| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 65 | 69 | 79 | 88 | 73 | 90 | 83 | 86 | 72 | 92 | 103 | |
Growth YoY Revenue Growth YoY% | 3.6 | 20.3 | 7.0 | 8.3 | 30.8 | 12.2 | 29.8 | 4.8 | -2.1 | -1.5 | 1.7 | 24.7 |
| 59 | 56 | 61 | 68 | 76 | 65 | 79 | 72 | 75 | 63 | 77 | 88 | |
| 8 | 9 | 8 | 10 | 12 | 8 | 11 | 10 | 11 | 9 | 14 | 14 | |
OPM OPM% | 12.3 | 13.4 | 11.7 | 13.1 | 13.9 | 10.6 | 11.8 | 12.3 | 12.7 | 12.1 | 15.8 | 14.0 |
| 1 | 1 | 1 | -1 | -1 | -1 | 2 | 2 | 2 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 5 | 5 | 5 |
PBT PBTCr | 3 | 3 | 3 | 3 | 5 | 0 | 5 | 5 | 6 | 3 | 9 | 9 |
| 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
| 2 | 3 | 2 | 2 | 3 | -1 | 4 | 4 | 5 | 2 | 6 | 7 | |
Growth YoY PAT Growth YoY% | -13.3 | 152.5 | -19.1 | 3.0 | 45.5 | -136.9 | 79.8 | 101.0 | 51.3 | 334.0 | 74.8 | 77.9 |
NPM NPM% | 3.1 | 3.9 | 2.9 | 2.6 | 3.4 | -1.3 | 4.0 | 4.9 | 5.3 | 3.1 | 7.0 | 7.0 |
| 0.3 | 0.4 | 0.3 | 0.3 | 0.7 | -0.1 | 0.5 | 0.6 | 0.6 | 0.3 | 0.9 | 1.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 65 | 69 | 79 | 88 | 73 | 90 | 83 | 86 | 72 | 92 | 103 | |
Growth YoY Revenue Growth YoY% | 3.6 | 20.3 | 7.0 | 8.3 | 30.8 | 12.2 | 29.8 | 4.8 | -2.1 | -1.5 | 1.7 | 24.7 |
| 59 | 56 | 61 | 68 | 76 | 65 | 79 | 72 | 75 | 63 | 77 | 88 | |
| 8 | 9 | 8 | 10 | 12 | 8 | 11 | 10 | 11 | 9 | 14 | 14 | |
OPM OPM% | 12.3 | 13.4 | 11.7 | 13.1 | 13.9 | 10.6 | 11.8 | 12.3 | 12.7 | 12.1 | 15.8 | 14.0 |
| 1 | 1 | 1 | -1 | -1 | -1 | 2 | 2 | 2 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 5 | 5 | 5 |
PBT PBTCr | 3 | 3 | 3 | 3 | 5 | 0 | 5 | 5 | 6 | 3 | 9 | 9 |
| 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
| 2 | 3 | 2 | 2 | 3 | -1 | 4 | 4 | 5 | 2 | 6 | 7 | |
Growth YoY PAT Growth YoY% | -13.3 | 152.5 | -19.1 | 3.0 | 45.5 | -136.9 | 79.8 | 101.0 | 51.3 | 334.0 | 74.8 | 77.9 |
NPM NPM% | 3.1 | 3.9 | 2.9 | 2.6 | 3.4 | -1.3 | 4.0 | 4.9 | 5.3 | 3.1 | 7.0 | 7.0 |
| 0.3 | 0.4 | 0.3 | 0.3 | 0.7 | -0.1 | 0.5 | 0.6 | 0.6 | 0.3 | 0.9 | 1.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 199 | 252 | 274 | 330 | 332 | 353 |
Growth Revenue Growth% | 27.0 | 8.8 | 20.2 | 0.7 | 5.7 | |
| 173 | 219 | 241 | 288 | 288 | 304 | |
| 26 | 33 | 33 | 41 | 45 | 48 | |
OPM OPM% | 13.0 | 13.2 | 12.1 | 12.5 | 13.4 | 13.8 |
| 1 | 2 | 3 | -1 | 6 | 7 | |
Interest Expense Interest ExpenseCr | 3 | 7 | 8 | 10 | 11 | 10 |
Depreciation DepreciationCr | 11 | 14 | 16 | 17 | 17 | 18 |
PBT PBTCr | 13 | 14 | 12 | 13 | 23 | 27 |
| 3 | 4 | 3 | 5 | 6 | 6 | |
PAT PATCr | 10 | 11 | 9 | 8 | 17 | 20 |
Growth PAT Growth% | 11.4 | -18.9 | -7.9 | 116.7 | 107.9 | |
NPM NPM% | 4.8 | 4.2 | 3.1 | 2.4 | 5.2 | 5.8 |
| 1.4 | 1.6 | 1.2 | 1.1 | 2.3 | 2.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 199 | 252 | 274 | 330 | 332 | 353 |
Growth Revenue Growth% | 27.0 | 8.8 | 20.2 | 0.7 | 5.7 | |
| 173 | 219 | 241 | 288 | 288 | 304 | |
| 26 | 33 | 33 | 41 | 45 | 48 | |
OPM OPM% | 13.0 | 13.2 | 12.1 | 12.5 | 13.4 | 13.8 |
| 1 | 2 | 3 | -1 | 6 | 7 | |
Interest Expense Interest ExpenseCr | 3 | 7 | 8 | 10 | 11 | 10 |
Depreciation DepreciationCr | 11 | 14 | 16 | 17 | 17 | 18 |
PBT PBTCr | 13 | 14 | 12 | 13 | 23 | 27 |
| 3 | 4 | 3 | 5 | 6 | 6 | |
PAT PATCr | 10 | 11 | 9 | 8 | 17 | 20 |
Growth PAT Growth% | 11.4 | -18.9 | -7.9 | 116.7 | 107.9 | |
NPM NPM% | 4.8 | 4.2 | 3.1 | 2.4 | 5.2 | 5.8 |
| 1.4 | 1.6 | 1.2 | 1.1 | 2.3 | 2.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 37 | 37 | 37 |
Reserves ReservesCr | 105 | 119 | 115 | 123 | 143 |
| 49 | 96 | 96 | 118 | 118 | |
| 27 | 36 | 31 | 41 | 43 | |
| 192 | 263 | 281 | 320 | 342 | |
| 80 | 124 | 123 | 147 | 156 | |
| 112 | 139 | 157 | 173 | 186 | |
| 192 | 263 | 281 | 320 | 342 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 37 | 37 | 37 |
Reserves ReservesCr | 105 | 119 | 115 | 123 | 143 |
| 49 | 96 | 96 | 118 | 118 | |
| 27 | 36 | 31 | 41 | 43 | |
| 192 | 263 | 281 | 320 | 342 | |
| 80 | 124 | 123 | 147 | 156 | |
| 112 | 139 | 157 | 173 | 186 | |
| 192 | 263 | 281 | 320 | 342 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 0 | 14 | 21 | 18 | 19 | |
| -19 | -39 | -34 | -36 | -20 | |
| 18 | 33 | 7 | 22 | -6 | |
Net Cash Flow Net Cash FlowCr | -1 | 8 | -6 | 4 | -7 |
Free Cash Flow Free Cash FlowCr | -42 | -17 | 2 | -4 | |
CFO To PAT CFO To PAT% | 4.3 | 129.6 | 241.4 | 227.3 | 109.0 |
CFO To EBITDA CFO To EBITDA% | 1.6 | 41.6 | 62.9 | 43.8 | 42.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 0 | 14 | 21 | 18 | 19 | |
| -19 | -39 | -34 | -36 | -20 | |
| 18 | 33 | 7 | 22 | -6 | |
Net Cash Flow Net Cash FlowCr | -1 | 8 | -6 | 4 | -7 |
Free Cash Flow Free Cash FlowCr | -42 | -17 | 2 | -4 | |
CFO To PAT CFO To PAT% | 4.3 | 129.6 | 241.4 | 227.3 | 109.0 |
CFO To EBITDA CFO To EBITDA% | 1.6 | 41.6 | 62.9 | 43.8 | 42.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 420 | 322 | 574 | 166 | 116 | 150 |
Price To Earnings Price To Earnings | 21.9 | 15.1 | 34.6 | 20.7 | 6.7 | 7.3 |
Price To Sales Price To Sales | 2.1 | 1.3 | 2.1 | 0.5 | 0.3 | 0.4 |
Price To Book Price To Book | 1.8 | 1.2 | 2.0 | 1.0 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 18.1 | 12.1 | 19.8 | 6.6 | 4.9 | 5.5 |
GPM GPM% | 29.0 | 30.5 | 30.0 | 28.2 | ||
OPM OPM% | 13.0 | 13.2 | 12.1 | 12.5 | 13.4 | 13.8 |
NPM NPM% | 4.8 | 4.2 | 3.1 | 2.4 | 5.2 | 5.8 |
ROCE ROCE% | 9.6 | 9.8 | 8.5 | 8.2 | 11.7 | 11.7 |
ROE ROE% | 8.3 | 8.2 | 5.7 | 5.0 | 9.6 | 9.6 |
ROA ROA% | 5.0 | 4.0 | 3.1 | 2.5 | 5.0 | 5.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 420 | 322 | 574 | 166 | 116 | 150 |
Price To Earnings Price To Earnings | 21.9 | 15.1 | 34.6 | 20.7 | 6.7 | 7.3 |
Price To Sales Price To Sales | 2.1 | 1.3 | 2.1 | 0.5 | 0.3 | 0.4 |
Price To Book Price To Book | 1.8 | 1.2 | 2.0 | 1.0 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 18.1 | 12.1 | 19.8 | 6.6 | 4.9 | 5.5 |
GPM GPM% | 29.0 | 30.5 | 30.0 | 28.2 | ||
OPM OPM% | 13.0 | 13.2 | 12.1 | 12.5 | 13.4 | 13.8 |
NPM NPM% | 4.8 | 4.2 | 3.1 | 2.4 | 5.2 | 5.8 |
ROCE ROCE% | 9.6 | 9.8 | 8.5 | 8.2 | 11.7 | 11.7 |
ROE ROE% | 8.3 | 8.2 | 5.7 | 5.0 | 9.6 | 9.6 |
ROA ROA% | 5.0 | 4.0 | 3.1 | 2.5 | 5.0 | 5.0 |
Documents — Rajshree Polypack Ltd
Concall Transcript Summaries — Rajshree Polypack Ltd