| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 581 | 632 | 1,312 | 785 | 777 | 929 | 1,829 | 985 | 929 | 1,289 | 2,065 | 1,074 | |
Growth YoY Revenue Growth YoY% | -19.5 | -37.8 | -11.5 | 23.1 | 33.8 | 46.9 | 39.4 | 25.4 | 19.6 | 38.7 | 12.9 | 9.0 |
| 560 | 563 | 1,057 | 708 | 687 | 815 | 1,525 | 770 | 796 | 1,048 | 1,578 | 888 | |
| 21 | 69 | 255 | 77 | 90 | 115 | 303 | 215 | 133 | 241 | 487 | 186 | |
OPM OPM% | 3.6 | 11.0 | 19.4 | 9.8 | 11.5 | 12.3 | 16.6 | 21.9 | 14.3 | 18.7 | 23.6 | 17.3 |
| 24 | 12 | -2 | 19 | 25 | 1 | 25 | 32 | 29 | 21 | 22 | 35 | |
Interest Expense Interest ExpenseCr | 5 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 |
Depreciation DepreciationCr | 74 | 69 | 54 | 65 | 69 | 69 | 72 | 78 | 76 | 83 | 87 | 100 |
PBT PBTCr | -34 | 12 | 198 | 31 | 46 | 46 | 256 | 169 | 86 | 179 | 422 | 118 |
| -6 | 7 | 55 | 4 | 3 | 15 | 53 | 26 | 11 | 33 | 103 | 30 | |
| -28 | 5 | 143 | 27 | 42 | 31 | 204 | 143 | 74 | 145 | 319 | 88 | |
Growth YoY PAT Growth YoY% | -328.3 | -95.7 | -27.9 | 130.7 | 253.8 | 571.1 | 41.9 | 424.0 | 75.3 | 366.0 | 56.5 | -38.4 |
NPM NPM% | -4.8 | 0.7 | 10.9 | 3.5 | 5.5 | 3.4 | 11.1 | 14.5 | 8.0 | 11.3 | 15.4 | 8.2 |
| -3.1 | 0.5 | 15.9 | 3.0 | 4.7 | 3.5 | 22.6 | 15.8 | 8.2 | 16.1 | 35.3 | 9.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 581 | 632 | 1,312 | 785 | 777 | 929 | 1,829 | 985 | 929 | 1,289 | 2,065 | 1,074 | |
Growth YoY Revenue Growth YoY% | -19.5 | -37.8 | -11.5 | 23.1 | 33.8 | 46.9 | 39.4 | 25.4 | 19.6 | 38.7 | 12.9 | 9.0 |
| 560 | 563 | 1,057 | 708 | 687 | 815 | 1,525 | 770 | 796 | 1,048 | 1,578 | 888 | |
| 21 | 69 | 255 | 77 | 90 | 115 | 303 | 215 | 133 | 241 | 487 | 186 | |
OPM OPM% | 3.6 | 11.0 | 19.4 | 9.8 | 11.5 | 12.3 | 16.6 | 21.9 | 14.3 | 18.7 | 23.6 | 17.3 |
| 24 | 12 | -2 | 19 | 25 | 1 | 25 | 32 | 29 | 21 | 22 | 35 | |
Interest Expense Interest ExpenseCr | 5 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 |
Depreciation DepreciationCr | 74 | 69 | 54 | 65 | 69 | 69 | 72 | 78 | 76 | 83 | 87 | 100 |
PBT PBTCr | -34 | 12 | 198 | 31 | 46 | 46 | 256 | 169 | 86 | 179 | 422 | 118 |
| -6 | 7 | 55 | 4 | 3 | 15 | 53 | 26 | 11 | 33 | 103 | 30 | |
| -28 | 5 | 143 | 27 | 42 | 31 | 204 | 143 | 74 | 145 | 319 | 88 | |
Growth YoY PAT Growth YoY% | -328.3 | -95.7 | -27.9 | 130.7 | 253.8 | 571.1 | 41.9 | 424.0 | 75.3 | 366.0 | 56.5 | -38.4 |
NPM NPM% | -4.8 | 0.7 | 10.9 | 3.5 | 5.5 | 3.4 | 11.1 | 14.5 | 8.0 | 11.3 | 15.4 | 8.2 |
| -3.1 | 0.5 | 15.9 | 3.0 | 4.7 | 3.5 | 22.6 | 15.8 | 8.2 | 16.1 | 35.3 | 9.8 |
| 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 | 1,222 | 1,399 | 1,707 | 1,998 | 2,003 | 2,396 | 3,580 | 4,045 | 3,163 | 4,320 | 5,268 | 5,357 |
Growth Revenue Growth% | 15.2 | 14.5 | 22.0 | 17.1 | 0.3 | 19.6 | 49.4 | 13.0 | -21.8 | 36.6 | 21.9 | 18.5 |
| 951 | 1,087 | 1,361 | 1,675 | 1,722 | 1,959 | 2,897 | 3,402 | 2,880 | 3,724 | 4,228 | 4,310 | |
| 271 | 312 | 345 | 322 | 281 | 437 | 683 | 643 | 283 | 596 | 1,040 | 1,047 | |
OPM OPM% | 22.2 | 22.3 | 20.2 | 16.1 | 14.0 | 18.2 | 19.1 | 15.9 | 8.9 | 13.8 | 19.7 | 19.5 |
| 25 | 16 | 17 | 21 | 43 | 46 | 29 | 40 | 60 | 60 | 142 | 108 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 5 | 8 | 2 | 3 | 2 | 5 | 4 | 2 | 2 | 3 |
Depreciation DepreciationCr | 35 | 56 | 70 | 99 | 137 | 170 | 245 | 248 | 267 | 275 | 325 | 347 |
PBT PBTCr | 261 | 272 | 287 | 235 | 185 | 309 | 464 | 431 | 72 | 378 | 856 | 805 |
| 86 | 81 | 96 | 59 | 20 | 80 | 115 | 89 | 40 | 74 | 175 | 179 | |
PAT PATCr | 175 | 190 | 191 | 176 | 165 | 229 | 349 | 342 | 32 | 304 | 681 | 626 |
Growth PAT Growth% | 41.9 | 8.7 | 0.2 | -7.6 | -6.6 | 39.2 | 52.4 | -2.1 | -90.7 | 854.1 | 123.7 | 49.1 |
NPM NPM% | 14.3 | 13.6 | 11.2 | 8.8 | 8.2 | 9.6 | 9.8 | 8.4 | 1.0 | 7.0 | 12.9 | 11.7 |
| 19.4 | 21.1 | 21.1 | 19.6 | 18.3 | 25.4 | 38.7 | 37.9 | 3.5 | 33.7 | 75.5 | 69.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,222 | 1,399 | 1,707 | 1,998 | 2,003 | 2,396 | 3,580 | 4,045 | 3,163 | 4,320 | 5,268 | 5,357 |
Growth Revenue Growth% | 15.2 | 14.5 | 22.0 | 17.1 | 0.3 | 19.6 | 49.4 | 13.0 | -21.8 | 36.6 | 21.9 | 18.5 |
| 951 | 1,087 | 1,361 | 1,675 | 1,722 | 1,959 | 2,897 | 3,402 | 2,880 | 3,724 | 4,228 | 4,310 | |
| 271 | 312 | 345 | 322 | 281 | 437 | 683 | 643 | 283 | 596 | 1,040 | 1,047 | |
OPM OPM% | 22.2 | 22.3 | 20.2 | 16.1 | 14.0 | 18.2 | 19.1 | 15.9 | 8.9 | 13.8 | 19.7 | 19.5 |
| 25 | 16 | 17 | 21 | 43 | 46 | 29 | 40 | 60 | 60 | 142 | 108 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 5 | 8 | 2 | 3 | 2 | 5 | 4 | 2 | 2 | 3 |
Depreciation DepreciationCr | 35 | 56 | 70 | 99 | 137 | 170 | 245 | 248 | 267 | 275 | 325 | 347 |
PBT PBTCr | 261 | 272 | 287 | 235 | 185 | 309 | 464 | 431 | 72 | 378 | 856 | 805 |
| 86 | 81 | 96 | 59 | 20 | 80 | 115 | 89 | 40 | 74 | 175 | 179 | |
PAT PATCr | 175 | 190 | 191 | 176 | 165 | 229 | 349 | 342 | 32 | 304 | 681 | 626 |
Growth PAT Growth% | 41.9 | 8.7 | 0.2 | -7.6 | -6.6 | 39.2 | 52.4 | -2.1 | -90.7 | 854.1 | 123.7 | 49.1 |
NPM NPM% | 14.3 | 13.6 | 11.2 | 8.8 | 8.2 | 9.6 | 9.8 | 8.4 | 1.0 | 7.0 | 12.9 | 11.7 |
| 19.4 | 21.1 | 21.1 | 19.6 | 18.3 | 25.4 | 38.7 | 37.9 | 3.5 | 33.7 | 75.5 | 69.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 |
Reserves ReservesCr | 715 | 870 | 1,045 | 1,194 | 1,313 | 1,524 | 1,822 | 2,142 | 2,147 | 2,410 | 3,046 |
| 469 | 607 | 1,003 | 822 | 856 | 1,139 | 1,692 | 1,971 | 1,581 | 1,986 | 2,386 | |
| 57 | 82 | 89 | 98 | 87 | 110 | 139 | 148 | 220 | 238 | 257 | |
| 1,331 | 1,650 | 2,226 | 2,203 | 2,347 | 2,864 | 3,743 | 4,351 | 4,038 | 4,725 | 5,780 | |
| 943 | 1,154 | 1,563 | 1,548 | 1,681 | 2,099 | 2,851 | 3,258 | 2,938 | 3,586 | 4,438 | |
| 389 | 496 | 663 | 655 | 666 | 765 | 892 | 1,093 | 1,100 | 1,138 | 1,342 | |
| 1,331 | 1,650 | 2,226 | 2,203 | 2,347 | 2,864 | 3,743 | 4,351 | 4,038 | 4,725 | 5,780 |
| 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 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 |
Reserves ReservesCr | 715 | 870 | 1,045 | 1,194 | 1,313 | 1,524 | 1,822 | 2,142 | 2,147 | 2,410 | 3,046 |
| 469 | 607 | 1,003 | 822 | 856 | 1,139 | 1,692 | 1,971 | 1,581 | 1,986 | 2,386 | |
| 57 | 82 | 89 | 98 | 87 | 110 | 139 | 148 | 220 | 238 | 257 | |
| 1,331 | 1,650 | 2,226 | 2,203 | 2,347 | 2,864 | 3,743 | 4,351 | 4,038 | 4,725 | 5,780 | |
| 943 | 1,154 | 1,563 | 1,548 | 1,681 | 2,099 | 2,851 | 3,258 | 2,938 | 3,586 | 4,438 | |
| 389 | 496 | 663 | 655 | 666 | 765 | 892 | 1,093 | 1,100 | 1,138 | 1,342 | |
| 1,331 | 1,650 | 2,226 | 2,203 | 2,347 | 2,864 | 3,743 | 4,351 | 4,038 | 4,725 | 5,780 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 197 | 181 | 17 | 556 | 146 | 246 | 267 | 328 | 341 | 604 | 656 | |
| -120 | -104 | -163 | -360 | -68 | -282 | -208 | -145 | -393 | -510 | -513 | |
| -89 | -38 | 132 | -215 | -60 | 43 | -91 | -97 | -37 | -68 | -118 | |
Net Cash Flow Net Cash FlowCr | -6 | 40 | -11 | -10 | 27 | 8 | -29 | 119 | -89 | 40 | 88 |
Free Cash Flow Free Cash FlowCr | 196 | 178 | 7 | 551 | 146 | 246 | 267 | 328 | 341 | 603 | 655 |
CFO To PAT CFO To PAT% | 112.2 | 95.3 | 8.9 | 315.4 | 88.8 | 107.5 | 76.5 | 96.0 | 1,069.7 | 198.3 | 96.3 |
CFO To EBITDA CFO To EBITDA% | 72.4 | 58.1 | 4.9 | 172.6 | 52.1 | 56.4 | 39.1 | 51.0 | 120.7 | 101.3 | 63.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 197 | 181 | 17 | 556 | 146 | 246 | 267 | 328 | 341 | 604 | 656 | |
| -120 | -104 | -163 | -360 | -68 | -282 | -208 | -145 | -393 | -510 | -513 | |
| -89 | -38 | 132 | -215 | -60 | 43 | -91 | -97 | -37 | -68 | -118 | |
Net Cash Flow Net Cash FlowCr | -6 | 40 | -11 | -10 | 27 | 8 | -29 | 119 | -89 | 40 | 88 |
Free Cash Flow Free Cash FlowCr | 196 | 178 | 7 | 551 | 146 | 246 | 267 | 328 | 341 | 603 | 655 |
CFO To PAT CFO To PAT% | 112.2 | 95.3 | 8.9 | 315.4 | 88.8 | 107.5 | 76.5 | 96.0 | 1,069.7 | 198.3 | 96.3 |
CFO To EBITDA CFO To EBITDA% | 72.4 | 58.1 | 4.9 | 172.6 | 52.1 | 56.4 | 39.1 | 51.0 | 120.7 | 101.3 | 63.1 |
| 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 | 2,106 | 4,393 | 3,457 | 3,359 | 970 | 2,591 | 5,548 | 4,413 | 2,896 | 5,149 | 7,846 | 6,706 |
Price To Earnings Price To Earnings | 12.2 | 23.1 | 18.1 | 19.1 | 5.9 | 11.3 | 15.9 | 12.9 | 90.9 | 16.9 | 11.5 | 10.7 |
Price To Sales Price To Sales | 1.7 | 3.1 | 2.0 | 1.7 | 0.5 | 1.1 | 1.6 | 1.1 | 0.9 | 1.2 | 1.4 | 1.3 |
Price To Book Price To Book | 2.6 | 4.6 | 3.0 | 2.6 | 0.7 | 1.6 | 2.9 | 2.0 | 1.3 | 2.1 | 2.5 | 2.1 |
EV To EBITDA EV To EBITDA | 7.5 | 13.7 | 10.2 | 10.0 | 2.9 | 5.5 | 8.0 | 6.6 | 10.0 | 8.3 | 7.3 | 6.2 |
GPM GPM% | 35.8 | 35.8 | 33.0 | 30.5 | 30.6 | 31.7 | 30.1 | 29.3 | 25.9 | 29.9 | 35.9 | 35.9 |
OPM OPM% | 22.2 | 22.3 | 20.2 | 16.1 | 14.0 | 18.2 | 19.1 | 15.9 | 8.9 | 13.8 | 19.7 | 19.5 |
NPM NPM% | 14.3 | 13.6 | 11.2 | 8.8 | 8.2 | 9.6 | 9.8 | 8.4 | 1.0 | 7.0 | 12.9 | 11.7 |
ROCE ROCE% | 32.4 | 28.3 | 22.4 | 19.0 | 13.3 | 18.4 | 23.8 | 19.5 | 3.4 | 15.2 | 27.3 | 27.3 |
ROE ROE% | 21.8 | 19.8 | 16.8 | 13.7 | 11.7 | 14.2 | 18.3 | 15.3 | 1.4 | 12.2 | 21.7 | 21.7 |
ROA ROA% | 13.2 | 11.5 | 8.6 | 8.0 | 7.0 | 8.0 | 9.3 | 7.9 | 0.8 | 6.4 | 11.8 | 11.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,106 | 4,393 | 3,457 | 3,359 | 970 | 2,591 | 5,548 | 4,413 | 2,896 | 5,149 | 7,846 | 6,706 |
Price To Earnings Price To Earnings | 12.2 | 23.1 | 18.1 | 19.1 | 5.9 | 11.3 | 15.9 | 12.9 | 90.9 | 16.9 | 11.5 | 10.7 |
Price To Sales Price To Sales | 1.7 | 3.1 | 2.0 | 1.7 | 0.5 | 1.1 | 1.6 | 1.1 | 0.9 | 1.2 | 1.4 | 1.3 |
Price To Book Price To Book | 2.6 | 4.6 | 3.0 | 2.6 | 0.7 | 1.6 | 2.9 | 2.0 | 1.3 | 2.1 | 2.5 | 2.1 |
EV To EBITDA EV To EBITDA | 7.5 | 13.7 | 10.2 | 10.0 | 2.9 | 5.5 | 8.0 | 6.6 | 10.0 | 8.3 | 7.3 | 6.2 |
GPM GPM% | 35.8 | 35.8 | 33.0 | 30.5 | 30.6 | 31.7 | 30.1 | 29.3 | 25.9 | 29.9 | 35.9 | 35.9 |
OPM OPM% | 22.2 | 22.3 | 20.2 | 16.1 | 14.0 | 18.2 | 19.1 | 15.9 | 8.9 | 13.8 | 19.7 | 19.5 |
NPM NPM% | 14.3 | 13.6 | 11.2 | 8.8 | 8.2 | 9.6 | 9.8 | 8.4 | 1.0 | 7.0 | 12.9 | 11.7 |
ROCE ROCE% | 32.4 | 28.3 | 22.4 | 19.0 | 13.3 | 18.4 | 23.8 | 19.5 | 3.4 | 15.2 | 27.3 | 27.3 |
ROE ROE% | 21.8 | 19.8 | 16.8 | 13.7 | 11.7 | 14.2 | 18.3 | 15.3 | 1.4 | 12.2 | 21.7 | 21.7 |
ROA ROA% | 13.2 | 11.5 | 8.6 | 8.0 | 7.0 | 8.0 | 9.3 | 7.9 | 0.8 | 6.4 | 11.8 | 11.8 |
Documents — Sharda Cropchem Ltd
Concall Transcript Summaries — Sharda Cropchem Ltd