| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 578 | 573 | 584 | 620 | 669 | 634 | 769 | 895 | 1,007 | 1,039 | 1,099 | 1,105 | |
Growth YoY Revenue Growth YoY% | 12.0 | 20.8 | 11.6 | 15.4 | 15.8 | 10.7 | 31.7 | 44.4 | 50.5 | 64.0 | 42.9 | 23.5 |
| 511 | 505 | 510 | 539 | 592 | 559 | 689 | 796 | 889 | 918 | 968 | 981 | |
| 66 | 68 | 74 | 80 | 77 | 75 | 80 | 99 | 118 | 121 | 131 | 124 | |
OPM OPM% | 11.5 | 11.8 | 12.7 | 13.0 | 11.6 | 11.8 | 10.4 | 11.1 | 11.7 | 11.7 | 11.9 | 11.3 |
| 4 | 2 | 4 | 2 | 6 | 4 | 4 | 2 | 3 | 2 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 4 | 3 | 3 | 2 | 5 | 6 | 7 | 9 | 8 | 8 |
Depreciation DepreciationCr | 21 | 21 | 20 | 20 | 21 | 22 | 26 | 29 | 30 | 30 | 31 | 32 |
PBT PBTCr | 44 | 44 | 55 | 59 | 60 | 54 | 53 | 66 | 85 | 85 | 96 | 87 |
| 11 | 10 | 13 | 14 | 15 | 13 | 18 | 16 | 21 | 21 | 23 | 20 | |
| 33 | 34 | 42 | 46 | 45 | 41 | 35 | 50 | 64 | 64 | 73 | 67 | |
Growth YoY PAT Growth YoY% | -30.3 | 27.1 | 39.3 | 42.6 | 36.0 | 21.8 | -15.8 | 9.5 | 42.0 | 53.7 | 109.5 | 34.3 |
NPM NPM% | 5.7 | 5.9 | 7.1 | 7.3 | 6.7 | 6.5 | 4.5 | 5.6 | 6.4 | 6.1 | 6.7 | 6.1 |
| 2.7 | 2.8 | 3.4 | 3.7 | 3.7 | 3.4 | 2.9 | 4.1 | 5.3 | 5.2 | 6.0 | 5.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 578 | 573 | 584 | 620 | 669 | 634 | 769 | 895 | 1,007 | 1,039 | 1,099 | 1,105 | |
Growth YoY Revenue Growth YoY% | 12.0 | 20.8 | 11.6 | 15.4 | 15.8 | 10.7 | 31.7 | 44.4 | 50.5 | 64.0 | 42.9 | 23.5 |
| 511 | 505 | 510 | 539 | 592 | 559 | 689 | 796 | 889 | 918 | 968 | 981 | |
| 66 | 68 | 74 | 80 | 77 | 75 | 80 | 99 | 118 | 121 | 131 | 124 | |
OPM OPM% | 11.5 | 11.8 | 12.7 | 13.0 | 11.6 | 11.8 | 10.4 | 11.1 | 11.7 | 11.7 | 11.9 | 11.3 |
| 4 | 2 | 4 | 2 | 6 | 4 | 4 | 2 | 3 | 2 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 4 | 3 | 3 | 2 | 5 | 6 | 7 | 9 | 8 | 8 |
Depreciation DepreciationCr | 21 | 21 | 20 | 20 | 21 | 22 | 26 | 29 | 30 | 30 | 31 | 32 |
PBT PBTCr | 44 | 44 | 55 | 59 | 60 | 54 | 53 | 66 | 85 | 85 | 96 | 87 |
| 11 | 10 | 13 | 14 | 15 | 13 | 18 | 16 | 21 | 21 | 23 | 20 | |
| 33 | 34 | 42 | 46 | 45 | 41 | 35 | 50 | 64 | 64 | 73 | 67 | |
Growth YoY PAT Growth YoY% | -30.3 | 27.1 | 39.3 | 42.6 | 36.0 | 21.8 | -15.8 | 9.5 | 42.0 | 53.7 | 109.5 | 34.3 |
NPM NPM% | 5.7 | 5.9 | 7.1 | 7.3 | 6.7 | 6.5 | 4.5 | 5.6 | 6.4 | 6.1 | 6.7 | 6.1 |
| 2.7 | 2.8 | 3.4 | 3.7 | 3.7 | 3.4 | 2.9 | 4.1 | 5.3 | 5.2 | 6.0 | 5.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,473 | 1,357 | 1,814 | 1,239 | 1,413 | 1,545 | 1,959 | 2,272 | 2,692 | 4,041 | 4,251 |
Growth Revenue Growth% | -7.9 | 33.7 | -31.7 | 14.0 | 9.3 | 26.8 | 16.0 | 18.5 | 50.1 | 43.3 | |
| 1,366 | 1,191 | 1,790 | 1,154 | 1,235 | 1,364 | 1,730 | 1,999 | 2,379 | 3,571 | 3,756 | |
| 107 | 165 | 24 | 85 | 178 | 181 | 228 | 273 | 313 | 469 | 495 | |
OPM OPM% | 7.3 | 12.2 | 1.3 | 6.9 | 12.6 | 11.7 | 11.7 | 12.0 | 11.6 | 11.6 | 11.6 |
| 10 | 5 | 13 | 15 | 8 | 9 | 14 | 13 | 17 | 12 | 12 | |
Interest Expense Interest ExpenseCr | 18 | 13 | 35 | 34 | 43 | 27 | 18 | 18 | 13 | 30 | 31 |
Depreciation DepreciationCr | 73 | 74 | 94 | 96 | 94 | 82 | 78 | 82 | 90 | 120 | 123 |
PBT PBTCr | 26 | 83 | -93 | -30 | 49 | 80 | 147 | 186 | 227 | 331 | 352 |
| 17 | 23 | 1 | -4 | 33 | 29 | 22 | 45 | 60 | 80 | 84 | |
PAT PATCr | 9 | 61 | -94 | -26 | 16 | 51 | 125 | 141 | 167 | 251 | 268 |
Growth PAT Growth% | 561.8 | -253.8 | 72.3 | 161.0 | 222.8 | 144.0 | 12.8 | 18.8 | 50.1 | 56.4 | |
NPM NPM% | 0.6 | 4.5 | -5.2 | -2.1 | 1.1 | 3.3 | 6.4 | 6.2 | 6.2 | 6.2 | 6.3 |
| 0.9 | -4.6 | -16.3 | -8.4 | 3.8 | 4.2 | 10.2 | 11.5 | 13.7 | 20.6 | 22.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,473 | 1,357 | 1,814 | 1,239 | 1,413 | 1,545 | 1,959 | 2,272 | 2,692 | 4,041 | 4,251 |
Growth Revenue Growth% | -7.9 | 33.7 | -31.7 | 14.0 | 9.3 | 26.8 | 16.0 | 18.5 | 50.1 | 43.3 | |
| 1,366 | 1,191 | 1,790 | 1,154 | 1,235 | 1,364 | 1,730 | 1,999 | 2,379 | 3,571 | 3,756 | |
| 107 | 165 | 24 | 85 | 178 | 181 | 228 | 273 | 313 | 469 | 495 | |
OPM OPM% | 7.3 | 12.2 | 1.3 | 6.9 | 12.6 | 11.7 | 11.7 | 12.0 | 11.6 | 11.6 | 11.6 |
| 10 | 5 | 13 | 15 | 8 | 9 | 14 | 13 | 17 | 12 | 12 | |
Interest Expense Interest ExpenseCr | 18 | 13 | 35 | 34 | 43 | 27 | 18 | 18 | 13 | 30 | 31 |
Depreciation DepreciationCr | 73 | 74 | 94 | 96 | 94 | 82 | 78 | 82 | 90 | 120 | 123 |
PBT PBTCr | 26 | 83 | -93 | -30 | 49 | 80 | 147 | 186 | 227 | 331 | 352 |
| 17 | 23 | 1 | -4 | 33 | 29 | 22 | 45 | 60 | 80 | 84 | |
PAT PATCr | 9 | 61 | -94 | -26 | 16 | 51 | 125 | 141 | 167 | 251 | 268 |
Growth PAT Growth% | 561.8 | -253.8 | 72.3 | 161.0 | 222.8 | 144.0 | 12.8 | 18.8 | 50.1 | 56.4 | |
NPM NPM% | 0.6 | 4.5 | -5.2 | -2.1 | 1.1 | 3.3 | 6.4 | 6.2 | 6.2 | 6.2 | 6.3 |
| 0.9 | -4.6 | -16.3 | -8.4 | 3.8 | 4.2 | 10.2 | 11.5 | 13.7 | 20.6 | 22.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 716 | 656 | 490 | 388 | 513 | 564 | 692 | 833 | 1,004 | 1,243 |
| 472 | 762 | 460 | 603 | 408 | 437 | 498 | 526 | 757 | 1,070 | |
| 98 | 304 | 643 | 330 | 303 | 186 | 105 | 65 | 176 | 150 | |
| 1,295 | 1,731 | 1,602 | 1,330 | 1,236 | 1,199 | 1,308 | 1,436 | 1,949 | 2,475 | |
| 459 | 714 | 460 | 506 | 530 | 549 | 644 | 743 | 980 | 1,292 | |
| 836 | 1,017 | 1,142 | 824 | 706 | 649 | 663 | 693 | 969 | 1,183 | |
| 1,295 | 1,731 | 1,602 | 1,330 | 1,236 | 1,199 | 1,308 | 1,436 | 1,949 | 2,475 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 716 | 656 | 490 | 388 | 513 | 564 | 692 | 833 | 1,004 | 1,243 |
| 472 | 762 | 460 | 603 | 408 | 437 | 498 | 526 | 757 | 1,070 | |
| 98 | 304 | 643 | 330 | 303 | 186 | 105 | 65 | 176 | 150 | |
| 1,295 | 1,731 | 1,602 | 1,330 | 1,236 | 1,199 | 1,308 | 1,436 | 1,949 | 2,475 | |
| 459 | 714 | 460 | 506 | 530 | 549 | 644 | 743 | 980 | 1,292 | |
| 836 | 1,017 | 1,142 | 824 | 706 | 649 | 663 | 693 | 969 | 1,183 | |
| 1,295 | 1,731 | 1,602 | 1,330 | 1,236 | 1,199 | 1,308 | 1,436 | 1,949 | 2,475 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 58 | 95 | 44 | 151 | 128 | 183 | 163 | 255 | 223 | 281 | |
| -83 | -246 | -107 | -27 | -21 | -45 | -66 | -129 | -377 | -298 | |
| 23 | 184 | 57 | -169 | -70 | -154 | -64 | -69 | 142 | 33 | |
Net Cash Flow Net Cash FlowCr | -2 | 33 | -7 | -45 | 37 | -16 | 33 | 57 | -11 | 17 |
Free Cash Flow Free Cash FlowCr | -30 | -49 | -69 | 111 | 97 | 141 | 79 | 117 | 27 | -38 |
CFO To PAT CFO To PAT% | 628.3 | 156.6 | -46.6 | -583.0 | 810.0 | 357.5 | 130.6 | 181.2 | 133.8 | 112.2 |
CFO To EBITDA CFO To EBITDA% | 53.9 | 57.7 | 181.4 | 177.1 | 72.1 | 101.1 | 71.3 | 93.3 | 71.4 | 59.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 58 | 95 | 44 | 151 | 128 | 183 | 163 | 255 | 223 | 281 | |
| -83 | -246 | -107 | -27 | -21 | -45 | -66 | -129 | -377 | -298 | |
| 23 | 184 | 57 | -169 | -70 | -154 | -64 | -69 | 142 | 33 | |
Net Cash Flow Net Cash FlowCr | -2 | 33 | -7 | -45 | 37 | -16 | 33 | 57 | -11 | 17 |
Free Cash Flow Free Cash FlowCr | -30 | -49 | -69 | 111 | 97 | 141 | 79 | 117 | 27 | -38 |
CFO To PAT CFO To PAT% | 628.3 | 156.6 | -46.6 | -583.0 | 810.0 | 357.5 | 130.6 | 181.2 | 133.8 | 112.2 |
CFO To EBITDA CFO To EBITDA% | 53.9 | 57.7 | 181.4 | 177.1 | 72.1 | 101.1 | 71.3 | 93.3 | 71.4 | 59.9 |
| Financial Year | 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 | 752 | 815 | 341 | 347 | 854 | 1,584 | 2,525 | 4,742 | 5,493 | 6,259 | 9,384 |
Price To Earnings Price To Earnings | 81.8 | 20.6 | 31.0 | 20.3 | 33.7 | 32.9 | 25.0 | 35.0 | |||
Price To Sales Price To Sales | 0.5 | 0.6 | 0.2 | 0.3 | 0.6 | 1.0 | 1.3 | 2.1 | 2.0 | 1.6 | 2.2 |
Price To Book Price To Book | 1.0 | 1.2 | 0.7 | 0.9 | 1.6 | 2.8 | 3.6 | 5.6 | 5.4 | 5.0 | 7.5 |
EV To EBITDA EV To EBITDA | 7.8 | 7.1 | 22.6 | 7.9 | 5.9 | 9.3 | 11.2 | 17.2 | 17.7 | 13.9 | 19.4 |
GPM GPM% | 32.3 | 34.1 | 27.1 | 27.6 | 29.1 | 28.4 | 27.6 | 29.4 | 28.3 | 27.8 | 27.8 |
OPM OPM% | 7.3 | 12.2 | 1.3 | 6.9 | 12.6 | 11.7 | 11.7 | 12.0 | 11.6 | 11.6 | 11.6 |
NPM NPM% | 0.6 | 4.5 | -5.2 | -2.1 | 1.1 | 3.3 | 6.4 | 6.2 | 6.2 | 6.2 | 6.3 |
ROCE ROCE% | 5.2 | 8.8 | -7.5 | 0.6 | 11.4 | 14.7 | 20.2 | 22.5 | 20.8 | 22.1 | 22.1 |
ROE ROE% | 1.3 | 9.2 | -18.8 | -6.5 | 3.0 | 8.9 | 17.7 | 16.6 | 16.4 | 20.0 | 20.0 |
ROA ROA% | 0.7 | 3.5 | -5.8 | -1.9 | 1.3 | 4.3 | 9.5 | 9.8 | 8.6 | 10.1 | 10.1 |
| Financial Year | 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 | 752 | 815 | 341 | 347 | 854 | 1,584 | 2,525 | 4,742 | 5,493 | 6,259 | 9,384 |
Price To Earnings Price To Earnings | 81.8 | 20.6 | 31.0 | 20.3 | 33.7 | 32.9 | 25.0 | 35.0 | |||
Price To Sales Price To Sales | 0.5 | 0.6 | 0.2 | 0.3 | 0.6 | 1.0 | 1.3 | 2.1 | 2.0 | 1.6 | 2.2 |
Price To Book Price To Book | 1.0 | 1.2 | 0.7 | 0.9 | 1.6 | 2.8 | 3.6 | 5.6 | 5.4 | 5.0 | 7.5 |
EV To EBITDA EV To EBITDA | 7.8 | 7.1 | 22.6 | 7.9 | 5.9 | 9.3 | 11.2 | 17.2 | 17.7 | 13.9 | 19.4 |
GPM GPM% | 32.3 | 34.1 | 27.1 | 27.6 | 29.1 | 28.4 | 27.6 | 29.4 | 28.3 | 27.8 | 27.8 |
OPM OPM% | 7.3 | 12.2 | 1.3 | 6.9 | 12.6 | 11.7 | 11.7 | 12.0 | 11.6 | 11.6 | 11.6 |
NPM NPM% | 0.6 | 4.5 | -5.2 | -2.1 | 1.1 | 3.3 | 6.4 | 6.2 | 6.2 | 6.2 | 6.3 |
ROCE ROCE% | 5.2 | 8.8 | -7.5 | 0.6 | 11.4 | 14.7 | 20.2 | 22.5 | 20.8 | 22.1 | 22.1 |
ROE ROE% | 1.3 | 9.2 | -18.8 | -6.5 | 3.0 | 8.9 | 17.7 | 16.6 | 16.4 | 20.0 | 20.0 |
ROA ROA% | 0.7 | 3.5 | -5.8 | -1.9 | 1.3 | 4.3 | 9.5 | 9.8 | 8.6 | 10.1 | 10.1 |
Documents — Pricol Ltd
Concall Transcript Summaries — Pricol Ltd