| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 153 | 496 | 609 | 568 | 635 | 649 | 665 | 623 | 666 | 551 | 858 | 859 | |
Growth YoY Revenue Growth YoY% | -29.4 | 57.7 | 233.6 | 402.0 | 315.4 | 30.9 | 9.2 | 9.7 | 5.0 | -15.1 | 28.9 | 37.9 |
| 138 | 425 | 479 | 432 | 486 | 494 | 501 | 479 | 530 | 492 | 775 | 776 | |
| 15 | 71 | 131 | 136 | 149 | 154 | 164 | 144 | 136 | 59 | 83 | 83 | |
OPM OPM% | 9.9 | 14.3 | 21.5 | 23.9 | 23.4 | 23.8 | 24.6 | 23.1 | 20.4 | 10.7 | 9.7 | 9.7 |
| 1 | 1 | 1 | 3 | 6 | 4 | 4 | 2 | 6 | 8 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 8 | 8 | 11 | 12 | 13 | 10 | 13 | 18 | 18 | 15 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 7 | 9 | 8 |
PBT PBTCr | 7 | 63 | 119 | 126 | 138 | 142 | 150 | 130 | 122 | 42 | 66 | 71 |
| 2 | 18 | 29 | 33 | 37 | 38 | 40 | 33 | 31 | 10 | 28 | 19 | |
| 6 | 45 | 90 | 93 | 101 | 104 | 110 | 97 | 91 | 32 | 38 | 52 | |
Growth YoY PAT Growth YoY% | 207.4 | 301.7 | 3,885.3 | 9,166.0 | 1,636.6 | 130.3 | 22.9 | 4.5 | -10.6 | -69.5 | -65.2 | -46.7 |
NPM NPM% | 3.8 | 9.1 | 14.7 | 16.3 | 16.0 | 16.0 | 16.6 | 15.6 | 13.6 | 5.8 | 4.5 | 6.0 |
| 0.5 | 4.1 | 8.1 | 7.7 | 1.4 | 8.7 | 9.2 | 8.1 | 7.3 | 2.6 | 3.1 | 4.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 153 | 496 | 609 | 568 | 635 | 649 | 665 | 623 | 666 | 551 | 858 | 859 | |
Growth YoY Revenue Growth YoY% | -29.4 | 57.7 | 233.6 | 402.0 | 315.4 | 30.9 | 9.2 | 9.7 | 5.0 | -15.1 | 28.9 | 37.9 |
| 138 | 425 | 479 | 432 | 486 | 494 | 501 | 479 | 530 | 492 | 775 | 776 | |
| 15 | 71 | 131 | 136 | 149 | 154 | 164 | 144 | 136 | 59 | 83 | 83 | |
OPM OPM% | 9.9 | 14.3 | 21.5 | 23.9 | 23.4 | 23.8 | 24.6 | 23.1 | 20.4 | 10.7 | 9.7 | 9.7 |
| 1 | 1 | 1 | 3 | 6 | 4 | 4 | 2 | 6 | 8 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 8 | 8 | 11 | 12 | 13 | 10 | 13 | 18 | 18 | 15 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 7 | 9 | 8 |
PBT PBTCr | 7 | 63 | 119 | 126 | 138 | 142 | 150 | 130 | 122 | 42 | 66 | 71 |
| 2 | 18 | 29 | 33 | 37 | 38 | 40 | 33 | 31 | 10 | 28 | 19 | |
| 6 | 45 | 90 | 93 | 101 | 104 | 110 | 97 | 91 | 32 | 38 | 52 | |
Growth YoY PAT Growth YoY% | 207.4 | 301.7 | 3,885.3 | 9,166.0 | 1,636.6 | 130.3 | 22.9 | 4.5 | -10.6 | -69.5 | -65.2 | -46.7 |
NPM NPM% | 3.8 | 9.1 | 14.7 | 16.3 | 16.0 | 16.0 | 16.6 | 15.6 | 13.6 | 5.8 | 4.5 | 6.0 |
| 0.5 | 4.1 | 8.1 | 7.7 | 1.4 | 8.7 | 9.2 | 8.1 | 7.3 | 2.6 | 3.1 | 4.2 |
| 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 | 264 | 425 | 437 | 544 | 383 | 930 | 1,179 | 968 | 1,371 | 2,516 | 2,698 | 2,934 |
Growth Revenue Growth% | -10.9 | 60.7 | 2.8 | 24.5 | -29.6 | 142.8 | 26.8 | -17.9 | 41.6 | 83.6 | 7.2 | 14.1 |
| 244 | 371 | 358 | 454 | 371 | 788 | 1,068 | 901 | 1,146 | 1,913 | 2,276 | 2,573 | |
| 20 | 54 | 78 | 89 | 12 | 142 | 110 | 67 | 225 | 603 | 422 | 361 | |
OPM OPM% | 7.6 | 12.7 | 18.0 | 16.4 | 3.2 | 15.3 | 9.4 | 6.9 | 16.4 | 24.0 | 15.6 | 12.3 |
| 9 | 7 | 3 | 4 | 4 | 4 | 6 | 3 | 4 | 17 | 25 | 33 | |
Interest Expense Interest ExpenseCr | 14 | 16 | 14 | 18 | 21 | 16 | 16 | 19 | 19 | 44 | 59 | 64 |
Depreciation DepreciationCr | 12 | 13 | 14 | 15 | 17 | 18 | 19 | 18 | 19 | 20 | 28 | 30 |
PBT PBTCr | 3 | 32 | 54 | 60 | -22 | 111 | 82 | 32 | 190 | 556 | 359 | 301 |
| 1 | 11 | 19 | 15 | -8 | 36 | 18 | 8 | 48 | 147 | 102 | 88 | |
PAT PATCr | 1 | 21 | 35 | 45 | -14 | 76 | 65 | 24 | 142 | 408 | 258 | 212 |
Growth PAT Growth% | -95.9 | 1,826.4 | 69.7 | 29.4 | -131.2 | 637.0 | -14.3 | -62.8 | 487.3 | 188.1 | -36.9 | -48.5 |
NPM NPM% | 0.4 | 4.8 | 8.0 | 8.3 | -3.7 | 8.1 | 5.5 | 2.5 | 10.3 | 16.2 | 9.6 | 7.2 |
| 0.1 | 2.0 | 3.2 | 4.1 | -1.3 | 6.8 | 5.9 | 2.2 | 12.8 | 34.0 | 21.0 | 17.2 |
| 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 | 264 | 425 | 437 | 544 | 383 | 930 | 1,179 | 968 | 1,371 | 2,516 | 2,698 | 2,934 |
Growth Revenue Growth% | -10.9 | 60.7 | 2.8 | 24.5 | -29.6 | 142.8 | 26.8 | -17.9 | 41.6 | 83.6 | 7.2 | 14.1 |
| 244 | 371 | 358 | 454 | 371 | 788 | 1,068 | 901 | 1,146 | 1,913 | 2,276 | 2,573 | |
| 20 | 54 | 78 | 89 | 12 | 142 | 110 | 67 | 225 | 603 | 422 | 361 | |
OPM OPM% | 7.6 | 12.7 | 18.0 | 16.4 | 3.2 | 15.3 | 9.4 | 6.9 | 16.4 | 24.0 | 15.6 | 12.3 |
| 9 | 7 | 3 | 4 | 4 | 4 | 6 | 3 | 4 | 17 | 25 | 33 | |
Interest Expense Interest ExpenseCr | 14 | 16 | 14 | 18 | 21 | 16 | 16 | 19 | 19 | 44 | 59 | 64 |
Depreciation DepreciationCr | 12 | 13 | 14 | 15 | 17 | 18 | 19 | 18 | 19 | 20 | 28 | 30 |
PBT PBTCr | 3 | 32 | 54 | 60 | -22 | 111 | 82 | 32 | 190 | 556 | 359 | 301 |
| 1 | 11 | 19 | 15 | -8 | 36 | 18 | 8 | 48 | 147 | 102 | 88 | |
PAT PATCr | 1 | 21 | 35 | 45 | -14 | 76 | 65 | 24 | 142 | 408 | 258 | 212 |
Growth PAT Growth% | -95.9 | 1,826.4 | 69.7 | 29.4 | -131.2 | 637.0 | -14.3 | -62.8 | 487.3 | 188.1 | -36.9 | -48.5 |
NPM NPM% | 0.4 | 4.8 | 8.0 | 8.3 | -3.7 | 8.1 | 5.5 | 2.5 | 10.3 | 16.2 | 9.6 | 7.2 |
| 0.1 | 2.0 | 3.2 | 4.1 | -1.3 | 6.8 | 5.9 | 2.2 | 12.8 | 34.0 | 21.0 | 17.2 |
| 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 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 20 | 120 | 123 |
Reserves ReservesCr | 170 | 200 | 235 | 272 | 247 | 322 | 375 | 400 | 736 | 1,041 | 1,582 |
| 150 | 182 | 175 | 255 | 242 | 292 | 447 | 290 | 685 | 734 | 1,215 | |
| 15 | 19 | 28 | 38 | 33 | 38 | 23 | 17 | 10 | 79 | 128 | |
| 366 | 420 | 457 | 583 | 541 | 671 | 864 | 725 | 1,450 | 1,974 | 3,048 | |
| 210 | 287 | 326 | 412 | 370 | 501 | 713 | 562 | 1,245 | 1,666 | 2,571 | |
| 156 | 133 | 131 | 172 | 171 | 170 | 151 | 163 | 205 | 308 | 477 | |
| 366 | 420 | 457 | 583 | 541 | 671 | 864 | 725 | 1,450 | 1,974 | 3,048 |
| 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 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 20 | 120 | 123 |
Reserves ReservesCr | 170 | 200 | 235 | 272 | 247 | 322 | 375 | 400 | 736 | 1,041 | 1,582 |
| 150 | 182 | 175 | 255 | 242 | 292 | 447 | 290 | 685 | 734 | 1,215 | |
| 15 | 19 | 28 | 38 | 33 | 38 | 23 | 17 | 10 | 79 | 128 | |
| 366 | 420 | 457 | 583 | 541 | 671 | 864 | 725 | 1,450 | 1,974 | 3,048 | |
| 210 | 287 | 326 | 412 | 370 | 501 | 713 | 562 | 1,245 | 1,666 | 2,571 | |
| 156 | 133 | 131 | 172 | 171 | 170 | 151 | 163 | 205 | 308 | 477 | |
| 366 | 420 | 457 | 583 | 541 | 671 | 864 | 725 | 1,450 | 1,974 | 3,048 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 33 | 58 | 20 | -2 | 50 | 141 | 17 | 39 | 50 | 20 | 124 | |
| -18 | -23 | -19 | -44 | -35 | 0 | -8 | -12 | -61 | -198 | -286 | |
| -14 | -33 | 6 | 42 | -14 | -126 | 0 | -47 | 191 | 44 | 544 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | 6 | -5 | 1 | 15 | 10 | -20 | 180 | -134 | 382 |
Free Cash Flow Free Cash FlowCr | 13 | 42 | 9 | -35 | 34 | 129 | 1 | 20 | -9 | -84 | -36 |
CFO To PAT CFO To PAT% | 3,090.3 | 282.6 | 56.2 | -5.1 | -357.6 | 186.8 | 26.2 | 160.3 | 35.0 | 5.0 | 48.2 |
CFO To EBITDA CFO To EBITDA% | 163.7 | 107.5 | 24.9 | -2.6 | 410.9 | 99.4 | 15.4 | 58.1 | 22.1 | 3.4 | 29.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 33 | 58 | 20 | -2 | 50 | 141 | 17 | 39 | 50 | 20 | 124 | |
| -18 | -23 | -19 | -44 | -35 | 0 | -8 | -12 | -61 | -198 | -286 | |
| -14 | -33 | 6 | 42 | -14 | -126 | 0 | -47 | 191 | 44 | 544 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | 6 | -5 | 1 | 15 | 10 | -20 | 180 | -134 | 382 |
Free Cash Flow Free Cash FlowCr | 13 | 42 | 9 | -35 | 34 | 129 | 1 | 20 | -9 | -84 | -36 |
CFO To PAT CFO To PAT% | 3,090.3 | 282.6 | 56.2 | -5.1 | -357.6 | 186.8 | 26.2 | 160.3 | 35.0 | 5.0 | 48.2 |
CFO To EBITDA CFO To EBITDA% | 163.7 | 107.5 | 24.9 | -2.6 | 410.9 | 99.4 | 15.4 | 58.1 | 22.1 | 3.4 | 29.4 |
| 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 | 245 | 360 | 1,005 | 729 | 217 | 948 | 843 | 743 | 2,674 | 11,775 | 5,681 | 5,884 |
Price To Earnings Price To Earnings | 228.8 | 16.6 | 28.8 | 16.2 | 12.5 | 13.0 | 30.8 | 18.9 | 28.8 | 22.1 | 27.7 | |
Price To Sales Price To Sales | 0.9 | 0.8 | 2.3 | 1.3 | 0.6 | 1.0 | 0.7 | 0.8 | 1.9 | 4.7 | 2.1 | 2.0 |
Price To Book Price To Book | 1.3 | 1.6 | 4.0 | 2.5 | 0.8 | 2.8 | 2.1 | 1.8 | 3.5 | 10.1 | 3.3 | 3.5 |
EV To EBITDA EV To EBITDA | 16.2 | 8.0 | 13.8 | 9.8 | 29.6 | 6.9 | 8.2 | 12.0 | 11.4 | 19.5 | 13.1 | 15.5 |
GPM GPM% | 46.3 | 41.2 | 43.4 | 37.8 | 32.6 | 28.1 | 22.6 | 22.4 | 27.8 | 32.0 | 24.4 | 24.4 |
OPM OPM% | 7.6 | 12.7 | 18.0 | 16.4 | 3.2 | 15.3 | 9.4 | 6.9 | 16.4 | 24.0 | 15.6 | 12.3 |
NPM NPM% | 0.4 | 4.8 | 8.0 | 8.3 | -3.7 | 8.1 | 5.5 | 2.5 | 10.3 | 16.2 | 9.6 | 7.2 |
ROCE ROCE% | 6.1 | 16.0 | 18.9 | 16.9 | -0.2 | 30.4 | 19.6 | 10.4 | 24.9 | 45.1 | 18.9 | 18.9 |
ROE ROE% | 0.6 | 9.4 | 13.7 | 15.5 | -5.3 | 22.2 | 16.5 | 5.8 | 18.8 | 35.2 | 15.1 | 15.1 |
ROA ROA% | 0.3 | 4.9 | 7.6 | 7.7 | -2.6 | 11.3 | 7.5 | 3.3 | 9.8 | 20.7 | 8.4 | 8.4 |
| 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 | 245 | 360 | 1,005 | 729 | 217 | 948 | 843 | 743 | 2,674 | 11,775 | 5,681 | 5,884 |
Price To Earnings Price To Earnings | 228.8 | 16.6 | 28.8 | 16.2 | 12.5 | 13.0 | 30.8 | 18.9 | 28.8 | 22.1 | 27.7 | |
Price To Sales Price To Sales | 0.9 | 0.8 | 2.3 | 1.3 | 0.6 | 1.0 | 0.7 | 0.8 | 1.9 | 4.7 | 2.1 | 2.0 |
Price To Book Price To Book | 1.3 | 1.6 | 4.0 | 2.5 | 0.8 | 2.8 | 2.1 | 1.8 | 3.5 | 10.1 | 3.3 | 3.5 |
EV To EBITDA EV To EBITDA | 16.2 | 8.0 | 13.8 | 9.8 | 29.6 | 6.9 | 8.2 | 12.0 | 11.4 | 19.5 | 13.1 | 15.5 |
GPM GPM% | 46.3 | 41.2 | 43.4 | 37.8 | 32.6 | 28.1 | 22.6 | 22.4 | 27.8 | 32.0 | 24.4 | 24.4 |
OPM OPM% | 7.6 | 12.7 | 18.0 | 16.4 | 3.2 | 15.3 | 9.4 | 6.9 | 16.4 | 24.0 | 15.6 | 12.3 |
NPM NPM% | 0.4 | 4.8 | 8.0 | 8.3 | -3.7 | 8.1 | 5.5 | 2.5 | 10.3 | 16.2 | 9.6 | 7.2 |
ROCE ROCE% | 6.1 | 16.0 | 18.9 | 16.9 | -0.2 | 30.4 | 19.6 | 10.4 | 24.9 | 45.1 | 18.9 | 18.9 |
ROE ROE% | 0.6 | 9.4 | 13.7 | 15.5 | -5.3 | 22.2 | 16.5 | 5.8 | 18.8 | 35.2 | 15.1 | 15.1 |
ROA ROA% | 0.3 | 4.9 | 7.6 | 7.7 | -2.6 | 11.3 | 7.5 | 3.3 | 9.8 | 20.7 | 8.4 | 8.4 |
Documents — Shakti Pumps (India) Ltd
Concall Transcript Summaries — Shakti Pumps (India) Ltd