| Quarter | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 125 | 92 | 139 | 130 | 124 | 97 | 145 | 152 | 124 | 124 | |
Growth YoY Revenue Growth YoY% | -1.1 | 6.1 | 4.3 | 17.3 | -0.1 | 27.6 | ||||
| 109 | 77 | 116 | 107 | 106 | 83 | 123 | 129 | 107 | 108 | |
| 16 | 15 | 23 | 23 | 17 | 14 | 22 | 23 | 17 | 16 | |
OPM OPM% | 13.1 | 15.9 | 16.4 | 17.8 | 14.1 | 14.6 | 15.4 | 15.1 | 13.5 | 12.8 |
| 1 | 0 | 1 | 1 | 2 | 2 | 4 | 1 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 4 | 6 | 6 | 6 | 5 | 6 | 6 | 8 | 6 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 5 | 2 | 2 | 2 | 4 | 4 |
PBT PBTCr | 7 | 6 | 14 | 13 | 9 | 9 | 19 | 15 | 9 | 7 |
| 4 | 2 | 3 | 3 | 2 | 2 | 5 | 4 | 3 | 2 | |
| 3 | 5 | 10 | 10 | 7 | 7 | 14 | 11 | 6 | 5 | |
Growth YoY PAT Growth YoY% | 131.5 | 47.8 | 34.5 | 17.8 | -7.5 | -25.9 | ||||
NPM NPM% | 2.4 | 5.2 | 7.5 | 7.5 | 5.5 | 7.3 | 9.6 | 7.5 | 5.1 | 4.2 |
| 0.7 | 1.2 | 2.6 | 2.3 | 1.5 | 1.4 | 2.4 | 1.9 | 1.0 | 0.9 |
| Quarter | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 125 | 92 | 139 | 130 | 124 | 97 | 145 | 152 | 124 | 124 | |
Growth YoY Revenue Growth YoY% | -1.1 | 6.1 | 4.3 | 17.3 | -0.1 | 27.6 | ||||
| 109 | 77 | 116 | 107 | 106 | 83 | 123 | 129 | 107 | 108 | |
| 16 | 15 | 23 | 23 | 17 | 14 | 22 | 23 | 17 | 16 | |
OPM OPM% | 13.1 | 15.9 | 16.4 | 17.8 | 14.1 | 14.6 | 15.4 | 15.1 | 13.5 | 12.8 |
| 1 | 0 | 1 | 1 | 2 | 2 | 4 | 1 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 4 | 6 | 6 | 6 | 5 | 6 | 6 | 8 | 6 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 5 | 2 | 2 | 2 | 4 | 4 |
PBT PBTCr | 7 | 6 | 14 | 13 | 9 | 9 | 19 | 15 | 9 | 7 |
| 4 | 2 | 3 | 3 | 2 | 2 | 5 | 4 | 3 | 2 | |
| 3 | 5 | 10 | 10 | 7 | 7 | 14 | 11 | 6 | 5 | |
Growth YoY PAT Growth YoY% | 131.5 | 47.8 | 34.5 | 17.8 | -7.5 | -25.9 | ||||
NPM NPM% | 2.4 | 5.2 | 7.5 | 7.5 | 5.5 | 7.3 | 9.6 | 7.5 | 5.1 | 4.2 |
| 0.7 | 1.2 | 2.6 | 2.3 | 1.5 | 1.4 | 2.4 | 1.9 | 1.0 | 0.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 194 | 305 | 400 | 485 | 519 | 546 |
Growth Revenue Growth% | 57.3 | 31.1 | 21.3 | 7.0 | 11.2 | |
| 184 | 270 | 341 | 407 | 442 | 468 | |
| 10 | 35 | 59 | 78 | 76 | 78 | |
OPM OPM% | 5.2 | 11.4 | 14.7 | 16.1 | 14.7 | 14.3 |
| 1 | 3 | 3 | 4 | 10 | ||
Interest Expense Interest ExpenseCr | 7 | 12 | 19 | 22 | 25 | 26 |
Depreciation DepreciationCr | 2 | 11 | 16 | 18 | 9 | 12 |
PBT PBTCr | 2 | 14 | 26 | 42 | 53 | 50 |
| 1 | 4 | 8 | 10 | 14 | 13 | |
PAT PATCr | 2 | 10 | 18 | 32 | 39 | 37 |
Growth PAT Growth% | 531.8 | 77.0 | 73.5 | 22.4 | 8.7 | |
NPM NPM% | 0.8 | 3.4 | 4.6 | 6.5 | 7.5 | 6.8 |
| 0.7 | 2.6 | 4.6 | 7.6 | 6.8 | 6.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 194 | 305 | 400 | 485 | 519 | 546 |
Growth Revenue Growth% | 57.3 | 31.1 | 21.3 | 7.0 | 11.2 | |
| 184 | 270 | 341 | 407 | 442 | 468 | |
| 10 | 35 | 59 | 78 | 76 | 78 | |
OPM OPM% | 5.2 | 11.4 | 14.7 | 16.1 | 14.7 | 14.3 |
| 1 | 3 | 3 | 4 | 10 | ||
Interest Expense Interest ExpenseCr | 7 | 12 | 19 | 22 | 25 | 26 |
Depreciation DepreciationCr | 2 | 11 | 16 | 18 | 9 | 12 |
PBT PBTCr | 2 | 14 | 26 | 42 | 53 | 50 |
| 1 | 4 | 8 | 10 | 14 | 13 | |
PAT PATCr | 2 | 10 | 18 | 32 | 39 | 37 |
Growth PAT Growth% | 531.8 | 77.0 | 73.5 | 22.4 | 8.7 | |
NPM NPM% | 0.8 | 3.4 | 4.6 | 6.5 | 7.5 | 6.8 |
| 0.7 | 2.6 | 4.6 | 7.6 | 6.8 | 6.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 44 | 60 |
Reserves ReservesCr | 34 | 44 | 62 | 106 | 330 |
| 82 | 148 | 208 | 243 | 250 | |
| 39 | 45 | 59 | 53 | 48 | |
| 156 | 238 | 330 | 446 | 688 | |
| 100 | 164 | 226 | 309 | 445 | |
| 56 | 74 | 104 | 138 | 243 | |
| 156 | 238 | 330 | 446 | 688 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 44 | 60 |
Reserves ReservesCr | 34 | 44 | 62 | 106 | 330 |
| 82 | 148 | 208 | 243 | 250 | |
| 39 | 45 | 59 | 53 | 48 | |
| 156 | 238 | 330 | 446 | 688 | |
| 100 | 164 | 226 | 309 | 445 | |
| 56 | 74 | 104 | 138 | 243 | |
| 156 | 238 | 330 | 446 | 688 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -47 | 20 | 2 | 28 | -14 | |
| -33 | -39 | -47 | -54 | -150 | |
| 80 | 18 | 44 | 41 | 153 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 15 | -11 |
Free Cash Flow Free Cash FlowCr | -82 | -8 | -34 | -21 | -130 |
CFO To PAT CFO To PAT% | -2,864.6 | 196.8 | 12.4 | 89.3 | -35.5 |
CFO To EBITDA CFO To EBITDA% | -469.2 | 58.5 | 3.9 | 36.3 | -18.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -47 | 20 | 2 | 28 | -14 | |
| -33 | -39 | -47 | -54 | -150 | |
| 80 | 18 | 44 | 41 | 153 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 15 | -11 |
Free Cash Flow Free Cash FlowCr | -82 | -8 | -34 | -21 | -130 |
CFO To PAT CFO To PAT% | -2,864.6 | 196.8 | 12.4 | 89.3 | -35.5 |
CFO To EBITDA CFO To EBITDA% | -469.2 | 58.5 | 3.9 | 36.3 | -18.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 731 | 830 | ||||
Price To Earnings Price To Earnings | 18.8 | 22.2 | ||||
Price To Sales Price To Sales | 1.4 | 1.5 | ||||
Price To Book Price To Book | 1.9 | 2.1 | ||||
EV To EBITDA EV To EBITDA | 11.1 | 11.4 | ||||
GPM GPM% | 11.4 | 19.8 | 20.1 | 21.2 | ||
OPM OPM% | 5.2 | 11.4 | 14.7 | 16.1 | 14.7 | 14.3 |
NPM NPM% | 0.8 | 3.4 | 4.6 | 6.5 | 7.5 | 6.8 |
ROCE ROCE% | 6.5 | 14.0 | 16.9 | 17.7 | 13.5 | 13.5 |
ROE ROE% | 4.7 | 22.8 | 28.8 | 21.1 | 9.9 | 9.9 |
ROA ROA% | 1.1 | 4.3 | 5.5 | 7.1 | 5.7 | 5.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 731 | 830 | ||||
Price To Earnings Price To Earnings | 18.8 | 22.2 | ||||
Price To Sales Price To Sales | 1.4 | 1.5 | ||||
Price To Book Price To Book | 1.9 | 2.1 | ||||
EV To EBITDA EV To EBITDA | 11.1 | 11.4 | ||||
GPM GPM% | 11.4 | 19.8 | 20.1 | 21.2 | ||
OPM OPM% | 5.2 | 11.4 | 14.7 | 16.1 | 14.7 | 14.3 |
NPM NPM% | 0.8 | 3.4 | 4.6 | 6.5 | 7.5 | 6.8 |
ROCE ROCE% | 6.5 | 14.0 | 16.9 | 17.7 | 13.5 | 13.5 |
ROE ROE% | 4.7 | 22.8 | 28.8 | 21.1 | 9.9 | 9.9 |
ROA ROA% | 1.1 | 4.3 | 5.5 | 7.1 | 5.7 | 5.7 |
Documents — Scoda Tubes Ltd
Concall Transcript Summaries — Scoda Tubes Ltd