| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 613 | 879 | 845 | 810 | 813 | 967 | 850 | 821 | 875 | 1,074 | 1,050 | 1,032 | |
Growth YoY Revenue Growth YoY% | -15.1 | 15.5 | 15.9 | 25.5 | 32.5 | 10.0 | 0.5 | 1.4 | 7.7 | 11.1 | 23.6 | 25.6 |
| 547 | 803 | 765 | 750 | 742 | 879 | 823 | 746 | 788 | 960 | 933 | 923 | |
| 66 | 76 | 81 | 60 | 70 | 88 | 27 | 75 | 87 | 114 | 117 | 109 | |
OPM OPM% | 10.8 | 8.7 | 9.5 | 7.4 | 8.7 | 9.1 | 3.1 | 9.2 | 10.0 | 10.7 | 11.1 | 10.6 |
| 24 | 32 | 70 | 61 | 32 | 8 | 61 | 10 | 3 | 16 | 34 | 22 | |
Interest Expense Interest ExpenseCr | 9 | 25 | 27 | 28 | 28 | 29 | 35 | 29 | 28 | 17 | 21 | 18 |
Depreciation DepreciationCr | 22 | 30 | 41 | 40 | 48 | 45 | 50 | 46 | 50 | 47 | 36 | 34 |
PBT PBTCr | 60 | 53 | 83 | 53 | 26 | 22 | 2 | 10 | 12 | 66 | 94 | 80 |
| 16 | 14 | 14 | 7 | 6 | 5 | -10 | 5 | 5 | 16 | 17 | 20 | |
| 45 | 38 | 68 | 47 | 20 | 17 | 13 | 5 | 8 | 50 | 77 | 59 | |
Growth YoY PAT Growth YoY% | -16.9 | -37.1 | 56.4 | 7.5 | -54.8 | -57.1 | -81.7 | -89.6 | -62.2 | 200.2 | 519.1 | 1,126.3 |
NPM NPM% | 7.3 | 4.4 | 8.1 | 5.8 | 2.5 | 1.7 | 1.5 | 0.6 | 0.9 | 4.6 | 7.4 | 5.7 |
| 4.5 | 2.8 | 5.9 | 4.2 | 1.8 | 1.7 | 2.0 | 0.7 | 0.9 | 4.8 | 8.4 | 5.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 613 | 879 | 845 | 810 | 813 | 967 | 850 | 821 | 875 | 1,074 | 1,050 | 1,032 | |
Growth YoY Revenue Growth YoY% | -15.1 | 15.5 | 15.9 | 25.5 | 32.5 | 10.0 | 0.5 | 1.4 | 7.7 | 11.1 | 23.6 | 25.6 |
| 547 | 803 | 765 | 750 | 742 | 879 | 823 | 746 | 788 | 960 | 933 | 923 | |
| 66 | 76 | 81 | 60 | 70 | 88 | 27 | 75 | 87 | 114 | 117 | 109 | |
OPM OPM% | 10.8 | 8.7 | 9.5 | 7.4 | 8.7 | 9.1 | 3.1 | 9.2 | 10.0 | 10.7 | 11.1 | 10.6 |
| 24 | 32 | 70 | 61 | 32 | 8 | 61 | 10 | 3 | 16 | 34 | 22 | |
Interest Expense Interest ExpenseCr | 9 | 25 | 27 | 28 | 28 | 29 | 35 | 29 | 28 | 17 | 21 | 18 |
Depreciation DepreciationCr | 22 | 30 | 41 | 40 | 48 | 45 | 50 | 46 | 50 | 47 | 36 | 34 |
PBT PBTCr | 60 | 53 | 83 | 53 | 26 | 22 | 2 | 10 | 12 | 66 | 94 | 80 |
| 16 | 14 | 14 | 7 | 6 | 5 | -10 | 5 | 5 | 16 | 17 | 20 | |
| 45 | 38 | 68 | 47 | 20 | 17 | 13 | 5 | 8 | 50 | 77 | 59 | |
Growth YoY PAT Growth YoY% | -16.9 | -37.1 | 56.4 | 7.5 | -54.8 | -57.1 | -81.7 | -89.6 | -62.2 | 200.2 | 519.1 | 1,126.3 |
NPM NPM% | 7.3 | 4.4 | 8.1 | 5.8 | 2.5 | 1.7 | 1.5 | 0.6 | 0.9 | 4.6 | 7.4 | 5.7 |
| 4.5 | 2.8 | 5.9 | 4.2 | 1.8 | 1.7 | 2.0 | 0.7 | 0.9 | 4.8 | 8.4 | 5.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,550 | 1,733 | 1,965 | 2,141 | 2,174 | 2,437 | 2,866 | 2,873 | 2,982 | 3,439 | 3,821 | 4,031 |
Growth Revenue Growth% | 9.3 | 11.8 | 13.4 | 9.0 | 1.5 | 12.1 | 17.6 | 0.3 | 3.8 | 15.3 | 11.1 | 16.8 |
| 1,374 | 1,537 | 1,749 | 1,931 | 1,873 | 2,073 | 2,551 | 2,575 | 2,682 | 3,194 | 3,427 | 3,604 | |
| 176 | 196 | 216 | 211 | 300 | 364 | 315 | 298 | 301 | 245 | 393 | 427 | |
OPM OPM% | 11.4 | 11.3 | 11.0 | 9.8 | 13.8 | 14.9 | 11.0 | 10.4 | 10.1 | 7.1 | 10.3 | 10.6 |
| 16 | 23 | 21 | 28 | 28 | 50 | 79 | 86 | 140 | 162 | 62 | 75 | |
Interest Expense Interest ExpenseCr | 12 | 11 | 9 | 10 | 13 | 18 | 17 | 21 | 69 | 121 | 95 | 84 |
Depreciation DepreciationCr | 29 | 30 | 35 | 40 | 59 | 73 | 81 | 90 | 116 | 183 | 179 | 166 |
PBT PBTCr | 152 | 178 | 193 | 189 | 256 | 324 | 296 | 273 | 256 | 103 | 182 | 252 |
| 47 | 52 | 60 | 56 | 62 | 84 | 78 | 72 | 61 | 14 | 42 | 58 | |
PAT PATCr | 105 | 126 | 134 | 134 | 194 | 240 | 219 | 201 | 195 | 89 | 139 | 194 |
Growth PAT Growth% | 147.4 | 19.9 | 6.5 | 0.0 | 45.3 | 23.6 | -8.9 | -8.2 | -3.1 | -54.3 | 56.8 | 259.0 |
NPM NPM% | 6.8 | 7.3 | 6.8 | 6.3 | 8.9 | 9.8 | 7.6 | 7.0 | 6.5 | 2.6 | 3.6 | 4.8 |
| 21.5 | 12.9 | 13.7 | 13.7 | 19.9 | 24.6 | 22.4 | 20.4 | 17.7 | 8.8 | 14.6 | 19.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,550 | 1,733 | 1,965 | 2,141 | 2,174 | 2,437 | 2,866 | 2,873 | 2,982 | 3,439 | 3,821 | 4,031 |
Growth Revenue Growth% | 9.3 | 11.8 | 13.4 | 9.0 | 1.5 | 12.1 | 17.6 | 0.3 | 3.8 | 15.3 | 11.1 | 16.8 |
| 1,374 | 1,537 | 1,749 | 1,931 | 1,873 | 2,073 | 2,551 | 2,575 | 2,682 | 3,194 | 3,427 | 3,604 | |
| 176 | 196 | 216 | 211 | 300 | 364 | 315 | 298 | 301 | 245 | 393 | 427 | |
OPM OPM% | 11.4 | 11.3 | 11.0 | 9.8 | 13.8 | 14.9 | 11.0 | 10.4 | 10.1 | 7.1 | 10.3 | 10.6 |
| 16 | 23 | 21 | 28 | 28 | 50 | 79 | 86 | 140 | 162 | 62 | 75 | |
Interest Expense Interest ExpenseCr | 12 | 11 | 9 | 10 | 13 | 18 | 17 | 21 | 69 | 121 | 95 | 84 |
Depreciation DepreciationCr | 29 | 30 | 35 | 40 | 59 | 73 | 81 | 90 | 116 | 183 | 179 | 166 |
PBT PBTCr | 152 | 178 | 193 | 189 | 256 | 324 | 296 | 273 | 256 | 103 | 182 | 252 |
| 47 | 52 | 60 | 56 | 62 | 84 | 78 | 72 | 61 | 14 | 42 | 58 | |
PAT PATCr | 105 | 126 | 134 | 134 | 194 | 240 | 219 | 201 | 195 | 89 | 139 | 194 |
Growth PAT Growth% | 147.4 | 19.9 | 6.5 | 0.0 | 45.3 | 23.6 | -8.9 | -8.2 | -3.1 | -54.3 | 56.8 | 259.0 |
NPM NPM% | 6.8 | 7.3 | 6.8 | 6.3 | 8.9 | 9.8 | 7.6 | 7.0 | 6.5 | 2.6 | 3.6 | 4.8 |
| 21.5 | 12.9 | 13.7 | 13.7 | 19.9 | 24.6 | 22.4 | 20.4 | 17.7 | 8.8 | 14.6 | 19.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 24 | 24 | 24 | 24 | 24 | 24 | 49 | 54 | 55 | 55 |
Reserves ReservesCr | 322 | 439 | 573 | 706 | 895 | 1,160 | 1,368 | 1,549 | 2,866 | 2,962 | 3,197 |
| 368 | 380 | 365 | 342 | 385 | 569 | 550 | 682 | 1,129 | 1,476 | 1,495 | |
| 81 | 75 | 80 | 90 | 339 | 307 | 413 | 420 | 1,230 | 867 | 362 | |
| 788 | 918 | 1,043 | 1,162 | 1,651 | 2,069 | 2,363 | 2,709 | 5,340 | 5,368 | 5,117 | |
| 465 | 546 | 592 | 686 | 757 | 831 | 787 | 1,433 | 875 | 1,396 | 1,130 | |
| 324 | 372 | 451 | 476 | 894 | 1,238 | 1,577 | 1,276 | 4,465 | 3,972 | 3,987 | |
| 788 | 918 | 1,043 | 1,162 | 1,651 | 2,069 | 2,363 | 2,709 | 5,340 | 5,368 | 5,117 |
| 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 | 16 | 24 | 24 | 24 | 24 | 24 | 24 | 49 | 54 | 55 | 55 |
Reserves ReservesCr | 322 | 439 | 573 | 706 | 895 | 1,160 | 1,368 | 1,549 | 2,866 | 2,962 | 3,197 |
| 368 | 380 | 365 | 342 | 385 | 569 | 550 | 682 | 1,129 | 1,476 | 1,495 | |
| 81 | 75 | 80 | 90 | 339 | 307 | 413 | 420 | 1,230 | 867 | 362 | |
| 788 | 918 | 1,043 | 1,162 | 1,651 | 2,069 | 2,363 | 2,709 | 5,340 | 5,368 | 5,117 | |
| 465 | 546 | 592 | 686 | 757 | 831 | 787 | 1,433 | 875 | 1,396 | 1,130 | |
| 324 | 372 | 451 | 476 | 894 | 1,238 | 1,577 | 1,276 | 4,465 | 3,972 | 3,987 | |
| 788 | 918 | 1,043 | 1,162 | 1,651 | 2,069 | 2,363 | 2,709 | 5,340 | 5,368 | 5,117 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 159 | 122 | 134 | 138 | 164 | 254 | 197 | 218 | 406 | 247 | 409 | |
| -34 | 2 | -80 | -246 | -295 | -208 | -306 | -274 | -2,258 | -24 | 296 | |
| -25 | -67 | -20 | -27 | 158 | -32 | 93 | 56 | 1,854 | -226 | -716 | |
Net Cash Flow Net Cash FlowCr | 100 | 57 | 34 | -135 | 27 | 13 | -17 | 0 | 2 | -3 | -10 |
Free Cash Flow Free Cash FlowCr | 108 | 34 | 52 | 86 | -17 | 191 | 54 | 8 | -255 | 175 | 377 |
CFO To PAT CFO To PAT% | 152.1 | 97.2 | 100.0 | 103.1 | 84.2 | 105.7 | 90.1 | 108.3 | 208.7 | 278.2 | 293.5 |
CFO To EBITDA CFO To EBITDA% | 90.3 | 62.2 | 61.8 | 65.5 | 54.4 | 69.7 | 62.6 | 73.0 | 135.1 | 101.0 | 104.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 159 | 122 | 134 | 138 | 164 | 254 | 197 | 218 | 406 | 247 | 409 | |
| -34 | 2 | -80 | -246 | -295 | -208 | -306 | -274 | -2,258 | -24 | 296 | |
| -25 | -67 | -20 | -27 | 158 | -32 | 93 | 56 | 1,854 | -226 | -716 | |
Net Cash Flow Net Cash FlowCr | 100 | 57 | 34 | -135 | 27 | 13 | -17 | 0 | 2 | -3 | -10 |
Free Cash Flow Free Cash FlowCr | 108 | 34 | 52 | 86 | -17 | 191 | 54 | 8 | -255 | 175 | 377 |
CFO To PAT CFO To PAT% | 152.1 | 97.2 | 100.0 | 103.1 | 84.2 | 105.7 | 90.1 | 108.3 | 208.7 | 278.2 | 293.5 |
CFO To EBITDA CFO To EBITDA% | 90.3 | 62.2 | 61.8 | 65.5 | 54.4 | 69.7 | 62.6 | 73.0 | 135.1 | 101.0 | 104.0 |
| 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 | 5,491 | 7,290 | 6,138 | 6,333 | 9,640 | 16,956 | 9,713 | 10,222 | 7,727 | 5,098 | 7,022 | |
Price To Earnings Price To Earnings | 43.7 | 54.5 | 45.9 | 32.7 | 40.5 | 78.0 | 48.8 | 56.0 | 86.9 | 31.9 | 32.7 | |
Price To Sales Price To Sales | 3.2 | 3.7 | 2.9 | 2.9 | 4.0 | 5.9 | 3.4 | 3.4 | 2.3 | 1.3 | 1.7 | |
Price To Book Price To Book | 11.8 | 12.2 | 8.4 | 6.9 | 8.1 | 12.2 | 6.1 | 3.5 | 2.6 | 1.6 | 2.2 | |
EV To EBITDA EV To EBITDA | 27.2 | 33.1 | 29.2 | 21.9 | 27.2 | 55.2 | 34.4 | 38.8 | 37.3 | 15.2 | 18.5 | |
GPM GPM% | 41.8 | 40.4 | 40.2 | 41.0 | 45.9 | 41.0 | 32.3 | 35.5 | 37.6 | 37.2 | 39.8 | 39.8 |
OPM OPM% | 11.4 | 11.3 | 11.0 | 9.8 | 13.8 | 14.9 | 11.0 | 10.4 | 10.1 | 7.1 | 10.3 | 10.6 |
NPM NPM% | 6.8 | 7.3 | 6.8 | 6.3 | 8.9 | 9.8 | 7.6 | 7.0 | 6.5 | 2.6 | 3.6 | 4.8 |
ROCE ROCE% | 36.2 | 36.9 | 31.9 | 26.3 | 22.2 | 22.5 | 16.9 | 13.6 | 7.3 | 5.0 | 6.7 | 6.7 |
ROE ROE% | 30.9 | 27.1 | 22.4 | 18.3 | 21.1 | 20.3 | 15.7 | 12.6 | 6.7 | 3.0 | 4.3 | 4.3 |
ROA ROA% | 13.3 | 13.7 | 12.8 | 11.5 | 11.8 | 11.6 | 9.3 | 7.4 | 3.6 | 1.7 | 2.7 | 2.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,491 | 7,290 | 6,138 | 6,333 | 9,640 | 16,956 | 9,713 | 10,222 | 7,727 | 5,098 | 7,022 | |
Price To Earnings Price To Earnings | 43.7 | 54.5 | 45.9 | 32.7 | 40.5 | 78.0 | 48.8 | 56.0 | 86.9 | 31.9 | 32.7 | |
Price To Sales Price To Sales | 3.2 | 3.7 | 2.9 | 2.9 | 4.0 | 5.9 | 3.4 | 3.4 | 2.3 | 1.3 | 1.7 | |
Price To Book Price To Book | 11.8 | 12.2 | 8.4 | 6.9 | 8.1 | 12.2 | 6.1 | 3.5 | 2.6 | 1.6 | 2.2 | |
EV To EBITDA EV To EBITDA | 27.2 | 33.1 | 29.2 | 21.9 | 27.2 | 55.2 | 34.4 | 38.8 | 37.3 | 15.2 | 18.5 | |
GPM GPM% | 41.8 | 40.4 | 40.2 | 41.0 | 45.9 | 41.0 | 32.3 | 35.5 | 37.6 | 37.2 | 39.8 | 39.8 |
OPM OPM% | 11.4 | 11.3 | 11.0 | 9.8 | 13.8 | 14.9 | 11.0 | 10.4 | 10.1 | 7.1 | 10.3 | 10.6 |
NPM NPM% | 6.8 | 7.3 | 6.8 | 6.3 | 8.9 | 9.8 | 7.6 | 7.0 | 6.5 | 2.6 | 3.6 | 4.8 |
ROCE ROCE% | 36.2 | 36.9 | 31.9 | 26.3 | 22.2 | 22.5 | 16.9 | 13.6 | 7.3 | 5.0 | 6.7 | 6.7 |
ROE ROE% | 30.9 | 27.1 | 22.4 | 18.3 | 21.1 | 20.3 | 15.7 | 12.6 | 6.7 | 3.0 | 4.3 | 4.3 |
ROA ROA% | 13.3 | 13.7 | 12.8 | 11.5 | 11.8 | 11.6 | 9.3 | 7.4 | 3.6 | 1.7 | 2.7 | 2.7 |
Documents — Sheela Foam Ltd
Concall Transcript Summaries — Sheela Foam Ltd