| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,610 | 1,634 | 1,754 | 1,808 | 1,810 | 1,782 | 2,218 | 2,059 | 2,164 | 2,536 | 2,964 | 3,168 | |
Growth YoY Revenue Growth YoY% | 17.7 | 10.4 | 15.7 | 13.2 | 12.4 | 9.1 | 26.4 | 13.8 | 19.5 | 42.3 | 33.6 | 53.9 |
| 1,489 | 1,521 | 1,639 | 1,713 | 1,724 | 1,672 | 2,023 | 1,917 | 1,988 | 2,332 | 2,702 | 2,885 | |
| 121 | 113 | 115 | 95 | 86 | 111 | 194 | 142 | 176 | 204 | 262 | 283 | |
OPM OPM% | 7.5 | 6.9 | 6.6 | 5.3 | 4.7 | 6.2 | 8.8 | 6.9 | 8.1 | 8.1 | 8.8 | 8.9 |
| 15 | 12 | 20 | 19 | 7 | 14 | 13 | 13 | 17 | -3 | 15 | 49 | |
Interest Expense Interest ExpenseCr | 14 | 12 | 13 | 12 | 16 | 16 | 15 | 15 | 16 | 19 | 25 | 26 |
Depreciation DepreciationCr | 17 | 16 | 16 | 16 | 17 | 18 | 19 | 20 | 22 | 24 | 26 | 30 |
PBT PBTCr | 105 | 96 | 106 | 86 | 60 | 90 | 173 | 120 | 155 | 159 | 225 | 276 |
| 31 | 25 | 27 | 22 | 10 | 22 | 44 | 30 | 39 | 41 | 57 | 71 | |
| 74 | 71 | 79 | 64 | 50 | 69 | 129 | 90 | 116 | 118 | 168 | 205 | |
Growth YoY PAT Growth YoY% | 111.7 | -0.7 | 20.6 | -13.4 | -33.2 | -3.4 | 64.0 | 39.3 | 134.7 | 72.5 | 30.0 | 128.8 |
NPM NPM% | 4.6 | 4.3 | 4.5 | 3.6 | 2.7 | 3.9 | 5.8 | 4.4 | 5.4 | 4.7 | 5.7 | 6.5 |
| 6.7 | 6.3 | 7.0 | 5.7 | 4.4 | 6.1 | 11.4 | 7.9 | 10.3 | 10.5 | 14.8 | 18.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,610 | 1,634 | 1,754 | 1,808 | 1,810 | 1,782 | 2,218 | 2,059 | 2,164 | 2,536 | 2,964 | 3,168 | |
Growth YoY Revenue Growth YoY% | 17.7 | 10.4 | 15.7 | 13.2 | 12.4 | 9.1 | 26.4 | 13.8 | 19.5 | 42.3 | 33.6 | 53.9 |
| 1,489 | 1,521 | 1,639 | 1,713 | 1,724 | 1,672 | 2,023 | 1,917 | 1,988 | 2,332 | 2,702 | 2,885 | |
| 121 | 113 | 115 | 95 | 86 | 111 | 194 | 142 | 176 | 204 | 262 | 283 | |
OPM OPM% | 7.5 | 6.9 | 6.6 | 5.3 | 4.7 | 6.2 | 8.8 | 6.9 | 8.1 | 8.1 | 8.8 | 8.9 |
| 15 | 12 | 20 | 19 | 7 | 14 | 13 | 13 | 17 | -3 | 15 | 49 | |
Interest Expense Interest ExpenseCr | 14 | 12 | 13 | 12 | 16 | 16 | 15 | 15 | 16 | 19 | 25 | 26 |
Depreciation DepreciationCr | 17 | 16 | 16 | 16 | 17 | 18 | 19 | 20 | 22 | 24 | 26 | 30 |
PBT PBTCr | 105 | 96 | 106 | 86 | 60 | 90 | 173 | 120 | 155 | 159 | 225 | 276 |
| 31 | 25 | 27 | 22 | 10 | 22 | 44 | 30 | 39 | 41 | 57 | 71 | |
| 74 | 71 | 79 | 64 | 50 | 69 | 129 | 90 | 116 | 118 | 168 | 205 | |
Growth YoY PAT Growth YoY% | 111.7 | -0.7 | 20.6 | -13.4 | -33.2 | -3.4 | 64.0 | 39.3 | 134.7 | 72.5 | 30.0 | 128.8 |
NPM NPM% | 4.6 | 4.3 | 4.5 | 3.6 | 2.7 | 3.9 | 5.8 | 4.4 | 5.4 | 4.7 | 5.7 | 6.5 |
| 6.7 | 6.3 | 7.0 | 5.7 | 4.4 | 6.1 | 11.4 | 7.9 | 10.3 | 10.5 | 14.8 | 18.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,479 | 2,724 | 4,386 | 5,599 | 6,595 | 7,618 | 9,722 | 10,832 |
Growth Revenue Growth% | 9.9 | 61.0 | 27.7 | 17.8 | 15.5 | 27.6 | 37.7 | |
| 2,274 | 2,494 | 4,083 | 5,277 | 6,133 | 7,133 | 8,939 | 9,907 | |
| 205 | 230 | 303 | 322 | 462 | 486 | 784 | 925 | |
OPM OPM% | 8.3 | 8.4 | 6.9 | 5.8 | 7.0 | 6.4 | 8.1 | 8.5 |
| 27 | 23 | 50 | 35 | 64 | 53 | 43 | 78 | |
Interest Expense Interest ExpenseCr | 35 | 27 | 23 | 42 | 54 | 59 | 75 | 86 |
Depreciation DepreciationCr | 39 | 45 | 46 | 60 | 65 | 71 | 92 | 102 |
PBT PBTCr | 158 | 181 | 284 | 256 | 406 | 409 | 659 | 815 |
| 35 | 46 | 70 | 66 | 108 | 98 | 167 | 207 | |
PAT PATCr | 122 | 135 | 214 | 190 | 298 | 312 | 492 | 608 |
Growth PAT Growth% | 10.6 | 58.0 | -11.3 | 57.0 | 4.5 | 58.0 | 80.3 | |
NPM NPM% | 4.9 | 5.0 | 4.9 | 3.4 | 4.5 | 4.1 | 5.1 | 5.6 |
| 11.0 | 12.2 | 19.3 | 17.1 | 26.6 | 27.6 | 43.5 | 53.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,479 | 2,724 | 4,386 | 5,599 | 6,595 | 7,618 | 9,722 | 10,832 |
Growth Revenue Growth% | 9.9 | 61.0 | 27.7 | 17.8 | 15.5 | 27.6 | 37.7 | |
| 2,274 | 2,494 | 4,083 | 5,277 | 6,133 | 7,133 | 8,939 | 9,907 | |
| 205 | 230 | 303 | 322 | 462 | 486 | 784 | 925 | |
OPM OPM% | 8.3 | 8.4 | 6.9 | 5.8 | 7.0 | 6.4 | 8.1 | 8.5 |
| 27 | 23 | 50 | 35 | 64 | 53 | 43 | 78 | |
Interest Expense Interest ExpenseCr | 35 | 27 | 23 | 42 | 54 | 59 | 75 | 86 |
Depreciation DepreciationCr | 39 | 45 | 46 | 60 | 65 | 71 | 92 | 102 |
PBT PBTCr | 158 | 181 | 284 | 256 | 406 | 409 | 659 | 815 |
| 35 | 46 | 70 | 66 | 108 | 98 | 167 | 207 | |
PAT PATCr | 122 | 135 | 214 | 190 | 298 | 312 | 492 | 608 |
Growth PAT Growth% | 10.6 | 58.0 | -11.3 | 57.0 | 4.5 | 58.0 | 80.3 | |
NPM NPM% | 4.9 | 5.0 | 4.9 | 3.4 | 4.5 | 4.1 | 5.1 | 5.6 |
| 11.0 | 12.2 | 19.3 | 17.1 | 26.6 | 27.6 | 43.5 | 53.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 23 | 24 | 24 | 48 | 56 | 57 | 57 |
Reserves ReservesCr | 481 | 608 | 811 | 957 | 1,772 | 2,096 | 2,518 |
| 554 | 578 | 713 | 1,100 | 942 | 1,262 | 1,884 | |
| 87 | 91 | 88 | 114 | 99 | 102 | 163 | |
| 1,545 | 1,715 | 2,051 | 2,634 | 2,869 | 3,517 | 4,621 | |
| 1,092 | 1,247 | 1,525 | 1,946 | 1,995 | 2,252 | 3,109 | |
| 453 | 468 | 526 | 688 | 874 | 1,264 | 1,512 | |
| 1,545 | 1,715 | 2,051 | 2,634 | 2,869 | 3,517 | 4,621 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 23 | 24 | 24 | 48 | 56 | 57 | 57 |
Reserves ReservesCr | 481 | 608 | 811 | 957 | 1,772 | 2,096 | 2,518 |
| 554 | 578 | 713 | 1,100 | 942 | 1,262 | 1,884 | |
| 87 | 91 | 88 | 114 | 99 | 102 | 163 | |
| 1,545 | 1,715 | 2,051 | 2,634 | 2,869 | 3,517 | 4,621 | |
| 1,092 | 1,247 | 1,525 | 1,946 | 1,995 | 2,252 | 3,109 | |
| 453 | 468 | 526 | 688 | 874 | 1,264 | 1,512 | |
| 1,545 | 1,715 | 2,051 | 2,634 | 2,869 | 3,517 | 4,621 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 216 | -71 | 98 | 454 | 339 | 494 | 295 | |
| -128 | -6 | -63 | -334 | -84 | -169 | -263 | |
| -82 | 74 | -32 | -102 | -205 | -191 | -162 | |
Net Cash Flow Net Cash FlowCr | 5 | -3 | 4 | 19 | 50 | 134 | -130 |
Free Cash Flow Free Cash FlowCr | 123 | -118 | 35 | 346 | 152 | 129 | 7 |
CFO To PAT CFO To PAT% | 176.1 | -52.5 | 45.9 | 239.0 | 113.7 | 158.7 | 60.0 |
CFO To EBITDA CFO To EBITDA% | 105.3 | -30.9 | 32.4 | 140.8 | 73.4 | 101.8 | 37.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 216 | -71 | 98 | 454 | 339 | 494 | 295 | |
| -128 | -6 | -63 | -334 | -84 | -169 | -263 | |
| -82 | 74 | -32 | -102 | -205 | -191 | -162 | |
Net Cash Flow Net Cash FlowCr | 5 | -3 | 4 | 19 | 50 | 134 | -130 |
Free Cash Flow Free Cash FlowCr | 123 | -118 | 35 | 346 | 152 | 129 | 7 |
CFO To PAT CFO To PAT% | 176.1 | -52.5 | 45.9 | 239.0 | 113.7 | 158.7 | 60.0 |
CFO To EBITDA CFO To EBITDA% | 105.3 | -30.9 | 32.4 | 140.8 | 73.4 | 101.8 | 37.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17,346 | 10,717 | 14,668 | 27,965 | ||||
Price To Earnings Price To Earnings | 58.2 | 34.4 | 29.8 | 46.0 | ||||
Price To Sales Price To Sales | 2.6 | 1.4 | 1.5 | 2.6 | ||||
Price To Book Price To Book | 9.5 | 5.0 | 5.7 | 10.9 | ||||
EV To EBITDA EV To EBITDA | 38.1 | 22.2 | 19.0 | 29.8 | ||||
GPM GPM% | 20.5 | 19.5 | 16.4 | 16.8 | 17.6 | 16.7 | 17.3 | 17.3 |
OPM OPM% | 8.3 | 8.4 | 6.9 | 5.8 | 7.0 | 6.4 | 8.1 | 8.5 |
NPM NPM% | 4.9 | 5.0 | 4.9 | 3.4 | 4.5 | 4.1 | 5.1 | 5.6 |
ROCE ROCE% | 21.4 | 18.3 | 22.5 | 18.8 | 21.0 | 19.2 | 25.2 | 25.2 |
ROE ROE% | 24.3 | 21.4 | 25.6 | 18.9 | 16.3 | 14.5 | 19.1 | 19.1 |
ROA ROA% | 7.9 | 7.9 | 10.4 | 7.2 | 10.4 | 8.9 | 10.7 | 10.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17,346 | 10,717 | 14,668 | 27,965 | ||||
Price To Earnings Price To Earnings | 58.2 | 34.4 | 29.8 | 46.0 | ||||
Price To Sales Price To Sales | 2.6 | 1.4 | 1.5 | 2.6 | ||||
Price To Book Price To Book | 9.5 | 5.0 | 5.7 | 10.9 | ||||
EV To EBITDA EV To EBITDA | 38.1 | 22.2 | 19.0 | 29.8 | ||||
GPM GPM% | 20.5 | 19.5 | 16.4 | 16.8 | 17.6 | 16.7 | 17.3 | 17.3 |
OPM OPM% | 8.3 | 8.4 | 6.9 | 5.8 | 7.0 | 6.4 | 8.1 | 8.5 |
NPM NPM% | 4.9 | 5.0 | 4.9 | 3.4 | 4.5 | 4.1 | 5.1 | 5.6 |
ROCE ROCE% | 21.4 | 18.3 | 22.5 | 18.8 | 21.0 | 19.2 | 25.2 | 25.2 |
ROE ROE% | 24.3 | 21.4 | 25.6 | 18.9 | 16.3 | 14.5 | 19.1 | 19.1 |
ROA ROA% | 7.9 | 7.9 | 10.4 | 7.2 | 10.4 | 8.9 | 10.7 | 10.7 |
Documents — R R Kabel Ltd
Concall Transcript Summaries — R R Kabel Ltd