| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 899 | 996 | 974 | 959 | 1,054 | 1,074 | 947 | 1,015 | 908 | 1,099 | 1,217 | 1,217 | |
Growth YoY Revenue Growth YoY% | 9.0 | 28.1 | 9.2 | 7.5 | 17.2 | 7.8 | -2.8 | 5.8 | -13.9 | 2.3 | 28.5 | 19.8 |
| 698 | 776 | 786 | 790 | 888 | 947 | 849 | 867 | 785 | 935 | 1,009 | 998 | |
| 200 | 220 | 188 | 169 | 166 | 126 | 99 | 149 | 123 | 163 | 208 | 218 | |
OPM OPM% | 22.3 | 22.1 | 19.3 | 17.6 | 15.7 | 11.8 | 10.4 | 14.6 | 13.5 | 14.9 | 17.1 | 18.0 |
| 4 | 1 | 18 | 8 | 2 | 4 | 11 | -3 | 1 | -10 | -4 | 3 | |
Interest Expense Interest ExpenseCr | 38 | 39 | 34 | 37 | 39 | 42 | 49 | 49 | 53 | 51 | 57 | 57 |
Depreciation DepreciationCr | 61 | 68 | 72 | 62 | 60 | 64 | 85 | 80 | 80 | 84 | 88 | 99 |
PBT PBTCr | 106 | 114 | 99 | 79 | 69 | 24 | -24 | 17 | -10 | 18 | 59 | 65 |
| 27 | 30 | 34 | 26 | 11 | 3 | -223 | 6 | -1 | 5 | 3 | 18 | |
| 82 | 87 | 66 | 55 | 140 | 21 | 200 | 12 | -10 | 14 | 56 | 47 | |
Growth YoY PAT Growth YoY% | 22.3 | 42.3 | -3.4 | -30.3 | 69.8 | -75.9 | 202.3 | -78.5 | -106.8 | -35.1 | -72.0 | 297.6 |
NPM NPM% | 9.2 | 8.7 | 6.8 | 5.7 | 13.3 | 1.9 | 21.1 | 1.2 | -1.1 | 1.2 | 4.6 | 3.9 |
| 5.1 | 5.0 | 3.7 | 3.0 | 7.7 | 1.2 | 11.0 | 0.7 | -0.5 | 0.8 | 3.1 | 2.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 899 | 996 | 974 | 959 | 1,054 | 1,074 | 947 | 1,015 | 908 | 1,099 | 1,217 | 1,217 | |
Growth YoY Revenue Growth YoY% | 9.0 | 28.1 | 9.2 | 7.5 | 17.2 | 7.8 | -2.8 | 5.8 | -13.9 | 2.3 | 28.5 | 19.8 |
| 698 | 776 | 786 | 790 | 888 | 947 | 849 | 867 | 785 | 935 | 1,009 | 998 | |
| 200 | 220 | 188 | 169 | 166 | 126 | 99 | 149 | 123 | 163 | 208 | 218 | |
OPM OPM% | 22.3 | 22.1 | 19.3 | 17.6 | 15.7 | 11.8 | 10.4 | 14.6 | 13.5 | 14.9 | 17.1 | 18.0 |
| 4 | 1 | 18 | 8 | 2 | 4 | 11 | -3 | 1 | -10 | -4 | 3 | |
Interest Expense Interest ExpenseCr | 38 | 39 | 34 | 37 | 39 | 42 | 49 | 49 | 53 | 51 | 57 | 57 |
Depreciation DepreciationCr | 61 | 68 | 72 | 62 | 60 | 64 | 85 | 80 | 80 | 84 | 88 | 99 |
PBT PBTCr | 106 | 114 | 99 | 79 | 69 | 24 | -24 | 17 | -10 | 18 | 59 | 65 |
| 27 | 30 | 34 | 26 | 11 | 3 | -223 | 6 | -1 | 5 | 3 | 18 | |
| 82 | 87 | 66 | 55 | 140 | 21 | 200 | 12 | -10 | 14 | 56 | 47 | |
Growth YoY PAT Growth YoY% | 22.3 | 42.3 | -3.4 | -30.3 | 69.8 | -75.9 | 202.3 | -78.5 | -106.8 | -35.1 | -72.0 | 297.6 |
NPM NPM% | 9.2 | 8.7 | 6.8 | 5.7 | 13.3 | 1.9 | 21.1 | 1.2 | -1.1 | 1.2 | 4.6 | 3.9 |
| 5.1 | 5.0 | 3.7 | 3.0 | 7.7 | 1.2 | 11.0 | 0.7 | -0.5 | 0.8 | 3.1 | 2.6 |
| 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 | 911 | 921 | 1,491 | 1,931 | 1,216 | 1,289 | 2,320 | 3,193 | 3,705 | 4,034 | 4,238 | 4,440 |
Growth Revenue Growth% | 21.1 | 1.1 | 61.9 | 29.5 | -37.0 | 6.0 | 80.0 | 37.6 | 16.0 | 8.9 | 5.1 | 8.6 |
| 730 | 759 | 1,203 | 1,547 | 1,009 | 1,066 | 1,803 | 2,501 | 2,932 | 3,475 | 3,595 | 3,727 | |
| 180 | 162 | 288 | 384 | 207 | 223 | 517 | 692 | 773 | 560 | 643 | 713 | |
OPM OPM% | 19.8 | 17.6 | 19.3 | 19.9 | 17.0 | 17.3 | 22.3 | 21.7 | 20.9 | 13.9 | 15.2 | 16.1 |
| 2 | 7 | 4 | 3 | 7 | 6 | 1 | 4 | 27 | 25 | -15 | -10 | |
Interest Expense Interest ExpenseCr | 54 | 77 | 73 | 82 | 79 | 80 | 96 | 120 | 146 | 166 | 210 | 219 |
Depreciation DepreciationCr | 53 | 75 | 85 | 121 | 121 | 117 | 169 | 202 | 257 | 271 | 333 | 353 |
PBT PBTCr | 75 | 17 | 135 | 184 | 15 | 32 | 253 | 374 | 398 | 148 | 84 | 131 |
| 20 | 6 | 40 | 64 | 5 | 11 | 55 | 126 | 115 | -184 | 12 | 25 | |
PAT PATCr | 55 | 11 | 95 | 120 | 10 | 21 | 198 | 248 | 283 | 332 | 72 | 107 |
Growth PAT Growth% | -27.7 | -79.4 | 746.3 | 26.5 | -91.9 | 113.2 | 858.1 | 25.3 | 14.0 | 17.2 | -78.3 | -71.3 |
NPM NPM% | 6.0 | 1.2 | 6.4 | 6.2 | 0.8 | 1.6 | 8.5 | 7.8 | 7.6 | 8.2 | 1.7 | 2.4 |
| 3.9 | 0.8 | 6.0 | 7.4 | 0.6 | 1.1 | 12.4 | 15.5 | 17.3 | 22.9 | 4.0 | 5.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 911 | 921 | 1,491 | 1,931 | 1,216 | 1,289 | 2,320 | 3,193 | 3,705 | 4,034 | 4,238 | 4,440 |
Growth Revenue Growth% | 21.1 | 1.1 | 61.9 | 29.5 | -37.0 | 6.0 | 80.0 | 37.6 | 16.0 | 8.9 | 5.1 | 8.6 |
| 730 | 759 | 1,203 | 1,547 | 1,009 | 1,066 | 1,803 | 2,501 | 2,932 | 3,475 | 3,595 | 3,727 | |
| 180 | 162 | 288 | 384 | 207 | 223 | 517 | 692 | 773 | 560 | 643 | 713 | |
OPM OPM% | 19.8 | 17.6 | 19.3 | 19.9 | 17.0 | 17.3 | 22.3 | 21.7 | 20.9 | 13.9 | 15.2 | 16.1 |
| 2 | 7 | 4 | 3 | 7 | 6 | 1 | 4 | 27 | 25 | -15 | -10 | |
Interest Expense Interest ExpenseCr | 54 | 77 | 73 | 82 | 79 | 80 | 96 | 120 | 146 | 166 | 210 | 219 |
Depreciation DepreciationCr | 53 | 75 | 85 | 121 | 121 | 117 | 169 | 202 | 257 | 271 | 333 | 353 |
PBT PBTCr | 75 | 17 | 135 | 184 | 15 | 32 | 253 | 374 | 398 | 148 | 84 | 131 |
| 20 | 6 | 40 | 64 | 5 | 11 | 55 | 126 | 115 | -184 | 12 | 25 | |
PAT PATCr | 55 | 11 | 95 | 120 | 10 | 21 | 198 | 248 | 283 | 332 | 72 | 107 |
Growth PAT Growth% | -27.7 | -79.4 | 746.3 | 26.5 | -91.9 | 113.2 | 858.1 | 25.3 | 14.0 | 17.2 | -78.3 | -71.3 |
NPM NPM% | 6.0 | 1.2 | 6.4 | 6.2 | 0.8 | 1.6 | 8.5 | 7.8 | 7.6 | 8.2 | 1.7 | 2.4 |
| 3.9 | 0.8 | 6.0 | 7.4 | 0.6 | 1.1 | 12.4 | 15.5 | 17.3 | 22.9 | 4.0 | 5.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 29 | 29 | 33 | 33 | 33 | 32 | 32 | 32 | 36 | 36 | 36 |
Reserves ReservesCr | 442 | 440 | 726 | 840 | 843 | 851 | 1,046 | 1,266 | 2,598 | 3,001 | 3,187 |
| 642 | 913 | 839 | 793 | 794 | 1,065 | 1,423 | 1,470 | 1,553 | 2,275 | 2,132 | |
| 573 | 476 | 459 | 535 | 559 | 757 | 982 | 938 | 1,071 | 1,245 | 1,756 | |
| 1,685 | 1,858 | 2,056 | 2,200 | 2,229 | 2,704 | 3,484 | 3,730 | 5,258 | 6,557 | 7,178 | |
| 633 | 751 | 904 | 903 | 792 | 1,154 | 1,807 | 1,850 | 2,324 | 2,508 | 2,448 | |
| 1,052 | 1,106 | 1,153 | 1,297 | 1,437 | 1,551 | 1,677 | 1,880 | 2,934 | 4,050 | 4,730 | |
| 1,685 | 1,858 | 2,056 | 2,200 | 2,229 | 2,704 | 3,484 | 3,730 | 5,258 | 6,557 | 7,178 |
| 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 | 29 | 29 | 33 | 33 | 33 | 32 | 32 | 32 | 36 | 36 | 36 |
Reserves ReservesCr | 442 | 440 | 726 | 840 | 843 | 851 | 1,046 | 1,266 | 2,598 | 3,001 | 3,187 |
| 642 | 913 | 839 | 793 | 794 | 1,065 | 1,423 | 1,470 | 1,553 | 2,275 | 2,132 | |
| 573 | 476 | 459 | 535 | 559 | 757 | 982 | 938 | 1,071 | 1,245 | 1,756 | |
| 1,685 | 1,858 | 2,056 | 2,200 | 2,229 | 2,704 | 3,484 | 3,730 | 5,258 | 6,557 | 7,178 | |
| 633 | 751 | 904 | 903 | 792 | 1,154 | 1,807 | 1,850 | 2,324 | 2,508 | 2,448 | |
| 1,052 | 1,106 | 1,153 | 1,297 | 1,437 | 1,551 | 1,677 | 1,880 | 2,934 | 4,050 | 4,730 | |
| 1,685 | 1,858 | 2,056 | 2,200 | 2,229 | 2,704 | 3,484 | 3,730 | 5,258 | 6,557 | 7,178 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 104 | 144 | 127 | 267 | 254 | 140 | 43 | 745 | 621 | 33 | 840 | |
| -169 | -107 | -110 | -254 | -231 | -222 | -354 | -299 | -1,117 | -912 | -929 | |
| 67 | -37 | -17 | -12 | -22 | 147 | 280 | -438 | 625 | 722 | 235 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 1 | 1 | 65 | -31 | 8 | 129 | -157 | 146 |
Free Cash Flow Free Cash FlowCr | -67 | 34 | 15 | 13 | 27 | -91 | -256 | 390 | 35 | -929 | -38 |
CFO To PAT CFO To PAT% | 189.8 | 1,279.9 | 133.9 | 222.6 | 2,621.7 | 675.1 | 21.7 | 300.4 | 219.6 | 9.8 | 1,169.6 |
CFO To EBITDA CFO To EBITDA% | 57.4 | 88.8 | 44.1 | 69.7 | 122.6 | 62.6 | 8.3 | 107.7 | 80.3 | 5.8 | 130.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 104 | 144 | 127 | 267 | 254 | 140 | 43 | 745 | 621 | 33 | 840 | |
| -169 | -107 | -110 | -254 | -231 | -222 | -354 | -299 | -1,117 | -912 | -929 | |
| 67 | -37 | -17 | -12 | -22 | 147 | 280 | -438 | 625 | 722 | 235 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 1 | 1 | 65 | -31 | 8 | 129 | -157 | 146 |
Free Cash Flow Free Cash FlowCr | -67 | 34 | 15 | 13 | 27 | -91 | -256 | 390 | 35 | -929 | -38 |
CFO To PAT CFO To PAT% | 189.8 | 1,279.9 | 133.9 | 222.6 | 2,621.7 | 675.1 | 21.7 | 300.4 | 219.6 | 9.8 | 1,169.6 |
CFO To EBITDA CFO To EBITDA% | 57.4 | 88.8 | 44.1 | 69.7 | 122.6 | 62.6 | 8.3 | 107.7 | 80.3 | 5.8 | 130.7 |
| 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 | 977 | 1,370 | 2,284 | 1,708 | 497 | 1,672 | 2,523 | 4,577 | 12,493 | 13,984 | 8,483 | 13,016 |
Price To Earnings Price To Earnings | 18.3 | 122.2 | 24.1 | 14.2 | 51.2 | 80.8 | 12.7 | 18.4 | 42.9 | 33.7 | 117.9 | 121.3 |
Price To Sales Price To Sales | 1.1 | 1.5 | 1.5 | 0.9 | 0.4 | 1.3 | 1.1 | 1.4 | 3.4 | 3.5 | 2.0 | 2.9 |
Price To Book Price To Book | 2.1 | 2.9 | 3.0 | 1.9 | 0.6 | 1.9 | 2.3 | 3.5 | 4.7 | 4.6 | 2.6 | 4.0 |
EV To EBITDA EV To EBITDA | 10.0 | 13.9 | 10.6 | 6.6 | 6.7 | 12.7 | 7.9 | 8.5 | 17.5 | 28.8 | 16.8 | 21.7 |
GPM GPM% | 38.4 | 35.1 | 32.4 | 30.5 | 33.7 | 33.4 | 33.9 | 34.7 | 33.0 | 30.6 | 29.5 | 29.5 |
OPM OPM% | 19.8 | 17.6 | 19.3 | 19.9 | 17.0 | 17.3 | 22.3 | 21.7 | 20.9 | 13.9 | 15.2 | 16.1 |
NPM NPM% | 6.0 | 1.2 | 6.4 | 6.2 | 0.8 | 1.6 | 8.5 | 7.8 | 7.6 | 8.2 | 1.7 | 2.4 |
ROCE ROCE% | 10.0 | 7.0 | 13.7 | 15.7 | 5.3 | 5.3 | 12.9 | 18.8 | 14.1 | 6.1 | 5.2 | 5.2 |
ROE ROE% | 11.6 | 2.4 | 12.5 | 13.8 | 1.1 | 2.3 | 18.4 | 19.1 | 10.7 | 10.9 | 2.2 | 2.2 |
ROA ROA% | 3.2 | 0.6 | 4.6 | 5.5 | 0.4 | 0.8 | 5.7 | 6.7 | 5.4 | 5.1 | 1.0 | 1.0 |
| 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 | 977 | 1,370 | 2,284 | 1,708 | 497 | 1,672 | 2,523 | 4,577 | 12,493 | 13,984 | 8,483 | 13,016 |
Price To Earnings Price To Earnings | 18.3 | 122.2 | 24.1 | 14.2 | 51.2 | 80.8 | 12.7 | 18.4 | 42.9 | 33.7 | 117.9 | 121.3 |
Price To Sales Price To Sales | 1.1 | 1.5 | 1.5 | 0.9 | 0.4 | 1.3 | 1.1 | 1.4 | 3.4 | 3.5 | 2.0 | 2.9 |
Price To Book Price To Book | 2.1 | 2.9 | 3.0 | 1.9 | 0.6 | 1.9 | 2.3 | 3.5 | 4.7 | 4.6 | 2.6 | 4.0 |
EV To EBITDA EV To EBITDA | 10.0 | 13.9 | 10.6 | 6.6 | 6.7 | 12.7 | 7.9 | 8.5 | 17.5 | 28.8 | 16.8 | 21.7 |
GPM GPM% | 38.4 | 35.1 | 32.4 | 30.5 | 33.7 | 33.4 | 33.9 | 34.7 | 33.0 | 30.6 | 29.5 | 29.5 |
OPM OPM% | 19.8 | 17.6 | 19.3 | 19.9 | 17.0 | 17.3 | 22.3 | 21.7 | 20.9 | 13.9 | 15.2 | 16.1 |
NPM NPM% | 6.0 | 1.2 | 6.4 | 6.2 | 0.8 | 1.6 | 8.5 | 7.8 | 7.6 | 8.2 | 1.7 | 2.4 |
ROCE ROCE% | 10.0 | 7.0 | 13.7 | 15.7 | 5.3 | 5.3 | 12.9 | 18.8 | 14.1 | 6.1 | 5.2 | 5.2 |
ROE ROE% | 11.6 | 2.4 | 12.5 | 13.8 | 1.1 | 2.3 | 18.4 | 19.1 | 10.7 | 10.9 | 2.2 | 2.2 |
ROA ROA% | 3.2 | 0.6 | 4.6 | 5.5 | 0.4 | 0.8 | 5.7 | 6.7 | 5.4 | 5.1 | 1.0 | 1.0 |
Documents — Ramkrishna Forgings Ltd
Concall Transcript Summaries — Ramkrishna Forgings Ltd