| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,117 | 1,898 | 1,741 | 2,069 | 2,221 | 1,901 | 1,787 | 1,901 | 1,872 | 1,376 | 1,565 | 1,702 | |
Growth YoY Revenue Growth YoY% | 19.6 | 17.6 | 11.2 | 8.3 | 4.9 | 0.2 | 2.6 | -8.1 | -15.7 | -27.6 | -12.4 | -10.4 |
| 1,566 | 1,344 | 1,299 | 1,486 | 1,593 | 1,389 | 1,332 | 1,381 | 1,331 | 1,073 | 1,228 | 1,335 | |
| 551 | 554 | 442 | 583 | 628 | 512 | 456 | 519 | 541 | 302 | 337 | 367 | |
OPM OPM% | 26.1 | 29.2 | 25.4 | 28.2 | 28.3 | 26.9 | 25.5 | 27.3 | 28.9 | 22.0 | 21.5 | 21.6 |
| 49 | 58 | 60 | 75 | 123 | 76 | 75 | 89 | 85 | 172 | 74 | 66 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 11 | 8 | 9 | 8 | 8 | 4 | 3 | 6 | 4 | 8 |
Depreciation DepreciationCr | 80 | 78 | 80 | 83 | 80 | 99 | 90 | 97 | 98 | 105 | 107 | 104 |
PBT PBTCr | 512 | 526 | 411 | 566 | 663 | 481 | 432 | 507 | 525 | 363 | 301 | 322 |
| 32 | 77 | 42 | 118 | 155 | 108 | 102 | 107 | 116 | 52 | 100 | 78 | |
| 481 | 449 | 370 | 449 | 508 | 373 | 331 | 400 | 409 | 311 | 200 | 244 | |
Growth YoY PAT Growth YoY% | 43.5 | 27.5 | 31.7 | 17.2 | 5.8 | -16.9 | -10.6 | -10.9 | -19.5 | -16.5 | -39.4 | -39.0 |
NPM NPM% | 22.7 | 23.6 | 21.2 | 21.7 | 22.9 | 19.6 | 18.5 | 21.1 | 21.9 | 22.6 | 12.8 | 14.3 |
| 31.7 | 29.6 | 24.4 | 29.6 | 33.5 | 24.6 | 21.8 | 26.4 | 27.0 | 20.5 | 13.2 | 16.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,117 | 1,898 | 1,741 | 2,069 | 2,221 | 1,901 | 1,787 | 1,901 | 1,872 | 1,376 | 1,565 | 1,702 | |
Growth YoY Revenue Growth YoY% | 19.6 | 17.6 | 11.2 | 8.3 | 4.9 | 0.2 | 2.6 | -8.1 | -15.7 | -27.6 | -12.4 | -10.4 |
| 1,566 | 1,344 | 1,299 | 1,486 | 1,593 | 1,389 | 1,332 | 1,381 | 1,331 | 1,073 | 1,228 | 1,335 | |
| 551 | 554 | 442 | 583 | 628 | 512 | 456 | 519 | 541 | 302 | 337 | 367 | |
OPM OPM% | 26.1 | 29.2 | 25.4 | 28.2 | 28.3 | 26.9 | 25.5 | 27.3 | 28.9 | 22.0 | 21.5 | 21.6 |
| 49 | 58 | 60 | 75 | 123 | 76 | 75 | 89 | 85 | 172 | 74 | 66 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 11 | 8 | 9 | 8 | 8 | 4 | 3 | 6 | 4 | 8 |
Depreciation DepreciationCr | 80 | 78 | 80 | 83 | 80 | 99 | 90 | 97 | 98 | 105 | 107 | 104 |
PBT PBTCr | 512 | 526 | 411 | 566 | 663 | 481 | 432 | 507 | 525 | 363 | 301 | 322 |
| 32 | 77 | 42 | 118 | 155 | 108 | 102 | 107 | 116 | 52 | 100 | 78 | |
| 481 | 449 | 370 | 449 | 508 | 373 | 331 | 400 | 409 | 311 | 200 | 244 | |
Growth YoY PAT Growth YoY% | 43.5 | 27.5 | 31.7 | 17.2 | 5.8 | -16.9 | -10.6 | -10.9 | -19.5 | -16.5 | -39.4 | -39.0 |
NPM NPM% | 22.7 | 23.6 | 21.2 | 21.7 | 22.9 | 19.6 | 18.5 | 21.1 | 21.9 | 22.6 | 12.8 | 14.3 |
| 31.7 | 29.6 | 24.4 | 29.6 | 33.5 | 24.6 | 21.8 | 26.4 | 27.0 | 20.5 | 13.2 | 16.1 |
| 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 | 2,096 | 2,277 | 2,277 | 2,841 | 3,367 | 4,577 | 5,300 | 6,492 | 7,666 | 7,978 | 6,714 | 6,516 |
Growth Revenue Growth% | 8.0 | 8.6 | 0.0 | 24.8 | 18.5 | 36.0 | 15.8 | 22.5 | 18.1 | 4.1 | -15.8 | -16.6 |
| 1,665 | 1,724 | 1,784 | 2,265 | 2,649 | 3,565 | 4,157 | 4,950 | 5,651 | 5,799 | 5,014 | 4,968 | |
| 431 | 553 | 494 | 576 | 718 | 1,012 | 1,142 | 1,542 | 2,015 | 2,179 | 1,700 | 1,548 | |
OPM OPM% | 20.6 | 24.3 | 21.7 | 20.3 | 21.3 | 22.1 | 21.6 | 23.8 | 26.3 | 27.3 | 25.3 | 23.8 |
| 35 | 37 | 60 | 60 | 50 | 129 | 105 | 166 | 218 | 349 | 420 | 397 | |
Interest Expense Interest ExpenseCr | 10 | 7 | 5 | 5 | 17 | 28 | 13 | 37 | 30 | 33 | 16 | 20 |
Depreciation DepreciationCr | 54 | 73 | 83 | 93 | 137 | 175 | 202 | 227 | 308 | 353 | 407 | 414 |
PBT PBTCr | 403 | 510 | 466 | 538 | 614 | 939 | 1,033 | 1,444 | 1,895 | 2,142 | 1,696 | 1,511 |
| 91 | 50 | 98 | 128 | 157 | 200 | 189 | 215 | 213 | 482 | 375 | 346 | |
PAT PATCr | 312 | 459 | 368 | 410 | 457 | 738 | 844 | 1,230 | 1,682 | 1,660 | 1,321 | 1,165 |
Growth PAT Growth% | 26.7 | 47.5 | -20.0 | 11.6 | 11.3 | 61.7 | 14.3 | 45.7 | 36.8 | -1.3 | -20.4 | -27.7 |
NPM NPM% | 14.9 | 20.2 | 16.1 | 14.4 | 13.6 | 16.1 | 15.9 | 18.9 | 21.9 | 20.8 | 19.7 | 17.9 |
| 22.8 | 33.5 | 26.7 | 29.7 | 33.1 | 49.9 | 55.6 | 81.1 | 110.8 | 109.4 | 87.1 | 76.8 |
| 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 | 2,096 | 2,277 | 2,277 | 2,841 | 3,367 | 4,577 | 5,300 | 6,492 | 7,666 | 7,978 | 6,714 | 6,516 |
Growth Revenue Growth% | 8.0 | 8.6 | 0.0 | 24.8 | 18.5 | 36.0 | 15.8 | 22.5 | 18.1 | 4.1 | -15.8 | -16.6 |
| 1,665 | 1,724 | 1,784 | 2,265 | 2,649 | 3,565 | 4,157 | 4,950 | 5,651 | 5,799 | 5,014 | 4,968 | |
| 431 | 553 | 494 | 576 | 718 | 1,012 | 1,142 | 1,542 | 2,015 | 2,179 | 1,700 | 1,548 | |
OPM OPM% | 20.6 | 24.3 | 21.7 | 20.3 | 21.3 | 22.1 | 21.6 | 23.8 | 26.3 | 27.3 | 25.3 | 23.8 |
| 35 | 37 | 60 | 60 | 50 | 129 | 105 | 166 | 218 | 349 | 420 | 397 | |
Interest Expense Interest ExpenseCr | 10 | 7 | 5 | 5 | 17 | 28 | 13 | 37 | 30 | 33 | 16 | 20 |
Depreciation DepreciationCr | 54 | 73 | 83 | 93 | 137 | 175 | 202 | 227 | 308 | 353 | 407 | 414 |
PBT PBTCr | 403 | 510 | 466 | 538 | 614 | 939 | 1,033 | 1,444 | 1,895 | 2,142 | 1,696 | 1,511 |
| 91 | 50 | 98 | 128 | 157 | 200 | 189 | 215 | 213 | 482 | 375 | 346 | |
PAT PATCr | 312 | 459 | 368 | 410 | 457 | 738 | 844 | 1,230 | 1,682 | 1,660 | 1,321 | 1,165 |
Growth PAT Growth% | 26.7 | 47.5 | -20.0 | 11.6 | 11.3 | 61.7 | 14.3 | 45.7 | 36.8 | -1.3 | -20.4 | -27.7 |
NPM NPM% | 14.9 | 20.2 | 16.1 | 14.4 | 13.6 | 16.1 | 15.9 | 18.9 | 21.9 | 20.8 | 19.7 | 17.9 |
| 22.8 | 33.5 | 26.7 | 29.7 | 33.1 | 49.9 | 55.6 | 81.1 | 110.8 | 109.4 | 87.1 | 76.8 |
| 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 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 1,157 | 1,613 | 1,911 | 2,272 | 2,605 | 5,327 | 6,105 | 7,183 | 8,716 | 10,142 | 11,215 |
| 591 | 551 | 614 | 812 | 1,101 | 1,257 | 1,348 | 1,182 | 1,711 | 1,728 | 1,777 | |
| 186 | 123 | 88 | 58 | 505 | 403 | 323 | 99 | 322 | 392 | 437 | |
| 1,949 | 2,301 | 2,626 | 3,155 | 4,225 | 7,002 | 7,791 | 8,480 | 10,764 | 12,277 | 13,444 | |
| 956 | 1,218 | 1,462 | 1,691 | 2,009 | 4,493 | 4,964 | 5,662 | 6,679 | 6,952 | 7,495 | |
| 993 | 1,083 | 1,165 | 1,464 | 2,216 | 2,509 | 2,827 | 2,817 | 4,086 | 5,325 | 5,949 | |
| 1,949 | 2,301 | 2,626 | 3,155 | 4,225 | 7,002 | 7,791 | 8,480 | 10,764 | 12,277 | 13,444 |
| 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 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 1,157 | 1,613 | 1,911 | 2,272 | 2,605 | 5,327 | 6,105 | 7,183 | 8,716 | 10,142 | 11,215 |
| 591 | 551 | 614 | 812 | 1,101 | 1,257 | 1,348 | 1,182 | 1,711 | 1,728 | 1,777 | |
| 186 | 123 | 88 | 58 | 505 | 403 | 323 | 99 | 322 | 392 | 437 | |
| 1,949 | 2,301 | 2,626 | 3,155 | 4,225 | 7,002 | 7,791 | 8,480 | 10,764 | 12,277 | 13,444 | |
| 956 | 1,218 | 1,462 | 1,691 | 2,009 | 4,493 | 4,964 | 5,662 | 6,679 | 6,952 | 7,495 | |
| 993 | 1,083 | 1,165 | 1,464 | 2,216 | 2,509 | 2,827 | 2,817 | 4,086 | 5,325 | 5,949 | |
| 1,949 | 2,301 | 2,626 | 3,155 | 4,225 | 7,002 | 7,791 | 8,480 | 10,764 | 12,277 | 13,444 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 367 | 339 | 319 | 391 | 698 | 725 | 529 | 1,501 | 2,036 | 1,413 | 474 | |
| -303 | -235 | -181 | -322 | -985 | -2,430 | -110 | -496 | -1,801 | -1,424 | -614 | |
| -48 | -53 | -106 | -125 | 350 | 1,690 | -177 | -483 | -222 | -286 | -171 | |
Net Cash Flow Net Cash FlowCr | 16 | 50 | 33 | -56 | 63 | -15 | 241 | 522 | 14 | -298 | -311 |
Free Cash Flow Free Cash FlowCr | 48 | 198 | 150 | 23 | 29 | 287 | 193 | 1,179 | 1,417 | 575 | -632 |
CFO To PAT CFO To PAT% | 117.7 | 73.8 | 86.9 | 95.3 | 152.9 | 98.2 | 62.7 | 122.1 | 121.1 | 85.1 | 35.9 |
CFO To EBITDA CFO To EBITDA% | 85.1 | 61.3 | 64.7 | 67.8 | 97.3 | 71.6 | 46.3 | 97.4 | 101.0 | 64.8 | 27.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 367 | 339 | 319 | 391 | 698 | 725 | 529 | 1,501 | 2,036 | 1,413 | 474 | |
| -303 | -235 | -181 | -322 | -985 | -2,430 | -110 | -496 | -1,801 | -1,424 | -614 | |
| -48 | -53 | -106 | -125 | 350 | 1,690 | -177 | -483 | -222 | -286 | -171 | |
Net Cash Flow Net Cash FlowCr | 16 | 50 | 33 | -56 | 63 | -15 | 241 | 522 | 14 | -298 | -311 |
Free Cash Flow Free Cash FlowCr | 48 | 198 | 150 | 23 | 29 | 287 | 193 | 1,179 | 1,417 | 575 | -632 |
CFO To PAT CFO To PAT% | 117.7 | 73.8 | 86.9 | 95.3 | 152.9 | 98.2 | 62.7 | 122.1 | 121.1 | 85.1 | 35.9 |
CFO To EBITDA CFO To EBITDA% | 85.1 | 61.3 | 64.7 | 67.8 | 97.3 | 71.6 | 46.3 | 97.4 | 101.0 | 64.8 | 27.9 |
| 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 | 7,781 | 11,520 | 12,245 | 14,235 | 16,152 | 34,206 | 42,800 | 45,927 | 58,697 | 51,953 | 41,240 | 36,564 |
Price To Earnings Price To Earnings | 26.0 | 25.1 | 33.3 | 34.7 | 35.3 | 46.4 | 50.8 | 37.4 | 35.0 | 31.4 | 31.3 | 31.4 |
Price To Sales Price To Sales | 3.7 | 5.1 | 5.4 | 5.0 | 4.8 | 7.5 | 8.1 | 7.1 | 7.7 | 6.5 | 6.1 | 5.6 |
Price To Book Price To Book | 6.6 | 7.1 | 6.4 | 6.2 | 6.2 | 6.4 | 7.0 | 6.4 | 6.7 | 5.1 | 3.7 | 3.3 |
EV To EBITDA EV To EBITDA | 18.2 | 20.7 | 24.6 | 24.6 | 23.0 | 32.7 | 36.5 | 28.4 | 27.9 | 22.8 | 23.2 | 22.0 |
GPM GPM% | 40.4 | 44.0 | 43.0 | 39.9 | 39.3 | 38.9 | 39.8 | 40.4 | 44.8 | 47.3 | 51.1 | 51.1 |
OPM OPM% | 20.6 | 24.3 | 21.7 | 20.3 | 21.3 | 22.1 | 21.6 | 23.8 | 26.3 | 27.3 | 25.3 | 23.8 |
NPM NPM% | 14.9 | 20.2 | 16.1 | 14.4 | 13.6 | 16.1 | 15.9 | 18.9 | 21.9 | 20.8 | 19.7 | 17.9 |
ROCE ROCE% | 31.8 | 30.2 | 23.9 | 23.6 | 20.2 | 16.9 | 16.2 | 20.4 | 21.6 | 21.0 | 14.8 | 14.8 |
ROE ROE% | 26.6 | 28.2 | 19.1 | 17.9 | 17.4 | 13.8 | 13.8 | 17.1 | 19.3 | 16.4 | 11.8 | 11.8 |
ROA ROA% | 16.0 | 20.0 | 14.0 | 13.0 | 10.8 | 10.5 | 10.8 | 14.5 | 15.6 | 13.5 | 9.8 | 9.8 |
| 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 | 7,781 | 11,520 | 12,245 | 14,235 | 16,152 | 34,206 | 42,800 | 45,927 | 58,697 | 51,953 | 41,240 | 36,564 |
Price To Earnings Price To Earnings | 26.0 | 25.1 | 33.3 | 34.7 | 35.3 | 46.4 | 50.8 | 37.4 | 35.0 | 31.4 | 31.3 | 31.4 |
Price To Sales Price To Sales | 3.7 | 5.1 | 5.4 | 5.0 | 4.8 | 7.5 | 8.1 | 7.1 | 7.7 | 6.5 | 6.1 | 5.6 |
Price To Book Price To Book | 6.6 | 7.1 | 6.4 | 6.2 | 6.2 | 6.4 | 7.0 | 6.4 | 6.7 | 5.1 | 3.7 | 3.3 |
EV To EBITDA EV To EBITDA | 18.2 | 20.7 | 24.6 | 24.6 | 23.0 | 32.7 | 36.5 | 28.4 | 27.9 | 22.8 | 23.2 | 22.0 |
GPM GPM% | 40.4 | 44.0 | 43.0 | 39.9 | 39.3 | 38.9 | 39.8 | 40.4 | 44.8 | 47.3 | 51.1 | 51.1 |
OPM OPM% | 20.6 | 24.3 | 21.7 | 20.3 | 21.3 | 22.1 | 21.6 | 23.8 | 26.3 | 27.3 | 25.3 | 23.8 |
NPM NPM% | 14.9 | 20.2 | 16.1 | 14.4 | 13.6 | 16.1 | 15.9 | 18.9 | 21.9 | 20.8 | 19.7 | 17.9 |
ROCE ROCE% | 31.8 | 30.2 | 23.9 | 23.6 | 20.2 | 16.9 | 16.2 | 20.4 | 21.6 | 21.0 | 14.8 | 14.8 |
ROE ROE% | 26.6 | 28.2 | 19.1 | 17.9 | 17.4 | 13.8 | 13.8 | 17.1 | 19.3 | 16.4 | 11.8 | 11.8 |
ROA ROA% | 16.0 | 20.0 | 14.0 | 13.0 | 10.8 | 10.5 | 10.8 | 14.5 | 15.6 | 13.5 | 9.8 | 9.8 |
Documents — P I Industries Ltd
Concall Transcript Summaries — P I Industries Ltd