| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 373 | 436 | 431 | 399 | 340 | 376 | 397 | 371 | 311 | 380 | 390 | 362 | |
Growth YoY Revenue Growth YoY% | -18.7 | -10.5 | -17.3 | -17.0 | -8.9 | -13.7 | -7.9 | -7.1 | -8.5 | 1.2 | -1.8 | -2.5 |
| 287 | 343 | 340 | 289 | 295 | 323 | 335 | 308 | 305 | 342 | 366 | 311 | |
| 86 | 92 | 91 | 111 | 45 | 53 | 61 | 63 | 7 | 38 | 24 | 51 | |
OPM OPM% | 23.1 | 21.2 | 21.1 | 27.7 | 13.3 | 14.1 | 15.5 | 17.1 | 2.1 | 10.1 | 6.0 | 14.0 |
| 6 | -2 | 8 | 4 | 2 | 6 | 7 | 6 | 9 | 29 | 23 | 11 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 7 | 7 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 4 |
Depreciation DepreciationCr | 33 | 38 | 47 | 39 | 40 | 40 | 39 | 34 | 35 | 35 | 35 | 29 |
PBT PBTCr | 51 | 44 | 45 | 69 | 1 | 13 | 23 | 31 | -25 | 26 | -1 | 29 |
| 3 | 4 | 5 | 18 | -11 | -7 | -12 | -1 | -1 | -2 | -7 | 46 | |
| 48 | 40 | 39 | 51 | 12 | 20 | 35 | 32 | -25 | 28 | 6 | -17 | |
Growth YoY PAT Growth YoY% | -5.7 | -38.9 | -14.8 | -39.3 | -74.3 | -50.0 | -10.2 | -38.1 | -298.9 | 41.6 | -83.6 | -154.2 |
NPM NPM% | 12.8 | 9.1 | 9.2 | 12.8 | 3.6 | 5.3 | 8.9 | 8.5 | -7.9 | 7.4 | 1.5 | -4.7 |
| 4.8 | 4.0 | 3.9 | 5.1 | 1.2 | 2.0 | 3.5 | 3.2 | -2.5 | 2.8 | 0.6 | -1.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 373 | 436 | 431 | 399 | 340 | 376 | 397 | 371 | 311 | 380 | 390 | 362 | |
Growth YoY Revenue Growth YoY% | -18.7 | -10.5 | -17.3 | -17.0 | -8.9 | -13.7 | -7.9 | -7.1 | -8.5 | 1.2 | -1.8 | -2.5 |
| 287 | 343 | 340 | 289 | 295 | 323 | 335 | 308 | 305 | 342 | 366 | 311 | |
| 86 | 92 | 91 | 111 | 45 | 53 | 61 | 63 | 7 | 38 | 24 | 51 | |
OPM OPM% | 23.1 | 21.2 | 21.1 | 27.7 | 13.3 | 14.1 | 15.5 | 17.1 | 2.1 | 10.1 | 6.0 | 14.0 |
| 6 | -2 | 8 | 4 | 2 | 6 | 7 | 6 | 9 | 29 | 23 | 11 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 7 | 7 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 4 |
Depreciation DepreciationCr | 33 | 38 | 47 | 39 | 40 | 40 | 39 | 34 | 35 | 35 | 35 | 29 |
PBT PBTCr | 51 | 44 | 45 | 69 | 1 | 13 | 23 | 31 | -25 | 26 | -1 | 29 |
| 3 | 4 | 5 | 18 | -11 | -7 | -12 | -1 | -1 | -2 | -7 | 46 | |
| 48 | 40 | 39 | 51 | 12 | 20 | 35 | 32 | -25 | 28 | 6 | -17 | |
Growth YoY PAT Growth YoY% | -5.7 | -38.9 | -14.8 | -39.3 | -74.3 | -50.0 | -10.2 | -38.1 | -298.9 | 41.6 | -83.6 | -154.2 |
NPM NPM% | 12.8 | 9.1 | 9.2 | 12.8 | 3.6 | 5.3 | 8.9 | 8.5 | -7.9 | 7.4 | 1.5 | -4.7 |
| 4.8 | 4.0 | 3.9 | 5.1 | 1.2 | 2.0 | 3.5 | 3.2 | -2.5 | 2.8 | 0.6 | -1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 434 | 542 | 634 | 738 | 809 | 588 | 891 | 1,884 | 1,721 | 1,512 | 1,452 | 1,443 |
Growth Revenue Growth% | 10.3 | 25.0 | 17.0 | 16.4 | 9.5 | -27.2 | 51.4 | 111.4 | -8.7 | -12.1 | -4.0 | -2.8 |
| 380 | 451 | 512 | 574 | 634 | 452 | 706 | 1,472 | 1,302 | 1,242 | 1,320 | 1,323 | |
| 54 | 91 | 122 | 164 | 175 | 136 | 185 | 412 | 419 | 270 | 132 | 119 | |
OPM OPM% | 12.3 | 16.8 | 19.2 | 22.2 | 21.6 | 23.1 | 20.7 | 21.9 | 24.3 | 17.9 | 9.1 | 8.3 |
| 15 | 21 | 30 | 14 | 15 | 7 | 26 | 14 | 15 | 19 | 72 | ||
Interest Expense Interest ExpenseCr | 25 | 24 | 24 | 21 | 20 | 18 | 22 | 35 | 30 | 26 | 22 | 21 |
Depreciation DepreciationCr | 33 | 40 | 45 | 48 | 55 | 58 | 66 | 207 | 151 | 157 | 139 | 135 |
PBT PBTCr | 10 | 48 | 83 | 110 | 115 | 67 | 123 | 184 | 253 | 107 | 31 | 29 |
| -3 | 2 | 15 | 22 | 23 | 17 | 22 | -9 | 42 | -12 | -10 | 37 | |
PAT PATCr | 13 | 46 | 69 | 88 | 92 | 50 | 101 | 192 | 211 | 119 | 41 | -8 |
Growth PAT Growth% | 67.3 | 247.3 | 50.8 | 27.8 | 4.6 | -46.0 | 103.2 | 90.9 | 9.9 | -43.8 | -65.5 | -107.9 |
NPM NPM% | 3.0 | 8.4 | 10.8 | 11.9 | 11.4 | 8.4 | 11.3 | 10.2 | 12.3 | 7.8 | 2.8 | -0.5 |
| 0.8 | 4.6 | 68.7 | 8.8 | 9.2 | 5.0 | 10.1 | 19.2 | 21.1 | 11.9 | 4.1 | -0.8 |
| 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 | 434 | 542 | 634 | 738 | 809 | 588 | 891 | 1,884 | 1,721 | 1,512 | 1,452 | 1,443 |
Growth Revenue Growth% | 10.3 | 25.0 | 17.0 | 16.4 | 9.5 | -27.2 | 51.4 | 111.4 | -8.7 | -12.1 | -4.0 | -2.8 |
| 380 | 451 | 512 | 574 | 634 | 452 | 706 | 1,472 | 1,302 | 1,242 | 1,320 | 1,323 | |
| 54 | 91 | 122 | 164 | 175 | 136 | 185 | 412 | 419 | 270 | 132 | 119 | |
OPM OPM% | 12.3 | 16.8 | 19.2 | 22.2 | 21.6 | 23.1 | 20.7 | 21.9 | 24.3 | 17.9 | 9.1 | 8.3 |
| 15 | 21 | 30 | 14 | 15 | 7 | 26 | 14 | 15 | 19 | 72 | ||
Interest Expense Interest ExpenseCr | 25 | 24 | 24 | 21 | 20 | 18 | 22 | 35 | 30 | 26 | 22 | 21 |
Depreciation DepreciationCr | 33 | 40 | 45 | 48 | 55 | 58 | 66 | 207 | 151 | 157 | 139 | 135 |
PBT PBTCr | 10 | 48 | 83 | 110 | 115 | 67 | 123 | 184 | 253 | 107 | 31 | 29 |
| -3 | 2 | 15 | 22 | 23 | 17 | 22 | -9 | 42 | -12 | -10 | 37 | |
PAT PATCr | 13 | 46 | 69 | 88 | 92 | 50 | 101 | 192 | 211 | 119 | 41 | -8 |
Growth PAT Growth% | 67.3 | 247.3 | 50.8 | 27.8 | 4.6 | -46.0 | 103.2 | 90.9 | 9.9 | -43.8 | -65.5 | -107.9 |
NPM NPM% | 3.0 | 8.4 | 10.8 | 11.9 | 11.4 | 8.4 | 11.3 | 10.2 | 12.3 | 7.8 | 2.8 | -0.5 |
| 0.8 | 4.6 | 68.7 | 8.8 | 9.2 | 5.0 | 10.1 | 19.2 | 21.1 | 11.9 | 4.1 | -0.8 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 95 | 148 | 213 | 298 | 385 | 435 | 535 | 723 | 922 | 1,039 | 1,078 |
| 156 | 157 | 177 | 157 | 190 | 192 | 266 | 299 | 256 | 200 | 228 | |
| 200 | 180 | 182 | 196 | 260 | 364 | 426 | 342 | 216 | 197 | 242 | |
| 460 | 496 | 582 | 660 | 845 | 1,001 | 1,237 | 1,375 | 1,404 | 1,445 | 1,558 | |
| 180 | 184 | 228 | 210 | 247 | 239 | 327 | 440 | 442 | 431 | 389 | |
| 281 | 312 | 354 | 450 | 598 | 762 | 910 | 935 | 963 | 1,014 | 1,169 | |
| 460 | 496 | 582 | 660 | 845 | 1,001 | 1,237 | 1,375 | 1,404 | 1,445 | 1,558 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 95 | 148 | 213 | 298 | 385 | 435 | 535 | 723 | 922 | 1,039 | 1,078 |
| 156 | 157 | 177 | 157 | 190 | 192 | 266 | 299 | 256 | 200 | 228 | |
| 200 | 180 | 182 | 196 | 260 | 364 | 426 | 342 | 216 | 197 | 242 | |
| 460 | 496 | 582 | 660 | 845 | 1,001 | 1,237 | 1,375 | 1,404 | 1,445 | 1,558 | |
| 180 | 184 | 228 | 210 | 247 | 239 | 327 | 440 | 442 | 431 | 389 | |
| 281 | 312 | 354 | 450 | 598 | 762 | 910 | 935 | 963 | 1,014 | 1,169 | |
| 460 | 496 | 582 | 660 | 845 | 1,001 | 1,237 | 1,375 | 1,404 | 1,445 | 1,558 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 43 | 112 | 120 | 167 | 150 | 154 | 160 | 282 | 363 | 285 | 233 | |
| -60 | -60 | -84 | -145 | -206 | -224 | -202 | -194 | -171 | -172 | -255 | |
| 17 | -53 | -34 | -23 | 57 | 69 | 43 | -88 | -192 | -109 | 22 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -1 | 1 | -1 | 0 | -1 | 0 | 4 | 0 |
Free Cash Flow Free Cash FlowCr | -17 | 32 | 54 | 49 | 107 | -68 | -43 | 87 | 185 | 153 | |
CFO To PAT CFO To PAT% | 324.7 | 246.6 | 174.2 | 190.4 | 163.0 | 310.2 | 158.5 | 146.8 | 171.7 | 240.5 | 570.7 |
CFO To EBITDA CFO To EBITDA% | 79.6 | 123.5 | 98.2 | 101.8 | 85.6 | 112.9 | 86.4 | 68.5 | 86.6 | 105.6 | 177.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 43 | 112 | 120 | 167 | 150 | 154 | 160 | 282 | 363 | 285 | 233 | |
| -60 | -60 | -84 | -145 | -206 | -224 | -202 | -194 | -171 | -172 | -255 | |
| 17 | -53 | -34 | -23 | 57 | 69 | 43 | -88 | -192 | -109 | 22 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -1 | 1 | -1 | 0 | -1 | 0 | 4 | 0 |
Free Cash Flow Free Cash FlowCr | -17 | 32 | 54 | 49 | 107 | -68 | -43 | 87 | 185 | 153 | |
CFO To PAT CFO To PAT% | 324.7 | 246.6 | 174.2 | 190.4 | 163.0 | 310.2 | 158.5 | 146.8 | 171.7 | 240.5 | 570.7 |
CFO To EBITDA CFO To EBITDA% | 79.6 | 123.5 | 98.2 | 101.8 | 85.6 | 112.9 | 86.4 | 68.5 | 86.6 | 105.6 | 177.1 |
| 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 | 27 | 65 | 626 | 670 | 814 | 1,024 | 1,055 | 1,082 | 660 | 511 | 675 | |
Price To Earnings Price To Earnings | 2.0 | 1.4 | 7.1 | 7.3 | 16.4 | 10.2 | 5.5 | 5.1 | 5.6 | 12.5 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.8 | 0.8 | 1.4 | 1.1 | 0.6 | 0.6 | 0.4 | 0.3 | 0.5 | |
Price To Book Price To Book | 0.3 | 0.4 | 2.0 | 1.7 | 1.8 | 1.9 | 1.4 | 1.2 | 0.6 | 0.5 | 0.6 | |
EV To EBITDA EV To EBITDA | 5.6 | 2.5 | 4.8 | 5.0 | 8.1 | 7.9 | 3.6 | 3.3 | 3.0 | 5.9 | 8.1 | |
GPM GPM% | 21.6 | 34.7 | 38.9 | 38.2 | 38.3 | 41.6 | 36.7 | 34.3 | 38.5 | 36.1 | ||
OPM OPM% | 12.3 | 16.8 | 19.2 | 22.2 | 21.6 | 23.1 | 20.7 | 21.9 | 24.3 | 17.9 | 9.1 | 8.3 |
NPM NPM% | 3.0 | 8.4 | 10.8 | 11.9 | 11.4 | 8.4 | 11.3 | 10.2 | 12.3 | 7.8 | 2.8 | -0.5 |
ROCE ROCE% | 9.3 | 22.2 | 28.1 | 28.0 | 22.1 | 11.4 | 14.6 | 18.7 | 22.6 | 10.2 | 3.8 | 3.8 |
ROE ROE% | 12.6 | 28.8 | 30.9 | 28.5 | 23.2 | 11.1 | 18.5 | 26.2 | 22.6 | 11.3 | 3.8 | 3.8 |
ROA ROA% | 2.9 | 9.2 | 11.8 | 13.3 | 10.9 | 5.0 | 8.1 | 14.0 | 15.0 | 8.2 | 2.6 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 27 | 65 | 626 | 670 | 814 | 1,024 | 1,055 | 1,082 | 660 | 511 | 675 | |
Price To Earnings Price To Earnings | 2.0 | 1.4 | 7.1 | 7.3 | 16.4 | 10.2 | 5.5 | 5.1 | 5.6 | 12.5 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.8 | 0.8 | 1.4 | 1.1 | 0.6 | 0.6 | 0.4 | 0.3 | 0.5 | |
Price To Book Price To Book | 0.3 | 0.4 | 2.0 | 1.7 | 1.8 | 1.9 | 1.4 | 1.2 | 0.6 | 0.5 | 0.6 | |
EV To EBITDA EV To EBITDA | 5.6 | 2.5 | 4.8 | 5.0 | 8.1 | 7.9 | 3.6 | 3.3 | 3.0 | 5.9 | 8.1 | |
GPM GPM% | 21.6 | 34.7 | 38.9 | 38.2 | 38.3 | 41.6 | 36.7 | 34.3 | 38.5 | 36.1 | ||
OPM OPM% | 12.3 | 16.8 | 19.2 | 22.2 | 21.6 | 23.1 | 20.7 | 21.9 | 24.3 | 17.9 | 9.1 | 8.3 |
NPM NPM% | 3.0 | 8.4 | 10.8 | 11.9 | 11.4 | 8.4 | 11.3 | 10.2 | 12.3 | 7.8 | 2.8 | -0.5 |
ROCE ROCE% | 9.3 | 22.2 | 28.1 | 28.0 | 22.1 | 11.4 | 14.6 | 18.7 | 22.6 | 10.2 | 3.8 | 3.8 |
ROE ROE% | 12.6 | 28.8 | 30.9 | 28.5 | 23.2 | 11.1 | 18.5 | 26.2 | 22.6 | 11.3 | 3.8 | 3.8 |
ROA ROA% | 2.9 | 9.2 | 11.8 | 13.3 | 10.9 | 5.0 | 8.1 | 14.0 | 15.0 | 8.2 | 2.6 | 2.6 |
Documents — Satia Industries Ltd
Concall Transcript Summaries — Satia Industries Ltd