| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 313 | 287 | 292 | 293 | 344 | 319 | 331 | 321 | 370 | 410 | 437 | 466 | |
Growth YoY Revenue Growth YoY% | 19.0 | 9.2 | 10.7 | 12.4 | 9.8 | 11.3 | 13.4 | 9.9 | 7.6 | 28.5 | 32.1 | 44.9 |
| 253 | 221 | 222 | 219 | 258 | 239 | 252 | 230 | 262 | 295 | 317 | 330 | |
| 60 | 66 | 70 | 74 | 86 | 81 | 79 | 92 | 108 | 115 | 120 | 136 | |
OPM OPM% | 19.3 | 23.1 | 24.0 | 25.1 | 25.0 | 25.3 | 23.9 | 28.5 | 29.3 | 28.0 | 27.4 | 29.3 |
| 0 | 1 | 8 | 6 | 5 | 2 | -21 | 6 | 2 | -13 | 45 | 9 | |
Interest Expense Interest ExpenseCr | 23 | 26 | 24 | 24 | 26 | 12 | 14 | 19 | 16 | 11 | 14 | 12 |
Depreciation DepreciationCr | 28 | 27 | 27 | 27 | 28 | 29 | 29 | 29 | 30 | 30 | 31 | 35 |
PBT PBTCr | 9 | 14 | 28 | 29 | 37 | 42 | 15 | 50 | 64 | 61 | 120 | 98 |
| 8 | 9 | 3 | 15 | 19 | 10 | 1 | 3 | 20 | 16 | 13 | -3 | |
| 2 | 5 | 25 | 14 | 18 | 32 | 15 | 47 | 44 | 45 | 108 | 101 | |
Growth YoY PAT Growth YoY% | 108.5 | 171.0 | 404.0 | 1,091.5 | 1,042.7 | 576.2 | -40.8 | 233.5 | 145.7 | 40.3 | 642.9 | 115.1 |
NPM NPM% | 0.5 | 1.6 | 8.4 | 4.8 | 5.2 | 9.9 | 4.4 | 14.6 | 11.9 | 10.9 | 24.7 | 21.7 |
| 0.1 | 0.3 | 1.4 | 0.7 | 0.9 | 1.6 | 0.4 | 2.4 | 2.8 | 2.3 | 5.5 | 5.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 313 | 287 | 292 | 293 | 344 | 319 | 331 | 321 | 370 | 410 | 437 | 466 | |
Growth YoY Revenue Growth YoY% | 19.0 | 9.2 | 10.7 | 12.4 | 9.8 | 11.3 | 13.4 | 9.9 | 7.6 | 28.5 | 32.1 | 44.9 |
| 253 | 221 | 222 | 219 | 258 | 239 | 252 | 230 | 262 | 295 | 317 | 330 | |
| 60 | 66 | 70 | 74 | 86 | 81 | 79 | 92 | 108 | 115 | 120 | 136 | |
OPM OPM% | 19.3 | 23.1 | 24.0 | 25.1 | 25.0 | 25.3 | 23.9 | 28.5 | 29.3 | 28.0 | 27.4 | 29.3 |
| 0 | 1 | 8 | 6 | 5 | 2 | -21 | 6 | 2 | -13 | 45 | 9 | |
Interest Expense Interest ExpenseCr | 23 | 26 | 24 | 24 | 26 | 12 | 14 | 19 | 16 | 11 | 14 | 12 |
Depreciation DepreciationCr | 28 | 27 | 27 | 27 | 28 | 29 | 29 | 29 | 30 | 30 | 31 | 35 |
PBT PBTCr | 9 | 14 | 28 | 29 | 37 | 42 | 15 | 50 | 64 | 61 | 120 | 98 |
| 8 | 9 | 3 | 15 | 19 | 10 | 1 | 3 | 20 | 16 | 13 | -3 | |
| 2 | 5 | 25 | 14 | 18 | 32 | 15 | 47 | 44 | 45 | 108 | 101 | |
Growth YoY PAT Growth YoY% | 108.5 | 171.0 | 404.0 | 1,091.5 | 1,042.7 | 576.2 | -40.8 | 233.5 | 145.7 | 40.3 | 642.9 | 115.1 |
NPM NPM% | 0.5 | 1.6 | 8.4 | 4.8 | 5.2 | 9.9 | 4.4 | 14.6 | 11.9 | 10.9 | 24.7 | 21.7 |
| 0.1 | 0.3 | 1.4 | 0.7 | 0.9 | 1.6 | 0.4 | 2.4 | 2.8 | 2.3 | 5.5 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 716 | 779 | 789 | 733 | 908 | 901 | 1,146 | 1,050 | 1,152 | 1,286 | 1,539 | 1,683 |
Growth Revenue Growth% | 16.7 | 8.8 | 1.2 | -7.0 | 23.8 | -0.8 | 27.1 | -8.3 | 9.7 | 11.7 | 19.6 | 27.9 |
| 556 | 608 | 627 | 578 | 688 | 719 | 942 | 948 | 907 | 967 | 1,104 | 1,204 | |
| 160 | 171 | 162 | 156 | 220 | 182 | 204 | 102 | 245 | 319 | 435 | 479 | |
OPM OPM% | 22.3 | 22.0 | 20.6 | 21.3 | 24.2 | 20.2 | 17.8 | 9.7 | 21.2 | 24.8 | 28.3 | 28.5 |
| 7 | 9 | 14 | 26 | 17 | 89 | 19 | 14 | 10 | -9 | 39 | 43 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 3 | 4 | 5 | 22 | 41 | 59 | 92 | 76 | 59 | 52 |
Depreciation DepreciationCr | 23 | 31 | 37 | 42 | 44 | 54 | 80 | 96 | 108 | 113 | 120 | 126 |
PBT PBTCr | 140 | 146 | 137 | 136 | 188 | 195 | 102 | -38 | 54 | 122 | 295 | 344 |
| 36 | 42 | 34 | 26 | 33 | 49 | 42 | -7 | 22 | 44 | 52 | 46 | |
PAT PATCr | 105 | 104 | 103 | 110 | 155 | 146 | 61 | -31 | 32 | 78 | 243 | 297 |
Growth PAT Growth% | 44.2 | -0.3 | -1.5 | 6.5 | 41.1 | -5.4 | -58.6 | -151.1 | 203.2 | 145.0 | 210.8 | 167.6 |
NPM NPM% | 14.6 | 13.4 | 13.0 | 14.9 | 17.0 | 16.2 | 5.3 | -3.0 | 2.8 | 6.1 | 15.8 | 17.7 |
| 7.0 | 6.6 | 6.5 | 6.9 | 9.6 | 9.1 | 3.6 | -1.9 | 1.8 | 2.0 | 12.4 | 15.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 716 | 779 | 789 | 733 | 908 | 901 | 1,146 | 1,050 | 1,152 | 1,286 | 1,539 | 1,683 |
Growth Revenue Growth% | 16.7 | 8.8 | 1.2 | -7.0 | 23.8 | -0.8 | 27.1 | -8.3 | 9.7 | 11.7 | 19.6 | 27.9 |
| 556 | 608 | 627 | 578 | 688 | 719 | 942 | 948 | 907 | 967 | 1,104 | 1,204 | |
| 160 | 171 | 162 | 156 | 220 | 182 | 204 | 102 | 245 | 319 | 435 | 479 | |
OPM OPM% | 22.3 | 22.0 | 20.6 | 21.3 | 24.2 | 20.2 | 17.8 | 9.7 | 21.2 | 24.8 | 28.3 | 28.5 |
| 7 | 9 | 14 | 26 | 17 | 89 | 19 | 14 | 10 | -9 | 39 | 43 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 3 | 4 | 5 | 22 | 41 | 59 | 92 | 76 | 59 | 52 |
Depreciation DepreciationCr | 23 | 31 | 37 | 42 | 44 | 54 | 80 | 96 | 108 | 113 | 120 | 126 |
PBT PBTCr | 140 | 146 | 137 | 136 | 188 | 195 | 102 | -38 | 54 | 122 | 295 | 344 |
| 36 | 42 | 34 | 26 | 33 | 49 | 42 | -7 | 22 | 44 | 52 | 46 | |
PAT PATCr | 105 | 104 | 103 | 110 | 155 | 146 | 61 | -31 | 32 | 78 | 243 | 297 |
Growth PAT Growth% | 44.2 | -0.3 | -1.5 | 6.5 | 41.1 | -5.4 | -58.6 | -151.1 | 203.2 | 145.0 | 210.8 | 167.6 |
NPM NPM% | 14.6 | 13.4 | 13.0 | 14.9 | 17.0 | 16.2 | 5.3 | -3.0 | 2.8 | 6.1 | 15.8 | 17.7 |
| 7.0 | 6.6 | 6.5 | 6.9 | 9.6 | 9.1 | 3.6 | -1.9 | 1.8 | 2.0 | 12.4 | 15.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 10 | 20 |
Reserves ReservesCr | 632 | 979 | 1,077 | 1,189 | 1,321 | 1,471 | 1,814 | 1,775 | 1,800 | 2,353 | 2,572 |
| 222 | 237 | 266 | 253 | 411 | 604 | 612 | 784 | 693 | 674 | 848 | |
| 67 | 251 | 153 | 167 | 257 | 561 | 453 | 345 | 600 | 273 | 266 | |
| 931 | 1,472 | 1,499 | 1,610 | 1,989 | 2,632 | 2,876 | 2,904 | 3,093 | 3,311 | 3,706 | |
| 354 | 730 | 672 | 545 | 624 | 903 | 887 | 770 | 877 | 985 | 1,110 | |
| 577 | 742 | 827 | 1,065 | 1,365 | 1,730 | 1,988 | 2,134 | 2,216 | 2,326 | 2,596 | |
| 931 | 1,472 | 1,499 | 1,610 | 1,989 | 2,632 | 2,876 | 2,904 | 3,093 | 3,311 | 3,706 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 10 | 20 |
Reserves ReservesCr | 632 | 979 | 1,077 | 1,189 | 1,321 | 1,471 | 1,814 | 1,775 | 1,800 | 2,353 | 2,572 |
| 222 | 237 | 266 | 253 | 411 | 604 | 612 | 784 | 693 | 674 | 848 | |
| 67 | 251 | 153 | 167 | 257 | 561 | 453 | 345 | 600 | 273 | 266 | |
| 931 | 1,472 | 1,499 | 1,610 | 1,989 | 2,632 | 2,876 | 2,904 | 3,093 | 3,311 | 3,706 | |
| 354 | 730 | 672 | 545 | 624 | 903 | 887 | 770 | 877 | 985 | 1,110 | |
| 577 | 742 | 827 | 1,065 | 1,365 | 1,730 | 1,988 | 2,134 | 2,216 | 2,326 | 2,596 | |
| 931 | 1,472 | 1,499 | 1,610 | 1,989 | 2,632 | 2,876 | 2,904 | 3,093 | 3,311 | 3,706 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 129 | 37 | 45 | 147 | 124 | 47 | 105 | 180 | 137 | 132 | 342 | |
| -109 | -262 | -9 | -196 | -290 | -404 | -286 | -233 | -167 | -199 | -326 | |
| -20 | 313 | -61 | 10 | 176 | 436 | 83 | 46 | 47 | 63 | 14 | |
Net Cash Flow Net Cash FlowCr | 0 | 88 | -25 | -39 | 10 | 79 | -98 | -7 | 17 | -4 | 30 |
Free Cash Flow Free Cash FlowCr | 14 | -79 | -93 | 69 | -220 | -303 | -226 | -46 | -48 | -111 | -28 |
CFO To PAT CFO To PAT% | 122.9 | 35.9 | 43.7 | 134.0 | 80.5 | 32.1 | 173.5 | -580.9 | 427.7 | 168.9 | 140.6 |
CFO To EBITDA CFO To EBITDA% | 80.4 | 21.9 | 27.7 | 94.2 | 56.6 | 25.8 | 51.6 | 175.9 | 55.9 | 41.4 | 78.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 129 | 37 | 45 | 147 | 124 | 47 | 105 | 180 | 137 | 132 | 342 | |
| -109 | -262 | -9 | -196 | -290 | -404 | -286 | -233 | -167 | -199 | -326 | |
| -20 | 313 | -61 | 10 | 176 | 436 | 83 | 46 | 47 | 63 | 14 | |
Net Cash Flow Net Cash FlowCr | 0 | 88 | -25 | -39 | 10 | 79 | -98 | -7 | 17 | -4 | 30 |
Free Cash Flow Free Cash FlowCr | 14 | -79 | -93 | 69 | -220 | -303 | -226 | -46 | -48 | -111 | -28 |
CFO To PAT CFO To PAT% | 122.9 | 35.9 | 43.7 | 134.0 | 80.5 | 32.1 | 173.5 | -580.9 | 427.7 | 168.9 | 140.6 |
CFO To EBITDA CFO To EBITDA% | 80.4 | 21.9 | 27.7 | 94.2 | 56.6 | 25.8 | 51.6 | 175.9 | 55.9 | 41.4 | 78.7 |
| 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 | 3,301 | 5,094 | 3,791 | 2,774 | 1,993 | 2,721 | 3,447 | 1,991 | 4,005 | 6,484 | 6,819 | 20,047 |
Price To Earnings Price To Earnings | 32.1 | 47.3 | 36.0 | 24.7 | 12.8 | 18.4 | 56.8 | 125.7 | 82.8 | 28.0 | 65.3 | |
Price To Sales Price To Sales | 4.6 | 6.5 | 4.8 | 3.8 | 2.2 | 3.0 | 3.0 | 1.9 | 3.5 | 5.0 | 4.4 | 11.9 |
Price To Book Price To Book | 5.1 | 5.2 | 3.5 | 2.3 | 1.5 | 1.8 | 1.9 | 1.1 | 2.2 | 2.7 | 2.6 | 7.7 |
EV To EBITDA EV To EBITDA | 21.0 | 30.5 | 23.9 | 18.3 | 10.4 | 19.0 | 20.1 | 27.1 | 20.1 | 22.1 | 17.1 | 45.0 |
GPM GPM% | 42.9 | 45.6 | 47.5 | 55.1 | 60.7 | 59.6 | 56.5 | 49.3 | 55.7 | 59.0 | 60.8 | 60.8 |
OPM OPM% | 22.3 | 22.0 | 20.6 | 21.3 | 24.2 | 20.2 | 17.8 | 9.7 | 21.2 | 24.8 | 28.3 | 28.5 |
NPM NPM% | 14.6 | 13.4 | 13.0 | 14.9 | 17.0 | 16.2 | 5.3 | -3.0 | 2.8 | 6.1 | 15.8 | 17.7 |
ROCE ROCE% | 20.2 | 12.3 | 11.1 | 10.2 | 11.6 | 9.3 | 5.7 | 0.8 | 5.3 | 6.7 | 10.9 | 10.9 |
ROE ROE% | 16.4 | 10.6 | 9.5 | 9.1 | 11.6 | 9.9 | 3.3 | -1.7 | 1.8 | 3.3 | 9.4 | 9.4 |
ROA ROA% | 11.3 | 7.1 | 6.9 | 6.8 | 7.8 | 5.5 | 2.1 | -1.1 | 1.0 | 2.4 | 6.6 | 6.6 |
| 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 | 3,301 | 5,094 | 3,791 | 2,774 | 1,993 | 2,721 | 3,447 | 1,991 | 4,005 | 6,484 | 6,819 | 20,047 |
Price To Earnings Price To Earnings | 32.1 | 47.3 | 36.0 | 24.7 | 12.8 | 18.4 | 56.8 | 125.7 | 82.8 | 28.0 | 65.3 | |
Price To Sales Price To Sales | 4.6 | 6.5 | 4.8 | 3.8 | 2.2 | 3.0 | 3.0 | 1.9 | 3.5 | 5.0 | 4.4 | 11.9 |
Price To Book Price To Book | 5.1 | 5.2 | 3.5 | 2.3 | 1.5 | 1.8 | 1.9 | 1.1 | 2.2 | 2.7 | 2.6 | 7.7 |
EV To EBITDA EV To EBITDA | 21.0 | 30.5 | 23.9 | 18.3 | 10.4 | 19.0 | 20.1 | 27.1 | 20.1 | 22.1 | 17.1 | 45.0 |
GPM GPM% | 42.9 | 45.6 | 47.5 | 55.1 | 60.7 | 59.6 | 56.5 | 49.3 | 55.7 | 59.0 | 60.8 | 60.8 |
OPM OPM% | 22.3 | 22.0 | 20.6 | 21.3 | 24.2 | 20.2 | 17.8 | 9.7 | 21.2 | 24.8 | 28.3 | 28.5 |
NPM NPM% | 14.6 | 13.4 | 13.0 | 14.9 | 17.0 | 16.2 | 5.3 | -3.0 | 2.8 | 6.1 | 15.8 | 17.7 |
ROCE ROCE% | 20.2 | 12.3 | 11.1 | 10.2 | 11.6 | 9.3 | 5.7 | 0.8 | 5.3 | 6.7 | 10.9 | 10.9 |
ROE ROE% | 16.4 | 10.6 | 9.5 | 9.1 | 11.6 | 9.9 | 3.3 | -1.7 | 1.8 | 3.3 | 9.4 | 9.4 |
ROA ROA% | 11.3 | 7.1 | 6.9 | 6.8 | 7.8 | 5.5 | 2.1 | -1.1 | 1.0 | 2.4 | 6.6 | 6.6 |
Documents — Shilpa Medicare Ltd
Concall Transcript Summaries — Shilpa Medicare Ltd