| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 70 | 71 | 75 | 82 | 85 | 69 | 89 | 94 | 82 | 103 | 96 | |
Growth YoY Revenue Growth YoY% | 19.0 | 22.4 | 13.2 | 15.8 | 22.9 | 21.5 | -2.6 | 19.7 | 13.8 | -3.8 | 48.2 | 7.9 |
| 57 | 61 | 62 | 65 | 71 | 72 | 64 | 78 | 82 | 72 | 90 | 85 | |
| 10 | 9 | 9 | 9 | 12 | 13 | 6 | 11 | 12 | 10 | 12 | 11 | |
OPM OPM% | 14.4 | 12.6 | 13.0 | 12.6 | 14.3 | 15.6 | 8.3 | 12.3 | 12.8 | 12.6 | 12.1 | 11.6 |
| 1 | 2 | 1 | 1 | 0 | 2 | 6 | 1 | 0 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 5 | 5 | 3 | 5 | 5 | 5 | 4 | 4 |
PBT PBTCr | 5 | 6 | 5 | 5 | 5 | 8 | 6 | 4 | 5 | 4 | 8 | 6 |
| 2 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 3 | 4 | 5 | 4 | 4 | 7 | 5 | 3 | 4 | 4 | 7 | 5 | |
Growth YoY PAT Growth YoY% | -65.3 | -34.8 | -35.0 | -40.3 | 67.2 | 59.9 | 12.8 | -27.1 | -2.9 | -47.1 | 38.1 | 59.6 |
NPM NPM% | 4.0 | 6.2 | 6.5 | 5.2 | 5.4 | 8.1 | 7.5 | 3.2 | 4.6 | 4.5 | 7.0 | 4.7 |
| 1.3 | 2.0 | 2.3 | 2.3 | 2.6 | 3.4 | 2.6 | 1.0 | 1.9 | 1.7 | 2.9 | 2.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 70 | 71 | 75 | 82 | 85 | 69 | 89 | 94 | 82 | 103 | 96 | |
Growth YoY Revenue Growth YoY% | 19.0 | 22.4 | 13.2 | 15.8 | 22.9 | 21.5 | -2.6 | 19.7 | 13.8 | -3.8 | 48.2 | 7.9 |
| 57 | 61 | 62 | 65 | 71 | 72 | 64 | 78 | 82 | 72 | 90 | 85 | |
| 10 | 9 | 9 | 9 | 12 | 13 | 6 | 11 | 12 | 10 | 12 | 11 | |
OPM OPM% | 14.4 | 12.6 | 13.0 | 12.6 | 14.3 | 15.6 | 8.3 | 12.3 | 12.8 | 12.6 | 12.1 | 11.6 |
| 1 | 2 | 1 | 1 | 0 | 2 | 6 | 1 | 0 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 5 | 5 | 3 | 5 | 5 | 5 | 4 | 4 |
PBT PBTCr | 5 | 6 | 5 | 5 | 5 | 8 | 6 | 4 | 5 | 4 | 8 | 6 |
| 2 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 3 | 4 | 5 | 4 | 4 | 7 | 5 | 3 | 4 | 4 | 7 | 5 | |
Growth YoY PAT Growth YoY% | -65.3 | -34.8 | -35.0 | -40.3 | 67.2 | 59.9 | 12.8 | -27.1 | -2.9 | -47.1 | 38.1 | 59.6 |
NPM NPM% | 4.0 | 6.2 | 6.5 | 5.2 | 5.4 | 8.1 | 7.5 | 3.2 | 4.6 | 4.5 | 7.0 | 4.7 |
| 1.3 | 2.0 | 2.3 | 2.3 | 2.6 | 3.4 | 2.6 | 1.0 | 1.9 | 1.7 | 2.9 | 2.2 |
| 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 | 110 | 123 | 155 | 171 | 186 | 198 | 215 | 234 | 273 | 312 | 368 | 375 |
Growth Revenue Growth% | 166.0 | 12.3 | 25.7 | 9.9 | 9.2 | 6.1 | 8.7 | 9.2 | 16.4 | 14.2 | 18.0 | 14.9 |
| 100 | 106 | 131 | 147 | 158 | 160 | 168 | 192 | 234 | 272 | 322 | 329 | |
| 10 | 18 | 24 | 23 | 29 | 38 | 47 | 43 | 39 | 40 | 46 | 46 | |
OPM OPM% | 9.0 | 14.4 | 15.3 | 13.6 | 15.3 | 19.2 | 21.8 | 18.3 | 14.4 | 12.9 | 12.4 | 12.3 |
| 1 | 1 | 3 | 8 | 3 | 1 | 4 | 5 | 4 | 8 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 4 | 2 | 1 | 2 | 3 | 4 | 8 | 8 | 10 | 9 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 4 | 9 | 11 | 12 | 12 | 16 | 19 | 18 |
PBT PBTCr | 5 | 11 | 20 | 26 | 27 | 29 | 37 | 32 | 23 | 25 | 21 | 23 |
| 2 | 3 | 5 | 5 | 5 | 4 | 3 | 2 | 5 | 3 | 4 | 3 | |
PAT PATCr | 3 | 8 | 15 | 21 | 22 | 25 | 34 | 30 | 18 | 22 | 18 | 20 |
Growth PAT Growth% | 74.3 | 168.6 | 80.2 | 37.3 | 5.3 | 11.9 | 38.9 | -12.9 | -39.2 | 22.1 | -18.8 | 1.3 |
NPM NPM% | 2.9 | 6.9 | 9.8 | 12.3 | 11.8 | 12.5 | 15.9 | 12.7 | 6.6 | 7.1 | 4.9 | 5.2 |
| 3.6 | 9.9 | 9.6 | 11.8 | 10.2 | 12.9 | 18.1 | 15.0 | 10.8 | 10.6 | 7.7 | 8.7 |
| 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 | 110 | 123 | 155 | 171 | 186 | 198 | 215 | 234 | 273 | 312 | 368 | 375 |
Growth Revenue Growth% | 166.0 | 12.3 | 25.7 | 9.9 | 9.2 | 6.1 | 8.7 | 9.2 | 16.4 | 14.2 | 18.0 | 14.9 |
| 100 | 106 | 131 | 147 | 158 | 160 | 168 | 192 | 234 | 272 | 322 | 329 | |
| 10 | 18 | 24 | 23 | 29 | 38 | 47 | 43 | 39 | 40 | 46 | 46 | |
OPM OPM% | 9.0 | 14.4 | 15.3 | 13.6 | 15.3 | 19.2 | 21.8 | 18.3 | 14.4 | 12.9 | 12.4 | 12.3 |
| 1 | 1 | 3 | 8 | 3 | 1 | 4 | 5 | 4 | 8 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 4 | 2 | 1 | 2 | 3 | 4 | 8 | 8 | 10 | 9 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 4 | 9 | 11 | 12 | 12 | 16 | 19 | 18 |
PBT PBTCr | 5 | 11 | 20 | 26 | 27 | 29 | 37 | 32 | 23 | 25 | 21 | 23 |
| 2 | 3 | 5 | 5 | 5 | 4 | 3 | 2 | 5 | 3 | 4 | 3 | |
PAT PATCr | 3 | 8 | 15 | 21 | 22 | 25 | 34 | 30 | 18 | 22 | 18 | 20 |
Growth PAT Growth% | 74.3 | 168.6 | 80.2 | 37.3 | 5.3 | 11.9 | 38.9 | -12.9 | -39.2 | 22.1 | -18.8 | 1.3 |
NPM NPM% | 2.9 | 6.9 | 9.8 | 12.3 | 11.8 | 12.5 | 15.9 | 12.7 | 6.6 | 7.1 | 4.9 | 5.2 |
| 3.6 | 9.9 | 9.6 | 11.8 | 10.2 | 12.9 | 18.1 | 15.0 | 10.8 | 10.6 | 7.7 | 8.7 |
| 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 | 3 | 3 | 4 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 |
Reserves ReservesCr | 11 | 7 | 43 | 158 | 169 | 172 | 270 | 397 | 496 | 528 | 591 |
| 52 | 54 | 49 | 62 | 75 | 91 | 113 | 144 | 158 | 178 | 190 | |
| 13 | 13 | 9 | 7 | 4 | 13 | 10 | 15 | 26 | 20 | 30 | |
| 81 | 94 | 151 | 288 | 328 | 363 | 488 | 578 | 692 | 734 | 819 | |
| 51 | 63 | 106 | 212 | 158 | 131 | 240 | 262 | 294 | 315 | 382 | |
| 30 | 31 | 45 | 76 | 171 | 232 | 248 | 317 | 399 | 420 | 437 | |
| 81 | 94 | 151 | 288 | 328 | 363 | 488 | 578 | 692 | 734 | 819 |
| 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 | 3 | 3 | 4 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 |
Reserves ReservesCr | 11 | 7 | 43 | 158 | 169 | 172 | 270 | 397 | 496 | 528 | 591 |
| 52 | 54 | 49 | 62 | 75 | 91 | 113 | 144 | 158 | 178 | 190 | |
| 13 | 13 | 9 | 7 | 4 | 13 | 10 | 15 | 26 | 20 | 30 | |
| 81 | 94 | 151 | 288 | 328 | 363 | 488 | 578 | 692 | 734 | 819 | |
| 51 | 63 | 106 | 212 | 158 | 131 | 240 | 262 | 294 | 315 | 382 | |
| 30 | 31 | 45 | 76 | 171 | 232 | 248 | 317 | 399 | 420 | 437 | |
| 81 | 94 | 151 | 288 | 328 | 363 | 488 | 578 | 692 | 734 | 819 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 8 | -7 | -8 | 6 | 59 | 11 | -19 | -8 | -9 | -34 | |
| -18 | -4 | -24 | -24 | -102 | -65 | -23 | -71 | -74 | -21 | -21 | |
| 3 | -3 | 52 | 100 | 10 | 2 | 78 | 50 | 89 | 21 | 62 | |
Net Cash Flow Net Cash FlowCr | -3 | 2 | 21 | 69 | -86 | -4 | 66 | -40 | 7 | -10 | 6 |
Free Cash Flow Free Cash FlowCr | 10 | 5 | -22 | -37 | -85 | -6 | -14 | -82 | -76 | -32 | -51 |
CFO To PAT CFO To PAT% | 394.0 | 95.6 | -46.0 | -36.8 | 25.9 | 238.3 | 32.5 | -63.5 | -44.5 | -41.6 | -189.0 |
CFO To EBITDA CFO To EBITDA% | 125.8 | 45.5 | -29.5 | -33.1 | 20.0 | 154.8 | 23.8 | -44.1 | -20.5 | -22.9 | -74.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 8 | -7 | -8 | 6 | 59 | 11 | -19 | -8 | -9 | -34 | |
| -18 | -4 | -24 | -24 | -102 | -65 | -23 | -71 | -74 | -21 | -21 | |
| 3 | -3 | 52 | 100 | 10 | 2 | 78 | 50 | 89 | 21 | 62 | |
Net Cash Flow Net Cash FlowCr | -3 | 2 | 21 | 69 | -86 | -4 | 66 | -40 | 7 | -10 | 6 |
Free Cash Flow Free Cash FlowCr | 10 | 5 | -22 | -37 | -85 | -6 | -14 | -82 | -76 | -32 | -51 |
CFO To PAT CFO To PAT% | 394.0 | 95.6 | -46.0 | -36.8 | 25.9 | 238.3 | 32.5 | -63.5 | -44.5 | -41.6 | -189.0 |
CFO To EBITDA CFO To EBITDA% | 125.8 | 45.5 | -29.5 | -33.1 | 20.0 | 154.8 | 23.8 | -44.1 | -20.5 | -22.9 | -74.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 25 | 86 | 287 | 372 | 305 | 972 | 1,352 | 974 | 899 | 986 | 349 | 669 |
Price To Earnings Price To Earnings | 7.8 | 10.2 | 18.9 | 27.3 | 21.8 | 55.3 | 52.8 | 47.0 | 70.7 | 59.1 | 28.2 | 48.1 |
Price To Sales Price To Sales | 0.2 | 0.7 | 1.9 | 2.2 | 1.6 | 4.9 | 6.3 | 4.2 | 3.3 | 3.2 | 0.9 | 1.8 |
Price To Book Price To Book | 1.7 | 8.0 | 5.9 | 2.3 | 1.7 | 5.4 | 4.9 | 2.4 | 1.8 | 1.8 | 0.6 | 1.1 |
EV To EBITDA EV To EBITDA | 4.9 | 6.0 | 11.9 | 12.7 | 10.7 | 26.2 | 28.2 | 23.3 | 23.8 | 26.2 | 9.4 | 14.9 |
GPM GPM% | 27.8 | 31.5 | 29.7 | 27.3 | 29.4 | 35.6 | 43.7 | 40.4 | 39.7 | 37.0 | 36.2 | 36.2 |
OPM OPM% | 9.0 | 14.4 | 15.3 | 13.6 | 15.3 | 19.2 | 21.8 | 18.3 | 14.4 | 12.9 | 12.4 | 12.3 |
NPM NPM% | 2.9 | 6.9 | 9.8 | 12.3 | 11.8 | 12.5 | 15.9 | 12.7 | 6.6 | 7.1 | 4.9 | 5.2 |
ROCE ROCE% | 21.4 | 44.7 | 35.0 | 15.3 | 15.1 | 14.7 | 12.5 | 7.8 | 5.3 | 5.2 | 4.4 | 4.4 |
ROE ROE% | 21.9 | 78.4 | 32.0 | 12.7 | 12.5 | 13.8 | 12.3 | 7.4 | 3.6 | 4.1 | 3.0 | 3.0 |
ROA ROA% | 3.9 | 9.0 | 10.1 | 7.3 | 6.7 | 6.8 | 7.0 | 5.2 | 2.6 | 3.0 | 2.2 | 2.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 25 | 86 | 287 | 372 | 305 | 972 | 1,352 | 974 | 899 | 986 | 349 | 669 |
Price To Earnings Price To Earnings | 7.8 | 10.2 | 18.9 | 27.3 | 21.8 | 55.3 | 52.8 | 47.0 | 70.7 | 59.1 | 28.2 | 48.1 |
Price To Sales Price To Sales | 0.2 | 0.7 | 1.9 | 2.2 | 1.6 | 4.9 | 6.3 | 4.2 | 3.3 | 3.2 | 0.9 | 1.8 |
Price To Book Price To Book | 1.7 | 8.0 | 5.9 | 2.3 | 1.7 | 5.4 | 4.9 | 2.4 | 1.8 | 1.8 | 0.6 | 1.1 |
EV To EBITDA EV To EBITDA | 4.9 | 6.0 | 11.9 | 12.7 | 10.7 | 26.2 | 28.2 | 23.3 | 23.8 | 26.2 | 9.4 | 14.9 |
GPM GPM% | 27.8 | 31.5 | 29.7 | 27.3 | 29.4 | 35.6 | 43.7 | 40.4 | 39.7 | 37.0 | 36.2 | 36.2 |
OPM OPM% | 9.0 | 14.4 | 15.3 | 13.6 | 15.3 | 19.2 | 21.8 | 18.3 | 14.4 | 12.9 | 12.4 | 12.3 |
NPM NPM% | 2.9 | 6.9 | 9.8 | 12.3 | 11.8 | 12.5 | 15.9 | 12.7 | 6.6 | 7.1 | 4.9 | 5.2 |
ROCE ROCE% | 21.4 | 44.7 | 35.0 | 15.3 | 15.1 | 14.7 | 12.5 | 7.8 | 5.3 | 5.2 | 4.4 | 4.4 |
ROE ROE% | 21.9 | 78.4 | 32.0 | 12.7 | 12.5 | 13.8 | 12.3 | 7.4 | 3.6 | 4.1 | 3.0 | 3.0 |
ROA ROA% | 3.9 | 9.0 | 10.1 | 7.3 | 6.7 | 6.8 | 7.0 | 5.2 | 2.6 | 3.0 | 2.2 | 2.2 |
Documents — Shivalik Rasayan Ltd
Concall Transcript Summaries — Shivalik Rasayan Ltd