| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,218 | 4,340 | 5,592 | 4,698 | 5,498 | 5,226 | 6,986 | 5,906 | 6,477 | 7,636 | 8,864 | 8,210 | |
Growth YoY Revenue Growth YoY% | 26.6 | 16.8 | 29.3 | 20.8 | 30.4 | 20.4 | 24.9 | 25.7 | 17.8 | 46.1 | 26.9 | 39.0 |
| 3,609 | 3,771 | 4,830 | 4,115 | 4,867 | 4,506 | 5,960 | 5,048 | 5,456 | 6,670 | 7,703 | 7,074 | |
| 609 | 570 | 762 | 583 | 632 | 720 | 1,025 | 858 | 1,021 | 966 | 1,161 | 1,136 | |
OPM OPM% | 14.4 | 13.1 | 13.6 | 12.4 | 11.5 | 13.8 | 14.7 | 14.5 | 15.8 | 12.7 | 13.1 | 13.8 |
| 35 | 71 | 54 | 58 | 76 | 25 | 48 | 80 | 45 | 50 | 60 | 105 | |
Interest Expense Interest ExpenseCr | 27 | 32 | 24 | 41 | 45 | 50 | 33 | 51 | 48 | 69 | 75 | 80 |
Depreciation DepreciationCr | 60 | 62 | 66 | 67 | 72 | 79 | 80 | 86 | 97 | 106 | 98 | 103 |
PBT PBTCr | 557 | 546 | 725 | 533 | 590 | 617 | 961 | 801 | 921 | 842 | 1,049 | 1,058 |
| 127 | 130 | 172 | 132 | 145 | 152 | 226 | 201 | 228 | 212 | 264 | 262 | |
| 430 | 417 | 553 | 402 | 445 | 464 | 734 | 600 | 693 | 630 | 786 | 797 | |
Growth YoY PAT Growth YoY% | 58.8 | 15.4 | 29.1 | -0.4 | 3.6 | 11.5 | 32.7 | 49.3 | 55.6 | 35.7 | 7.0 | 32.8 |
NPM NPM% | 10.2 | 9.6 | 9.9 | 8.6 | 8.1 | 8.9 | 10.5 | 10.2 | 10.7 | 8.3 | 8.9 | 9.7 |
| 28.4 | 27.5 | 36.4 | 26.4 | 29.3 | 30.4 | 48.3 | 39.4 | 45.5 | 41.3 | 52.2 | 52.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,218 | 4,340 | 5,592 | 4,698 | 5,498 | 5,226 | 6,986 | 5,906 | 6,477 | 7,636 | 8,864 | 8,210 | |
Growth YoY Revenue Growth YoY% | 26.6 | 16.8 | 29.3 | 20.8 | 30.4 | 20.4 | 24.9 | 25.7 | 17.8 | 46.1 | 26.9 | 39.0 |
| 3,609 | 3,771 | 4,830 | 4,115 | 4,867 | 4,506 | 5,960 | 5,048 | 5,456 | 6,670 | 7,703 | 7,074 | |
| 609 | 570 | 762 | 583 | 632 | 720 | 1,025 | 858 | 1,021 | 966 | 1,161 | 1,136 | |
OPM OPM% | 14.4 | 13.1 | 13.6 | 12.4 | 11.5 | 13.8 | 14.7 | 14.5 | 15.8 | 12.7 | 13.1 | 13.8 |
| 35 | 71 | 54 | 58 | 76 | 25 | 48 | 80 | 45 | 50 | 60 | 105 | |
Interest Expense Interest ExpenseCr | 27 | 32 | 24 | 41 | 45 | 50 | 33 | 51 | 48 | 69 | 75 | 80 |
Depreciation DepreciationCr | 60 | 62 | 66 | 67 | 72 | 79 | 80 | 86 | 97 | 106 | 98 | 103 |
PBT PBTCr | 557 | 546 | 725 | 533 | 590 | 617 | 961 | 801 | 921 | 842 | 1,049 | 1,058 |
| 127 | 130 | 172 | 132 | 145 | 152 | 226 | 201 | 228 | 212 | 264 | 262 | |
| 430 | 417 | 553 | 402 | 445 | 464 | 734 | 600 | 693 | 630 | 786 | 797 | |
Growth YoY PAT Growth YoY% | 58.8 | 15.4 | 29.1 | -0.4 | 3.6 | 11.5 | 32.7 | 49.3 | 55.6 | 35.7 | 7.0 | 32.8 |
NPM NPM% | 10.2 | 9.6 | 9.9 | 8.6 | 8.1 | 8.9 | 10.5 | 10.2 | 10.7 | 8.3 | 8.9 | 9.7 |
| 28.4 | 27.5 | 36.4 | 26.4 | 29.3 | 30.4 | 48.3 | 39.4 | 45.5 | 41.3 | 52.2 | 52.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 6,770 | 7,986 | 8,830 | 8,792 | 12,204 | 14,108 | 18,039 | 22,408 | 28,884 | 31,188 |
Growth Revenue Growth% | 17.9 | 10.6 | -0.4 | 38.8 | 15.6 | 27.9 | 24.2 | 28.9 | 32.1 | |
| 6,041 | 7,033 | 7,695 | 7,681 | 10,939 | 12,256 | 15,548 | 19,448 | 24,878 | 26,903 | |
| 729 | 953 | 1,135 | 1,111 | 1,265 | 1,852 | 2,492 | 2,960 | 4,006 | 4,284 | |
OPM OPM% | 10.8 | 11.9 | 12.8 | 12.6 | 10.4 | 13.1 | 13.8 | 13.2 | 13.9 | 13.7 |
| 65 | 61 | 85 | 120 | 87 | 124 | 221 | 208 | 236 | 261 | |
Interest Expense Interest ExpenseCr | 94 | 117 | 50 | 43 | 35 | 60 | 108 | 169 | 243 | 272 |
Depreciation DepreciationCr | 133 | 141 | 161 | 176 | 202 | 209 | 245 | 298 | 386 | 403 |
PBT PBTCr | 567 | 756 | 1,010 | 1,012 | 1,116 | 1,707 | 2,359 | 2,701 | 3,613 | 3,871 |
| 208 | 256 | 244 | 170 | 271 | 425 | 556 | 655 | 905 | 965 | |
PAT PATCr | 359 | 500 | 766 | 842 | 845 | 1,282 | 1,803 | 2,046 | 2,708 | 2,905 |
Growth PAT Growth% | 39.5 | 53.0 | 9.9 | 0.4 | 51.7 | 40.6 | 13.5 | 32.4 | 29.5 | |
NPM NPM% | 5.3 | 6.3 | 8.7 | 9.6 | 6.9 | 9.1 | 10.0 | 9.1 | 9.4 | 9.3 |
| 25.4 | 35.4 | 51.2 | 59.2 | 60.9 | 84.9 | 118.9 | 134.3 | 177.5 | 191.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 6,770 | 7,986 | 8,830 | 8,792 | 12,204 | 14,108 | 18,039 | 22,408 | 28,884 | 31,188 |
Growth Revenue Growth% | 17.9 | 10.6 | -0.4 | 38.8 | 15.6 | 27.9 | 24.2 | 28.9 | 32.1 | |
| 6,041 | 7,033 | 7,695 | 7,681 | 10,939 | 12,256 | 15,548 | 19,448 | 24,878 | 26,903 | |
| 729 | 953 | 1,135 | 1,111 | 1,265 | 1,852 | 2,492 | 2,960 | 4,006 | 4,284 | |
OPM OPM% | 10.8 | 11.9 | 12.8 | 12.6 | 10.4 | 13.1 | 13.8 | 13.2 | 13.9 | 13.7 |
| 65 | 61 | 85 | 120 | 87 | 124 | 221 | 208 | 236 | 261 | |
Interest Expense Interest ExpenseCr | 94 | 117 | 50 | 43 | 35 | 60 | 108 | 169 | 243 | 272 |
Depreciation DepreciationCr | 133 | 141 | 161 | 176 | 202 | 209 | 245 | 298 | 386 | 403 |
PBT PBTCr | 567 | 756 | 1,010 | 1,012 | 1,116 | 1,707 | 2,359 | 2,701 | 3,613 | 3,871 |
| 208 | 256 | 244 | 170 | 271 | 425 | 556 | 655 | 905 | 965 | |
PAT PATCr | 359 | 500 | 766 | 842 | 845 | 1,282 | 1,803 | 2,046 | 2,708 | 2,905 |
Growth PAT Growth% | 39.5 | 53.0 | 9.9 | 0.4 | 51.7 | 40.6 | 13.5 | 32.4 | 29.5 | |
NPM NPM% | 5.3 | 6.3 | 8.7 | 9.6 | 6.9 | 9.1 | 10.0 | 9.1 | 9.4 | 9.3 |
| 25.4 | 35.4 | 51.2 | 59.2 | 60.9 | 84.9 | 118.9 | 134.3 | 177.5 | 191.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 141 | 141 | 149 | 149 | 149 | 150 | 150 | 150 | 151 |
Reserves ReservesCr | 2,206 | 2,706 | 3,688 | 4,604 | 5,394 | 6,481 | 8,036 | 9,674 | 11,856 |
| 1,854 | 2,619 | 2,009 | 2,015 | 1,741 | 2,627 | 3,594 | 3,510 | 7,965 | |
| 242 | 154 | 101 | 227 | 102 | 130 | 241 | 356 | 384 | |
| 4,448 | 5,628 | 5,962 | 7,015 | 7,412 | 9,425 | 12,079 | 13,773 | 20,476 | |
| 2,926 | 3,924 | 4,050 | 4,773 | 5,141 | 6,909 | 8,714 | 9,319 | 14,658 | |
| 1,522 | 1,704 | 1,912 | 2,242 | 2,271 | 2,517 | 3,365 | 4,454 | 5,818 | |
| 4,448 | 5,628 | 5,962 | 7,015 | 7,412 | 9,425 | 12,079 | 13,773 | 20,476 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 141 | 141 | 149 | 149 | 149 | 150 | 150 | 150 | 151 |
Reserves ReservesCr | 2,206 | 2,706 | 3,688 | 4,604 | 5,394 | 6,481 | 8,036 | 9,674 | 11,856 |
| 1,854 | 2,619 | 2,009 | 2,015 | 1,741 | 2,627 | 3,594 | 3,510 | 7,965 | |
| 242 | 154 | 101 | 227 | 102 | 130 | 241 | 356 | 384 | |
| 4,448 | 5,628 | 5,962 | 7,015 | 7,412 | 9,425 | 12,079 | 13,773 | 20,476 | |
| 2,926 | 3,924 | 4,050 | 4,773 | 5,141 | 6,909 | 8,714 | 9,319 | 14,658 | |
| 1,522 | 1,704 | 1,912 | 2,242 | 2,271 | 2,517 | 3,365 | 4,454 | 5,818 | |
| 4,448 | 5,628 | 5,962 | 7,015 | 7,412 | 9,425 | 12,079 | 13,773 | 20,476 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 362 | 1,230 | 244 | 1,252 | 512 | 1,428 | 1,296 | 1,809 | 3,811 | |
| -188 | -408 | -262 | -1,012 | -427 | -1,203 | -752 | -1,239 | -2,850 | |
| -190 | -651 | 11 | -175 | -201 | -227 | -387 | -628 | -799 | |
Net Cash Flow Net Cash FlowCr | -15 | 171 | -7 | 66 | -116 | -2 | 157 | -59 | 162 |
Free Cash Flow Free Cash FlowCr | 179 | 951 | -45 | 1,068 | -8 | 971 | 444 | 853 | 2,340 |
CFO To PAT CFO To PAT% | 101.1 | 245.8 | 31.9 | 148.8 | 60.5 | 111.3 | 71.9 | 88.4 | 140.7 |
CFO To EBITDA CFO To EBITDA% | 49.7 | 129.1 | 21.5 | 112.7 | 40.4 | 77.1 | 52.0 | 61.1 | 95.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 362 | 1,230 | 244 | 1,252 | 512 | 1,428 | 1,296 | 1,809 | 3,811 | |
| -188 | -408 | -262 | -1,012 | -427 | -1,203 | -752 | -1,239 | -2,850 | |
| -190 | -651 | 11 | -175 | -201 | -227 | -387 | -628 | -799 | |
Net Cash Flow Net Cash FlowCr | -15 | 171 | -7 | 66 | -116 | -2 | 157 | -59 | 162 |
Free Cash Flow Free Cash FlowCr | 179 | 951 | -45 | 1,068 | -8 | 971 | 444 | 853 | 2,340 |
CFO To PAT CFO To PAT% | 101.1 | 245.8 | 31.9 | 148.8 | 60.5 | 111.3 | 71.9 | 88.4 | 140.7 |
CFO To EBITDA CFO To EBITDA% | 49.7 | 129.1 | 21.5 | 112.7 | 40.4 | 77.1 | 52.0 | 61.1 | 95.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11,048 | 20,581 | 35,346 | 43,110 | 76,114 | 77,445 | 1,02,994 | 1,27,323 | ||
Price To Earnings Price To Earnings | 14.6 | 23.3 | 38.9 | 33.9 | 42.7 | 38.3 | 38.5 | 44.2 | ||
Price To Sales Price To Sales | 1.3 | 2.3 | 2.9 | 3.1 | 4.2 | 3.5 | 3.6 | 4.1 | ||
Price To Book Price To Book | 2.9 | 4.3 | 6.4 | 6.5 | 9.3 | 7.9 | 8.6 | 10.6 | ||
EV To EBITDA EV To EBITDA | 9.6 | 18.3 | 27.7 | 23.0 | 30.4 | 26.0 | 25.6 | 29.3 | ||
GPM GPM% | 20.7 | 21.7 | 23.5 | 21.7 | 18.7 | 21.9 | 22.5 | 21.3 | 22.1 | 22.1 |
OPM OPM% | 10.8 | 11.9 | 12.8 | 12.6 | 10.4 | 13.1 | 13.8 | 13.2 | 13.9 | 13.7 |
NPM NPM% | 5.3 | 6.3 | 8.7 | 9.6 | 6.9 | 9.1 | 10.0 | 9.1 | 9.4 | 9.3 |
ROCE ROCE% | 21.5 | 28.7 | 26.8 | 20.9 | 20.3 | 25.9 | 29.6 | 28.6 | 31.5 | 31.5 |
ROE ROE% | 15.3 | 17.6 | 20.0 | 17.7 | 15.3 | 19.3 | 22.0 | 20.8 | 22.6 | 22.6 |
ROA ROA% | 8.1 | 8.9 | 12.8 | 12.0 | 11.4 | 13.6 | 14.9 | 14.8 | 13.2 | 13.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11,048 | 20,581 | 35,346 | 43,110 | 76,114 | 77,445 | 1,02,994 | 1,27,323 | ||
Price To Earnings Price To Earnings | 14.6 | 23.3 | 38.9 | 33.9 | 42.7 | 38.3 | 38.5 | 44.2 | ||
Price To Sales Price To Sales | 1.3 | 2.3 | 2.9 | 3.1 | 4.2 | 3.5 | 3.6 | 4.1 | ||
Price To Book Price To Book | 2.9 | 4.3 | 6.4 | 6.5 | 9.3 | 7.9 | 8.6 | 10.6 | ||
EV To EBITDA EV To EBITDA | 9.6 | 18.3 | 27.7 | 23.0 | 30.4 | 26.0 | 25.6 | 29.3 | ||
GPM GPM% | 20.7 | 21.7 | 23.5 | 21.7 | 18.7 | 21.9 | 22.5 | 21.3 | 22.1 | 22.1 |
OPM OPM% | 10.8 | 11.9 | 12.8 | 12.6 | 10.4 | 13.1 | 13.8 | 13.2 | 13.9 | 13.7 |
NPM NPM% | 5.3 | 6.3 | 8.7 | 9.6 | 6.9 | 9.1 | 10.0 | 9.1 | 9.4 | 9.3 |
ROCE ROCE% | 21.5 | 28.7 | 26.8 | 20.9 | 20.3 | 25.9 | 29.6 | 28.6 | 31.5 | 31.5 |
ROE ROE% | 15.3 | 17.6 | 20.0 | 17.7 | 15.3 | 19.3 | 22.0 | 20.8 | 22.6 | 22.6 |
ROA ROA% | 8.1 | 8.9 | 12.8 | 12.0 | 11.4 | 13.6 | 14.9 | 14.8 | 13.2 | 13.2 |
Documents — Polycab India Ltd
Concall Transcript Summaries — Polycab India Ltd