| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,372 | 1,972 | 1,512 | 1,668 | 2,001 | 2,436 | 1,588 | 1,715 | 2,178 | 3,303 | 3,544 | 2,413 | |
Growth YoY Revenue Growth YoY% | 32.7 | 45.9 | 23.5 | 5.0 | 2.8 | 8.8 | 35.6 | 123.2 | 40.7 | |||
| 1,326 | 1,880 | 1,423 | 1,604 | 1,947 | 2,313 | 1,494 | 1,605 | 2,070 | 3,058 | 3,409 | 2,231 | |
| 45 | 92 | 89 | 64 | 54 | 123 | 94 | 110 | 107 | 244 | 135 | 182 | |
OPM OPM% | 3.3 | 4.7 | 5.9 | 3.9 | 2.7 | 5.0 | 5.9 | 6.4 | 4.9 | 7.4 | 3.8 | 7.6 |
| 2 | 2 | 2 | 2 | 12 | 7 | 15 | 13 | 36 | 24 | 31 | 10 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 12 | 12 | 13 | 6 | 11 | 19 | 20 | 25 | 28 | 34 |
Depreciation DepreciationCr | 6 | 6 | 5 | 6 | 7 | 8 | 13 | 11 | 14 | 15 | 17 | 18 |
PBT PBTCr | 30 | 77 | 73 | 48 | 46 | 115 | 85 | 93 | 109 | 228 | 122 | 141 |
| 8 | 20 | 18 | 12 | 11 | 29 | 23 | 23 | 30 | 57 | 32 | 35 | |
| 22 | 58 | 55 | 35 | 35 | 86 | 62 | 69 | 79 | 171 | 90 | 105 | |
Growth YoY PAT Growth YoY% | 59.5 | 59.1 | 49.4 | 12.8 | 96.3 | 127.1 | 98.6 | 45.6 | 51.9 | |||
NPM NPM% | 1.6 | 2.9 | 3.6 | 2.1 | 1.7 | 3.5 | 3.9 | 4.0 | 3.6 | 5.2 | 2.5 | 4.4 |
| 4.0 | 4.9 | 7.7 | 3.0 | 2.6 | 6.3 | 4.6 | 5.1 | 5.8 | 12.6 | 6.7 | 7.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,372 | 1,972 | 1,512 | 1,668 | 2,001 | 2,436 | 1,588 | 1,715 | 2,178 | 3,303 | 3,544 | 2,413 | |
Growth YoY Revenue Growth YoY% | 32.7 | 45.9 | 23.5 | 5.0 | 2.8 | 8.8 | 35.6 | 123.2 | 40.7 | |||
| 1,326 | 1,880 | 1,423 | 1,604 | 1,947 | 2,313 | 1,494 | 1,605 | 2,070 | 3,058 | 3,409 | 2,231 | |
| 45 | 92 | 89 | 64 | 54 | 123 | 94 | 110 | 107 | 244 | 135 | 182 | |
OPM OPM% | 3.3 | 4.7 | 5.9 | 3.9 | 2.7 | 5.0 | 5.9 | 6.4 | 4.9 | 7.4 | 3.8 | 7.6 |
| 2 | 2 | 2 | 2 | 12 | 7 | 15 | 13 | 36 | 24 | 31 | 10 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 12 | 12 | 13 | 6 | 11 | 19 | 20 | 25 | 28 | 34 |
Depreciation DepreciationCr | 6 | 6 | 5 | 6 | 7 | 8 | 13 | 11 | 14 | 15 | 17 | 18 |
PBT PBTCr | 30 | 77 | 73 | 48 | 46 | 115 | 85 | 93 | 109 | 228 | 122 | 141 |
| 8 | 20 | 18 | 12 | 11 | 29 | 23 | 23 | 30 | 57 | 32 | 35 | |
| 22 | 58 | 55 | 35 | 35 | 86 | 62 | 69 | 79 | 171 | 90 | 105 | |
Growth YoY PAT Growth YoY% | 59.5 | 59.1 | 49.4 | 12.8 | 96.3 | 127.1 | 98.6 | 45.6 | 51.9 | |||
NPM NPM% | 1.6 | 2.9 | 3.6 | 2.1 | 1.7 | 3.5 | 3.9 | 4.0 | 3.6 | 5.2 | 2.5 | 4.4 |
| 4.0 | 4.9 | 7.7 | 3.0 | 2.6 | 6.3 | 4.6 | 5.1 | 5.8 | 12.6 | 6.7 | 7.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,490 | 1,930 | 2,556 | 4,508 | 6,112 | 7,693 | 10,739 | 11,438 |
Growth Revenue Growth% | -22.5 | 32.4 | 76.4 | 35.6 | 25.9 | 39.6 | 47.8 | |
| 2,387 | 1,873 | 2,444 | 4,385 | 5,841 | 7,358 | 10,123 | 10,769 | |
| 103 | 57 | 111 | 123 | 271 | 336 | 616 | 669 | |
OPM OPM% | 4.1 | 3.0 | 4.4 | 2.7 | 4.4 | 4.4 | 5.7 | 5.8 |
| 17 | 14 | 31 | 52 | 7 | 35 | 85 | 101 | |
Interest Expense Interest ExpenseCr | 43 | 38 | 35 | 35 | 46 | 43 | 92 | 107 |
Depreciation DepreciationCr | 27 | 27 | 22 | 22 | 23 | 35 | 57 | 64 |
PBT PBTCr | 50 | 7 | 85 | 118 | 209 | 293 | 552 | 600 |
| 23 | 13 | 16 | 24 | 54 | 75 | 142 | 154 | |
PAT PATCr | 27 | -7 | 70 | 94 | 155 | 218 | 410 | 446 |
Growth PAT Growth% | -124.9 | 1,136.0 | 34.8 | 65.6 | 40.7 | 87.8 | 76.7 | |
NPM NPM% | 1.1 | -0.3 | 2.7 | 2.1 | 2.5 | 2.8 | 3.8 | 3.9 |
| 4.9 | -1.2 | 12.6 | 17.0 | 21.7 | 17.1 | 30.2 | 32.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,490 | 1,930 | 2,556 | 4,508 | 6,112 | 7,693 | 10,739 | 11,438 |
Growth Revenue Growth% | -22.5 | 32.4 | 76.4 | 35.6 | 25.9 | 39.6 | 47.8 | |
| 2,387 | 1,873 | 2,444 | 4,385 | 5,841 | 7,358 | 10,123 | 10,769 | |
| 103 | 57 | 111 | 123 | 271 | 336 | 616 | 669 | |
OPM OPM% | 4.1 | 3.0 | 4.4 | 2.7 | 4.4 | 4.4 | 5.7 | 5.8 |
| 17 | 14 | 31 | 52 | 7 | 35 | 85 | 101 | |
Interest Expense Interest ExpenseCr | 43 | 38 | 35 | 35 | 46 | 43 | 92 | 107 |
Depreciation DepreciationCr | 27 | 27 | 22 | 22 | 23 | 35 | 57 | 64 |
PBT PBTCr | 50 | 7 | 85 | 118 | 209 | 293 | 552 | 600 |
| 23 | 13 | 16 | 24 | 54 | 75 | 142 | 154 | |
PAT PATCr | 27 | -7 | 70 | 94 | 155 | 218 | 410 | 446 |
Growth PAT Growth% | -124.9 | 1,136.0 | 34.8 | 65.6 | 40.7 | 87.8 | 76.7 | |
NPM NPM% | 1.1 | -0.3 | 2.7 | 2.1 | 2.5 | 2.8 | 3.8 | 3.9 |
| 4.9 | -1.2 | 12.6 | 17.0 | 21.7 | 17.1 | 30.2 | 32.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 55 | 55 | 55 | 55 | 118 | 136 | 136 |
Reserves ReservesCr | 132 | 135 | 191 | 256 | 416 | 1,418 | 1,827 |
| 846 | 719 | 709 | 548 | 781 | 1,484 | 2,853 | |
| 191 | 81 | 120 | 149 | 150 | 106 | 148 | |
| 1,192 | 1,014 | 1,110 | 1,063 | 1,465 | 3,144 | 4,964 | |
| 864 | 762 | 866 | 842 | 1,207 | 2,668 | 4,364 | |
| 328 | 253 | 244 | 220 | 258 | 476 | 599 | |
| 1,192 | 1,014 | 1,110 | 1,063 | 1,465 | 3,144 | 4,964 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 55 | 55 | 55 | 55 | 118 | 136 | 136 |
Reserves ReservesCr | 132 | 135 | 191 | 256 | 416 | 1,418 | 1,827 |
| 846 | 719 | 709 | 548 | 781 | 1,484 | 2,853 | |
| 191 | 81 | 120 | 149 | 150 | 106 | 148 | |
| 1,192 | 1,014 | 1,110 | 1,063 | 1,465 | 3,144 | 4,964 | |
| 864 | 762 | 866 | 842 | 1,207 | 2,668 | 4,364 | |
| 328 | 253 | 244 | 220 | 258 | 476 | 599 | |
| 1,192 | 1,014 | 1,110 | 1,063 | 1,465 | 3,144 | 4,964 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 68 | 147 | 73 | 107 | 6 | -675 | -717 | |
| 3 | -26 | -22 | -47 | -49 | -424 | -54 | |
| -93 | -128 | -46 | -55 | 51 | 1,167 | 719 | |
Net Cash Flow Net Cash FlowCr | -22 | -7 | 5 | 5 | 9 | 68 | -52 |
Free Cash Flow Free Cash FlowCr | 52 | 147 | 73 | 107 | -15 | -1,057 | |
CFO To PAT CFO To PAT% | 251.7 | -2,194.6 | 104.7 | 114.3 | 4.1 | -309.5 | -174.9 |
CFO To EBITDA CFO To EBITDA% | 66.0 | 258.9 | 65.4 | 87.3 | 2.3 | -201.1 | -116.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 68 | 147 | 73 | 107 | 6 | -675 | -717 | |
| 3 | -26 | -22 | -47 | -49 | -424 | -54 | |
| -93 | -128 | -46 | -55 | 51 | 1,167 | 719 | |
Net Cash Flow Net Cash FlowCr | -22 | -7 | 5 | 5 | 9 | 68 | -52 |
Free Cash Flow Free Cash FlowCr | 52 | 147 | 73 | 107 | -15 | -1,057 | |
CFO To PAT CFO To PAT% | 251.7 | -2,194.6 | 104.7 | 114.3 | 4.1 | -309.5 | -174.9 |
CFO To EBITDA CFO To EBITDA% | 66.0 | 258.9 | 65.4 | 87.3 | 2.3 | -201.1 | -116.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,869 | 7,152 | 8,870 | |||||
Price To Earnings Price To Earnings | 31.5 | 17.4 | 18.4 | |||||
Price To Sales Price To Sales | 0.9 | 0.7 | 0.8 | |||||
Price To Book Price To Book | 4.4 | 3.6 | 3.3 | |||||
EV To EBITDA EV To EBITDA | 21.6 | 13.4 | 15.1 | |||||
GPM GPM% | 11.9 | 9.2 | 9.5 | 7.7 | 8.2 | 9.0 | ||
OPM OPM% | 4.1 | 3.0 | 4.4 | 2.7 | 4.4 | 4.4 | 5.7 | 5.8 |
NPM NPM% | 1.1 | -0.3 | 2.7 | 2.1 | 2.5 | 2.8 | 3.8 | 3.9 |
ROCE ROCE% | 14.8 | 8.4 | 20.6 | 24.1 | 25.8 | 13.5 | 18.2 | 18.2 |
ROE ROE% | 14.4 | -3.5 | 28.2 | 30.2 | 29.0 | 14.1 | 20.9 | 20.9 |
ROA ROA% | 2.3 | -0.7 | 6.3 | 8.8 | 10.6 | 6.9 | 8.3 | 8.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,869 | 7,152 | 8,870 | |||||
Price To Earnings Price To Earnings | 31.5 | 17.4 | 18.4 | |||||
Price To Sales Price To Sales | 0.9 | 0.7 | 0.8 | |||||
Price To Book Price To Book | 4.4 | 3.6 | 3.3 | |||||
EV To EBITDA EV To EBITDA | 21.6 | 13.4 | 15.1 | |||||
GPM GPM% | 11.9 | 9.2 | 9.5 | 7.7 | 8.2 | 9.0 | ||
OPM OPM% | 4.1 | 3.0 | 4.4 | 2.7 | 4.4 | 4.4 | 5.7 | 5.8 |
NPM NPM% | 1.1 | -0.3 | 2.7 | 2.1 | 2.5 | 2.8 | 3.8 | 3.9 |
ROCE ROCE% | 14.8 | 8.4 | 20.6 | 24.1 | 25.8 | 13.5 | 18.2 | 18.2 |
ROE ROE% | 14.4 | -3.5 | 28.2 | 30.2 | 29.0 | 14.1 | 20.9 | 20.9 |
ROA ROA% | 2.3 | -0.7 | 6.3 | 8.8 | 10.6 | 6.9 | 8.3 | 8.3 |
Documents — P N Gadgil Jewellers Ltd
Concall Transcript Summaries — P N Gadgil Jewellers Ltd