 | 14,335 | 17,589 | 19,235 | 21,531 | 22,853 |
| 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 | 31 | 31 | 31 | 31 | 31 | 36 | 36 | 36 | 36 | 72 | 72 |
Reserves ReservesCr | 1,997 | 2,119 | 2,821 | 3,443 | 3,678 | 5,003 | 6,547 | 8,344 | 9,422 | 10,377 | 10,917 |
| 1,216 | 1,124 | 1,738 | 1,802 | 1,939 | 2,007 | 2,041 | 2,579 | 2,197 | 2,368 | 2,429 | |
| 3,737 | 3,454 | 3,441 | 3,617 | 3,622 | 3,244 | 3,282 | 3,935 | 4,651 | 5,310 | 6,119 | |
| 7,459 | 7,008 | 8,497 | 10,116 | 10,547 | 11,391 | 14,335 | 17,589 | 19,235 | 21,531 | 22,853 | |
| 2,049 | 1,407 | 1,445 | 1,866 | 1,742 | 2,015 | 3,818 | 3,393 | 3,387 | 2,696 | 3,123 | |
| 5,411 | 5,601 | 7,052 | 8,250 | 8,805 | 9,376 | 10,517 | 14,197 | 15,848 | 18,835 | 19,729 | |
| 7,459 | 7,008 | 8,497 | 10,116 | 10,547 | 11,391 | 14,335 | 17,589 | 19,235 | 21,531 | 22,853 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 497 | 1,419 | 1,514 | 208 | 739 | 432 | 781 | 1,356 | 2,161 | 2,084 | 2,426 | |
| -389 | -354 | -1,825 | -1,252 | -362 | -950 | -2,841 | -1,536 | -1,859 | -2,162 | -1,646 | |
| -71 | -1,108 | 277 | 1,053 | -287 | 522 | 2,228 | 132 | -299 | -47 | -731 | |
Net Cash Flow Net Cash FlowCr | 38 | -43 | -33 | 9 | 90 | 3 | 167 | -48 | 3 | -126 | 50 |
Free Cash Flow Free Cash FlowCr | 112 | 1,234 | 13 | -1,253 | -3 | 309 | 774 | -469 | 488 | -532 | 1,029 |
CFO To PAT CFO To PAT% | 606.6 | 746.7 | 715.6 | 45.0 | 207.6 | 1,274.0 | 314.8 | 92.1 | 162.9 | 160.1 | 155.8 |
CFO To EBITDA CFO To EBITDA% | 63.2 | 167.5 | 194.7 | 20.9 | 76.4 | 87.4 | 106.4 | 89.3 | 99.3 | 96.4 | 92.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 497 | 1,419 | 1,514 | 208 | 739 | 432 | 781 | 1,356 | 2,161 | 2,084 | 2,426 | |
| -389 | -354 | -1,825 | -1,252 | -362 | -950 | -2,841 | -1,536 | -1,859 | -2,162 | -1,646 | |
| -71 | -1,108 | 277 | 1,053 | -287 | 522 | 2,228 | 132 | -299 | -47 | -731 | |
Net Cash Flow Net Cash FlowCr | 38 | -43 | -33 | 9 | 90 | 3 | 167 | -48 | 3 | -126 | 50 |
Free Cash Flow Free Cash FlowCr | 112 | 1,234 | 13 | -1,253 | -3 | 309 | 774 | -469 | 488 | -532 | 1,029 |
CFO To PAT CFO To PAT% | 606.6 | 746.7 | 715.6 | 45.0 | 207.6 | 1,274.0 | 314.8 | 92.1 | 162.9 | 160.1 | 155.8 |
CFO To EBITDA CFO To EBITDA% | 63.2 | 167.5 | 194.7 | 20.9 | 76.4 | 87.4 | 106.4 | 89.3 | 99.3 | 96.4 | 92.0 |
| 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 | 4,590 | 5,773 | 9,083 | 10,159 | 8,779 | 13,445 | 19,626 | 23,239 | 49,513 | 58,607 | 53,829 | 69,869 |
Price To Earnings Price To Earnings | 35.6 | 34.4 | 37.5 | 24.1 | 26.2 | 241.4 | 82.7 | 17.4 | 45.0 | 59.5 | 44.0 | 54.6 |
Price To Sales Price To Sales | 2.6 | 3.2 | 5.6 | 5.1 | 4.5 | 12.9 | 13.2 | 8.8 | 12.4 | 15.4 | 12.2 | 15.4 |
Price To Book Price To Book | 2.3 | 2.7 | 3.2 | 2.9 | 2.4 | 2.8 | 3.0 | 2.8 | 5.2 | 5.6 | 4.9 | 6.4 |
EV To EBITDA EV To EBITDA | 10.2 | 10.7 | 16.1 | 14.0 | 13.2 | 34.4 | 31.4 | 17.7 | 24.6 | 29.1 | 22.1 | 26.4 |
GPM GPM% | 68.9 | 71.5 | 76.4 | 75.5 | 76.4 | 80.6 | 82.2 | 85.3 | 78.5 | 85.3 | 84.8 | 84.8 |
OPM OPM% | 44.2 | 46.4 | 48.0 | 50.1 | 49.8 | 47.3 | 49.5 | 57.6 | 54.7 | 56.7 | 59.6 | 59.7 |
NPM NPM% | 4.6 | 10.4 | 13.1 | 23.3 | 18.3 | 3.2 | 16.7 | 55.8 | 33.3 | 34.1 | 35.2 | 35.9 |
ROCE ROCE% | 10.6 | 12.7 | 10.1 | 12.4 | 10.6 | 4.1 | 5.9 | 15.9 | 14.5 | 13.2 | 14.8 | 14.8 |
ROE ROE% | 4.0 | 8.8 | 7.4 | 13.3 | 9.6 | 0.7 | 3.8 | 17.6 | 14.0 | 12.5 | 14.2 | 14.2 |
ROA ROA% | 1.1 | 2.7 | 2.5 | 4.6 | 3.4 | 0.3 | 1.7 | 8.4 | 6.9 | 6.0 | 6.8 | 6.8 |
| 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 | 4,590 | 5,773 | 9,083 | 10,159 | 8,779 | 13,445 | 19,626 | 23,239 | 49,513 | 58,607 | 53,829 | 69,869 |
Price To Earnings Price To Earnings | 35.6 | 34.4 | 37.5 | 24.1 | 26.2 | 241.4 | 82.7 | 17.4 | 45.0 | 59.5 | 44.0 | 54.6 |
Price To Sales Price To Sales | 2.6 | 3.2 | 5.6 | 5.1 | 4.5 | 12.9 | 13.2 | 8.8 | 12.4 | 15.4 | 12.2 | 15.4 |
Price To Book Price To Book | 2.3 | 2.7 | 3.2 | 2.9 | 2.4 | 2.8 | 3.0 | 2.8 | 5.2 | 5.6 | 4.9 | 6.4 |
EV To EBITDA EV To EBITDA | 10.2 | 10.7 | 16.1 | 14.0 | 13.2 | 34.4 | 31.4 | 17.7 | 24.6 | 29.1 | 22.1 | 26.4 |
GPM GPM% | 68.9 | 71.5 | 76.4 | 75.5 | 76.4 | 80.6 | 82.2 | 85.3 | 78.5 | 85.3 | 84.8 | 84.8 |
OPM OPM% | 44.2 | 46.4 | 48.0 | 50.1 | 49.8 | 47.3 | 49.5 | 57.6 | 54.7 | 56.7 | 59.6 | 59.7 |
NPM NPM% | 4.6 | 10.4 | 13.1 | 23.3 | 18.3 | 3.2 | 16.7 | 55.8 | 33.3 | 34.1 | 35.2 | 35.9 |
ROCE ROCE% | 10.6 | 12.7 | 10.1 | 12.4 | 10.6 | 4.1 | 5.9 | 15.9 | 14.5 | 13.2 | 14.8 | 14.8 |
ROE ROE% | 4.0 | 8.8 | 7.4 | 13.3 | 9.6 | 0.7 | 3.8 | 17.6 | 14.0 | 12.5 | 14.2 | 14.2 |
ROA ROA% | 1.1 | 2.7 | 2.5 | 4.6 | 3.4 | 0.3 | 1.7 | 8.4 | 6.9 | 6.0 | 6.8 | 6.8 |
Documents — Phoenix Mills Ltd
Concall Transcript Summaries — Phoenix Mills Ltd