| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 76 | 437 | 111 | 37 | 100 | 471 | 103 | 49 | 99 | 548 | 115 | |
Growth YoY Revenue Growth YoY% | -19.6 | 17.0 | 11.9 | -0.4 | -1.5 | 31.2 | 7.8 | -7.3 | 31.8 | -1.2 | 16.2 | 11.6 |
| 88 | 117 | 251 | 102 | 95 | 119 | 268 | 112 | 110 | 131 | 302 | 124 | |
| -50 | -40 | 186 | 8 | -57 | -19 | 203 | -9 | -60 | -32 | 246 | -10 | |
OPM OPM% | -130.9 | -52.8 | 42.6 | 7.6 | -153.2 | -19.2 | 43.1 | -8.9 | -121.9 | -32.0 | 44.9 | -8.4 |
| 1 | 5 | 1 | 3 | 2 | 2 | 6 | 4 | 2 | 6 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 5 | 3 | 2 | 3 | 5 | 3 | 3 | 4 | 5 | 3 |
Depreciation DepreciationCr | 12 | 11 | 12 | 10 | 10 | 10 | 12 | 11 | 11 | 11 | 13 | 10 |
PBT PBTCr | -63 | -51 | 170 | -2 | -68 | -31 | 193 | -18 | -71 | -40 | 229 | -19 |
| -22 | -14 | 42 | 1 | -15 | -6 | 52 | -4 | -17 | -12 | 59 | 0 | |
| -42 | -36 | 128 | -3 | -53 | -26 | 142 | -14 | -54 | -29 | 169 | -19 | |
Growth YoY PAT Growth YoY% | -110.6 | -19.3 | 26.1 | -376.9 | -26.2 | 29.7 | 10.4 | -370.6 | -1.6 | -12.2 | 19.7 | -33.1 |
NPM NPM% | -109.9 | -47.7 | 29.3 | -2.7 | -140.9 | -25.5 | 30.0 | -13.7 | -108.6 | -29.0 | 30.9 | -16.4 |
| -11.4 | -9.9 | 36.4 | -0.6 | -14.7 | -7.0 | 40.3 | -3.8 | -15.0 | -7.9 | 48.2 | -5.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 76 | 437 | 111 | 37 | 100 | 471 | 103 | 49 | 99 | 548 | 115 | |
Growth YoY Revenue Growth YoY% | -19.6 | 17.0 | 11.9 | -0.4 | -1.5 | 31.2 | 7.8 | -7.3 | 31.8 | -1.2 | 16.2 | 11.6 |
| 88 | 117 | 251 | 102 | 95 | 119 | 268 | 112 | 110 | 131 | 302 | 124 | |
| -50 | -40 | 186 | 8 | -57 | -19 | 203 | -9 | -60 | -32 | 246 | -10 | |
OPM OPM% | -130.9 | -52.8 | 42.6 | 7.6 | -153.2 | -19.2 | 43.1 | -8.9 | -121.9 | -32.0 | 44.9 | -8.4 |
| 1 | 5 | 1 | 3 | 2 | 2 | 6 | 4 | 2 | 6 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 5 | 3 | 2 | 3 | 5 | 3 | 3 | 4 | 5 | 3 |
Depreciation DepreciationCr | 12 | 11 | 12 | 10 | 10 | 10 | 12 | 11 | 11 | 11 | 13 | 10 |
PBT PBTCr | -63 | -51 | 170 | -2 | -68 | -31 | 193 | -18 | -71 | -40 | 229 | -19 |
| -22 | -14 | 42 | 1 | -15 | -6 | 52 | -4 | -17 | -12 | 59 | 0 | |
| -42 | -36 | 128 | -3 | -53 | -26 | 142 | -14 | -54 | -29 | 169 | -19 | |
Growth YoY PAT Growth YoY% | -110.6 | -19.3 | 26.1 | -376.9 | -26.2 | 29.7 | 10.4 | -370.6 | -1.6 | -12.2 | 19.7 | -33.1 |
NPM NPM% | -109.9 | -47.7 | 29.3 | -2.7 | -140.9 | -25.5 | 30.0 | -13.7 | -108.6 | -29.0 | 30.9 | -16.4 |
| -11.4 | -9.9 | 36.4 | -0.6 | -14.7 | -7.0 | 40.3 | -3.8 | -15.0 | -7.9 | 48.2 | -5.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 538 | 659 | 794 | 522 | 429 | 425 | 481 | 610 | 663 | 720 | 799 | 811 |
Growth Revenue Growth% | 12.8 | 22.6 | 20.5 | -34.3 | -17.8 | -1.0 | 13.1 | 26.9 | 8.6 | 8.6 | 11.0 | 13.9 |
| 413 | 493 | 602 | 553 | 451 | 371 | 420 | 514 | 553 | 585 | 654 | 666 | |
| 125 | 166 | 193 | -31 | -22 | 55 | 61 | 96 | 110 | 135 | 145 | 144 | |
OPM OPM% | 23.3 | 25.1 | 24.3 | -6.0 | -5.1 | 12.9 | 12.8 | 15.8 | 16.6 | 18.8 | 18.1 | 17.8 |
| 4 | 1 | 11 | -13 | -1 | 19 | 13 | 48 | 10 | 13 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 30 | 35 | 24 | 27 | 35 | 32 | 27 | 21 | 15 | 13 | 14 | 14 |
Depreciation DepreciationCr | 26 | 26 | 19 | 24 | 41 | 42 | 42 | 46 | 46 | 42 | 45 | 45 |
PBT PBTCr | 73 | 105 | 161 | -95 | -99 | 0 | 5 | 78 | 58 | 93 | 99 | 98 |
| 24 | 43 | 54 | -28 | 13 | 6 | -3 | 20 | 7 | 33 | 26 | 30 | |
PAT PATCr | 49 | 61 | 107 | -67 | -111 | -6 | 8 | 58 | 51 | 60 | 73 | 68 |
Growth PAT Growth% | 44.5 | 24.3 | 74.8 | -162.5 | -66.6 | 94.2 | 223.8 | 616.3 | -11.2 | 17.8 | 21.4 | 39.3 |
NPM NPM% | 9.2 | 9.3 | 13.5 | -12.8 | -26.0 | -1.5 | 1.7 | 9.4 | 7.7 | 8.4 | 9.2 | 8.4 |
| 17.1 | 20.5 | 31.1 | -19.1 | -31.9 | -1.9 | 2.3 | 16.4 | 14.5 | 18.0 | 21.5 | 20.2 |
| 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 | 538 | 659 | 794 | 522 | 429 | 425 | 481 | 610 | 663 | 720 | 799 | 811 |
Growth Revenue Growth% | 12.8 | 22.6 | 20.5 | -34.3 | -17.8 | -1.0 | 13.1 | 26.9 | 8.6 | 8.6 | 11.0 | 13.9 |
| 413 | 493 | 602 | 553 | 451 | 371 | 420 | 514 | 553 | 585 | 654 | 666 | |
| 125 | 166 | 193 | -31 | -22 | 55 | 61 | 96 | 110 | 135 | 145 | 144 | |
OPM OPM% | 23.3 | 25.1 | 24.3 | -6.0 | -5.1 | 12.9 | 12.8 | 15.8 | 16.6 | 18.8 | 18.1 | 17.8 |
| 4 | 1 | 11 | -13 | -1 | 19 | 13 | 48 | 10 | 13 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 30 | 35 | 24 | 27 | 35 | 32 | 27 | 21 | 15 | 13 | 14 | 14 |
Depreciation DepreciationCr | 26 | 26 | 19 | 24 | 41 | 42 | 42 | 46 | 46 | 42 | 45 | 45 |
PBT PBTCr | 73 | 105 | 161 | -95 | -99 | 0 | 5 | 78 | 58 | 93 | 99 | 98 |
| 24 | 43 | 54 | -28 | 13 | 6 | -3 | 20 | 7 | 33 | 26 | 30 | |
PAT PATCr | 49 | 61 | 107 | -67 | -111 | -6 | 8 | 58 | 51 | 60 | 73 | 68 |
Growth PAT Growth% | 44.5 | 24.3 | 74.8 | -162.5 | -66.6 | 94.2 | 223.8 | 616.3 | -11.2 | 17.8 | 21.4 | 39.3 |
NPM NPM% | 9.2 | 9.3 | 13.5 | -12.8 | -26.0 | -1.5 | 1.7 | 9.4 | 7.7 | 8.4 | 9.2 | 8.4 |
| 17.1 | 20.5 | 31.1 | -19.1 | -31.9 | -1.9 | 2.3 | 16.4 | 14.5 | 18.0 | 21.5 | 20.2 |
| 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 | 0 | 15 | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 599 | 626 | 982 | 913 | 801 | 801 | 814 | 878 | 923 | 973 | 1,036 |
| 317 | 590 | 477 | 418 | 365 | 291 | 257 | 264 | 280 | 217 | 276 | |
| 74 | 38 | 35 | 80 | 104 | 107 | 89 | 52 | 50 | 59 | 69 | |
| 993 | 1,283 | 1,516 | 1,432 | 1,291 | 1,236 | 1,193 | 1,220 | 1,273 | 1,266 | 1,395 | |
| 597 | 723 | 926 | 762 | 586 | 549 | 519 | 553 | 622 | 600 | 726 | |
| 396 | 560 | 590 | 669 | 705 | 687 | 675 | 667 | 652 | 666 | 670 | |
| 993 | 1,283 | 1,516 | 1,432 | 1,291 | 1,236 | 1,193 | 1,220 | 1,273 | 1,266 | 1,395 |
| 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 | 0 | 15 | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 599 | 626 | 982 | 913 | 801 | 801 | 814 | 878 | 923 | 973 | 1,036 |
| 317 | 590 | 477 | 418 | 365 | 291 | 257 | 264 | 280 | 217 | 276 | |
| 74 | 38 | 35 | 80 | 104 | 107 | 89 | 52 | 50 | 59 | 69 | |
| 993 | 1,283 | 1,516 | 1,432 | 1,291 | 1,236 | 1,193 | 1,220 | 1,273 | 1,266 | 1,395 | |
| 597 | 723 | 926 | 762 | 586 | 549 | 519 | 553 | 622 | 600 | 726 | |
| 396 | 560 | 590 | 669 | 705 | 687 | 675 | 667 | 652 | 666 | 670 | |
| 993 | 1,283 | 1,516 | 1,432 | 1,291 | 1,236 | 1,193 | 1,220 | 1,273 | 1,266 | 1,395 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 32 | 39 | 39 | 48 | 108 | 107 | 81 | 121 | 100 | 75 | |
| -134 | -182 | -61 | -84 | -18 | -18 | -3 | -4 | -24 | -49 | -49 | |
| 99 | 159 | 55 | 39 | -81 | -58 | -85 | -61 | -53 | -75 | -17 | |
Net Cash Flow Net Cash FlowCr | 3 | 10 | 33 | -6 | -51 | 32 | 19 | 16 | 44 | -25 | 8 |
Free Cash Flow Free Cash FlowCr | 4 | 1 | -1 | -8 | 23 | 97 | 93 | 65 | 104 | 76 | 39 |
CFO To PAT CFO To PAT% | 77.4 | 52.9 | 36.4 | -57.7 | -43.5 | -1,657.9 | 1,325.3 | 140.8 | 236.7 | 165.8 | 102.2 |
CFO To EBITDA CFO To EBITDA% | 30.5 | 19.6 | 20.2 | -124.0 | -220.3 | 196.8 | 173.6 | 84.2 | 110.2 | 74.0 | 51.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 32 | 39 | 39 | 48 | 108 | 107 | 81 | 121 | 100 | 75 | |
| -134 | -182 | -61 | -84 | -18 | -18 | -3 | -4 | -24 | -49 | -49 | |
| 99 | 159 | 55 | 39 | -81 | -58 | -85 | -61 | -53 | -75 | -17 | |
Net Cash Flow Net Cash FlowCr | 3 | 10 | 33 | -6 | -51 | 32 | 19 | 16 | 44 | -25 | 8 |
Free Cash Flow Free Cash FlowCr | 4 | 1 | -1 | -8 | 23 | 97 | 93 | 65 | 104 | 76 | 39 |
CFO To PAT CFO To PAT% | 77.4 | 52.9 | 36.4 | -57.7 | -43.5 | -1,657.9 | 1,325.3 | 140.8 | 236.7 | 165.8 | 102.2 |
CFO To EBITDA CFO To EBITDA% | 30.5 | 19.6 | 20.2 | -124.0 | -220.3 | 196.8 | 173.6 | 84.2 | 110.2 | 74.0 | 51.6 |
| 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 | 1,436 | 635 | 136 | 371 | 340 | 783 | 821 | 597 | 464 | 479 | ||
Price To Earnings Price To Earnings | 13.4 | 42.3 | 11.9 | 14.5 | 9.9 | 6.3 | 6.7 | |||||
Price To Sales Price To Sales | 1.7 | 1.0 | 0.3 | 0.7 | 0.6 | 1.0 | 1.0 | 0.7 | 0.5 | 0.6 | ||
Price To Book Price To Book | 1.4 | 0.7 | 0.2 | 0.5 | 0.4 | 0.9 | 0.9 | 0.6 | 0.4 | 0.5 | ||
EV To EBITDA EV To EBITDA | 8.0 | -25.3 | -15.8 | 10.3 | 7.4 | 8.9 | 7.5 | 4.4 | 3.4 | 3.5 | ||
GPM GPM% | 61.0 | 60.1 | 58.0 | 55.1 | 51.0 | 54.1 | 54.3 | 54.3 | 62.4 | 64.7 | 64.3 | 64.3 |
OPM OPM% | 23.3 | 25.1 | 24.3 | -6.0 | -5.1 | 12.9 | 12.8 | 15.8 | 16.6 | 18.8 | 18.1 | 17.8 |
NPM NPM% | 9.2 | 9.3 | 13.5 | -12.8 | -26.0 | -1.5 | 1.7 | 9.4 | 7.7 | 8.4 | 9.2 | 8.4 |
ROCE ROCE% | 12.9 | 16.7 | 15.8 | -6.0 | -6.1 | 3.1 | 3.1 | 9.4 | 6.8 | 9.6 | 9.5 | 9.5 |
ROE ROE% | 8.2 | 9.6 | 10.7 | -7.2 | -13.6 | -0.8 | 1.0 | 6.4 | 5.4 | 6.1 | 6.9 | 6.9 |
ROA ROA% | 5.0 | 4.8 | 7.1 | -4.7 | -8.6 | -0.5 | 0.7 | 4.7 | 4.0 | 4.8 | 5.2 | 5.2 |
| 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 | 1,436 | 635 | 136 | 371 | 340 | 783 | 821 | 597 | 464 | 479 | ||
Price To Earnings Price To Earnings | 13.4 | 42.3 | 11.9 | 14.5 | 9.9 | 6.3 | 6.7 | |||||
Price To Sales Price To Sales | 1.7 | 1.0 | 0.3 | 0.7 | 0.6 | 1.0 | 1.0 | 0.7 | 0.5 | 0.6 | ||
Price To Book Price To Book | 1.4 | 0.7 | 0.2 | 0.5 | 0.4 | 0.9 | 0.9 | 0.6 | 0.4 | 0.5 | ||
EV To EBITDA EV To EBITDA | 8.0 | -25.3 | -15.8 | 10.3 | 7.4 | 8.9 | 7.5 | 4.4 | 3.4 | 3.5 | ||
GPM GPM% | 61.0 | 60.1 | 58.0 | 55.1 | 51.0 | 54.1 | 54.3 | 54.3 | 62.4 | 64.7 | 64.3 | 64.3 |
OPM OPM% | 23.3 | 25.1 | 24.3 | -6.0 | -5.1 | 12.9 | 12.8 | 15.8 | 16.6 | 18.8 | 18.1 | 17.8 |
NPM NPM% | 9.2 | 9.3 | 13.5 | -12.8 | -26.0 | -1.5 | 1.7 | 9.4 | 7.7 | 8.4 | 9.2 | 8.4 |
ROCE ROCE% | 12.9 | 16.7 | 15.8 | -6.0 | -6.1 | 3.1 | 3.1 | 9.4 | 6.8 | 9.6 | 9.5 | 9.5 |
ROE ROE% | 8.2 | 9.6 | 10.7 | -7.2 | -13.6 | -0.8 | 1.0 | 6.4 | 5.4 | 6.1 | 6.9 | 6.9 |
ROA ROA% | 5.0 | 4.8 | 7.1 | -4.7 | -8.6 | -0.5 | 0.7 | 4.7 | 4.0 | 4.8 | 5.2 | 5.2 |
Documents — S Chand & Company Ltd
Concall Transcript Summaries — S Chand & Company Ltd