| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 7 | 29 | 20 | 33 | 29 | 24 | |
Growth YoY Revenue Growth YoY% | 170.6 | 11.1 | 46.9 | -24.9 | ||
| 5 | 24 | 15 | 27 | 23 | 20 | |
| 2 | 5 | 4 | 5 | 6 | 5 | |
OPM OPM% | 25.5 | 18.1 | 22.0 | 16.5 | 19.1 | 19.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 |
PBT PBTCr | 1 | 5 | 4 | 5 | 5 | 4 |
| 0 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 3 | 2 | 4 | 3 | 3 | |
Growth YoY PAT Growth YoY% | 195.1 | 10.0 | 41.4 | -14.8 | ||
NPM NPM% | 11.2 | 11.3 | 12.2 | 11.2 | 11.7 | 12.7 |
| 0.0 | 0.0 | 6.4 | 7.0 | 6.5 | 6.0 |
| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 7 | 29 | 20 | 33 | 29 | 24 | |
Growth YoY Revenue Growth YoY% | 170.6 | 11.1 | 46.9 | -24.9 | ||
| 5 | 24 | 15 | 27 | 23 | 20 | |
| 2 | 5 | 4 | 5 | 6 | 5 | |
OPM OPM% | 25.5 | 18.1 | 22.0 | 16.5 | 19.1 | 19.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 |
PBT PBTCr | 1 | 5 | 4 | 5 | 5 | 4 |
| 0 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 3 | 2 | 4 | 3 | 3 | |
Growth YoY PAT Growth YoY% | 195.1 | 10.0 | 41.4 | -14.8 | ||
NPM NPM% | 11.2 | 11.3 | 12.2 | 11.2 | 11.7 | 12.7 |
| 0.0 | 0.0 | 6.4 | 7.0 | 6.5 | 6.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Revenue RevenueCr | 12 | 16 | 37 | 52 | 53 |
Growth Revenue Growth% | 35.1 | 122.7 | 42.8 | 2.1 | |
| 10 | 14 | 29 | 42 | 43 | |
| 2 | 2 | 7 | 10 | 10 | |
OPM OPM% | 16.0 | 14.2 | 20.1 | 19.1 | 19.4 |
| 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 6 | 8 | 9 |
| 0 | 0 | 1 | 2 | 2 | |
PAT PATCr | 0 | 0 | 4 | 6 | 6 |
Growth PAT Growth% | 57.2 | 805.7 | 46.3 | 7.3 | |
NPM NPM% | 2.4 | 2.8 | 11.3 | 11.6 | 12.2 |
| 5.3 | 1.3 | 11.1 | 11.6 | 12.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Revenue RevenueCr | 12 | 16 | 37 | 52 | 53 |
Growth Revenue Growth% | 35.1 | 122.7 | 42.8 | 2.1 | |
| 10 | 14 | 29 | 42 | 43 | |
| 2 | 2 | 7 | 10 | 10 | |
OPM OPM% | 16.0 | 14.2 | 20.1 | 19.1 | 19.4 |
| 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 6 | 8 | 9 |
| 0 | 0 | 1 | 2 | 2 | |
PAT PATCr | 0 | 0 | 4 | 6 | 6 |
Growth PAT Growth% | 57.2 | 805.7 | 46.3 | 7.3 | |
NPM NPM% | 2.4 | 2.8 | 11.3 | 11.6 | 12.2 |
| 5.3 | 1.3 | 11.1 | 11.6 | 12.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 4 | 4 | 5 | 5 |
Reserves ReservesCr | -1 | 0 | 4 | 40 | 47 |
| 10 | 11 | 16 | 15 | 24 | |
| 2 | 2 | 2 | 0 | 0 | |
| 12 | 17 | 30 | 60 | 75 | |
| 8 | 12 | 23 | 50 | 60 | |
| 4 | 5 | 7 | 10 | 15 | |
| 12 | 17 | 30 | 60 | 75 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 4 | 4 | 5 | 5 |
Reserves ReservesCr | -1 | 0 | 4 | 40 | 47 |
| 10 | 11 | 16 | 15 | 24 | |
| 2 | 2 | 2 | 0 | 0 | |
| 12 | 17 | 30 | 60 | 75 | |
| 8 | 12 | 23 | 50 | 60 | |
| 4 | 5 | 7 | 10 | 15 | |
| 12 | 17 | 30 | 60 | 75 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 1 | 0 | -2 | -13 | -11 | |
| 0 | -1 | -3 | -3 | -6 | |
| -1 | 2 | 6 | 24 | 9 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 8 | -7 |
Free Cash Flow Free Cash FlowCr | 1 | -1 | -5 | -16 | -13 |
CFO To PAT CFO To PAT% | 392.6 | -93.9 | -60.1 | -212.3 | -167.1 |
CFO To EBITDA CFO To EBITDA% | 58.5 | -18.3 | -33.8 | -129.1 | -105.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 1 | 0 | -2 | -13 | -11 | |
| 0 | -1 | -3 | -3 | -6 | |
| -1 | 2 | 6 | 24 | 9 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 8 | -7 |
Free Cash Flow Free Cash FlowCr | 1 | -1 | -5 | -16 | -13 |
CFO To PAT CFO To PAT% | 392.6 | -93.9 | -60.1 | -212.3 | -167.1 |
CFO To EBITDA CFO To EBITDA% | 58.5 | -18.3 | -33.8 | -129.1 | -105.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 120 | 125 | 186 | |||
Price To Earnings Price To Earnings | 19.9 | 19.2 | 28.6 | |||
Price To Sales Price To Sales | 2.3 | 2.3 | 3.5 | |||
Price To Book Price To Book | 2.8 | 2.5 | 3.8 | |||
EV To EBITDA EV To EBITDA | 12.0 | 13.6 | 19.2 | |||
GPM GPM% | 26.1 | 27.7 | 27.1 | 27.0 | 29.1 | 29.1 |
OPM OPM% | 16.0 | 14.2 | 20.1 | 19.1 | 19.4 | 19.4 |
NPM NPM% | 2.4 | 2.8 | 11.3 | 11.6 | 12.2 | 12.2 |
ROCE ROCE% | 18.4 | 15.8 | 37.7 | 17.4 | 14.4 | 14.4 |
ROE ROE% | -117.6 | 14.6 | 55.9 | 13.3 | 12.5 | 12.5 |
ROA ROA% | 2.4 | 2.8 | 13.8 | 10.0 | 8.6 | 8.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 120 | 125 | 186 | |||
Price To Earnings Price To Earnings | 19.9 | 19.2 | 28.6 | |||
Price To Sales Price To Sales | 2.3 | 2.3 | 3.5 | |||
Price To Book Price To Book | 2.8 | 2.5 | 3.8 | |||
EV To EBITDA EV To EBITDA | 12.0 | 13.6 | 19.2 | |||
GPM GPM% | 26.1 | 27.7 | 27.1 | 27.0 | 29.1 | 29.1 |
OPM OPM% | 16.0 | 14.2 | 20.1 | 19.1 | 19.4 | 19.4 |
NPM NPM% | 2.4 | 2.8 | 11.3 | 11.6 | 12.2 | 12.2 |
ROCE ROCE% | 18.4 | 15.8 | 37.7 | 17.4 | 14.4 | 14.4 |
ROE ROE% | -117.6 | 14.6 | 55.9 | 13.3 | 12.5 | 12.5 |
ROA ROA% | 2.4 | 2.8 | 13.8 | 10.0 | 8.6 | 8.6 |
Documents — Rappid Valves India Ltd
Concall Transcript Summaries — Rappid Valves India Ltd