| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 455 | 472 | 513 | 470 | 543 | 543 | 567 | 581 | 554 | 584 | 650 | 662 | |
Growth YoY Revenue Growth YoY% | 10.0 | 22.6 | 8.7 | 11.3 | 19.1 | 15.2 | 10.5 | 23.4 | 2.1 | 7.5 | 14.5 | 14.1 |
| 384 | 396 | 424 | 392 | 462 | 479 | 494 | 507 | 501 | 528 | 589 | 574 | |
| 72 | 76 | 90 | 78 | 81 | 65 | 73 | 73 | 53 | 56 | 61 | 89 | |
OPM OPM% | 15.7 | 16.1 | 17.4 | 16.6 | 14.9 | 11.9 | 12.9 | 12.6 | 9.5 | 9.6 | 9.3 | 13.4 |
| 2 | 2 | 1 | -119 | 20 | 0 | 61 | 3 | 1 | 33 | 8 | 30 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 10 | 10 | 13 | 14 | 13 | 13 | 14 | 14 | 15 | 15 |
Depreciation DepreciationCr | 22 | 22 | 22 | 22 | 24 | 23 | 25 | 26 | 27 | 27 | 39 | 35 |
PBT PBTCr | 41 | 46 | 59 | -73 | 64 | 27 | 97 | 37 | 12 | 49 | 15 | 69 |
| 11 | 14 | 24 | 12 | 24 | 10 | -6 | 11 | 3 | 16 | 13 | 24 | |
| 30 | 32 | 33 | -87 | 40 | 18 | 103 | 26 | 9 | 33 | 2 | 45 | |
Growth YoY PAT Growth YoY% | 19.5 | 140.5 | 2,858.4 | -412.0 | 32.0 | -45.5 | 206.6 | 129.4 | -77.0 | 86.3 | -98.2 | 77.8 |
NPM NPM% | 6.6 | 6.8 | 6.5 | -18.5 | 7.3 | 3.2 | 18.1 | 4.4 | 1.7 | 5.6 | 0.3 | 6.9 |
| 2.2 | 2.4 | 2.5 | -6.3 | 2.9 | 1.3 | 7.4 | 1.9 | 0.7 | 2.4 | 0.1 | 3.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 455 | 472 | 513 | 470 | 543 | 543 | 567 | 581 | 554 | 584 | 650 | 662 | |
Growth YoY Revenue Growth YoY% | 10.0 | 22.6 | 8.7 | 11.3 | 19.1 | 15.2 | 10.5 | 23.4 | 2.1 | 7.5 | 14.5 | 14.1 |
| 384 | 396 | 424 | 392 | 462 | 479 | 494 | 507 | 501 | 528 | 589 | 574 | |
| 72 | 76 | 90 | 78 | 81 | 65 | 73 | 73 | 53 | 56 | 61 | 89 | |
OPM OPM% | 15.7 | 16.1 | 17.4 | 16.6 | 14.9 | 11.9 | 12.9 | 12.6 | 9.5 | 9.6 | 9.3 | 13.4 |
| 2 | 2 | 1 | -119 | 20 | 0 | 61 | 3 | 1 | 33 | 8 | 30 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 10 | 10 | 13 | 14 | 13 | 13 | 14 | 14 | 15 | 15 |
Depreciation DepreciationCr | 22 | 22 | 22 | 22 | 24 | 23 | 25 | 26 | 27 | 27 | 39 | 35 |
PBT PBTCr | 41 | 46 | 59 | -73 | 64 | 27 | 97 | 37 | 12 | 49 | 15 | 69 |
| 11 | 14 | 24 | 12 | 24 | 10 | -6 | 11 | 3 | 16 | 13 | 24 | |
| 30 | 32 | 33 | -87 | 40 | 18 | 103 | 26 | 9 | 33 | 2 | 45 | |
Growth YoY PAT Growth YoY% | 19.5 | 140.5 | 2,858.4 | -412.0 | 32.0 | -45.5 | 206.6 | 129.4 | -77.0 | 86.3 | -98.2 | 77.8 |
NPM NPM% | 6.6 | 6.8 | 6.5 | -18.5 | 7.3 | 3.2 | 18.1 | 4.4 | 1.7 | 5.6 | 0.3 | 6.9 |
| 2.2 | 2.4 | 2.5 | -6.3 | 2.9 | 1.3 | 7.4 | 1.9 | 0.7 | 2.4 | 0.1 | 3.3 |
| 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 | 925 | 981 | 1,021 | 1,044 | 1,114 | 1,322 | 1,564 | 1,687 | 1,841 | 2,123 | 2,368 | 2,450 |
Growth Revenue Growth% | 10.7 | 6.0 | 4.1 | 2.2 | 6.8 | 18.6 | 18.3 | 7.8 | 9.2 | 15.3 | 11.5 | 9.7 |
| 775 | 815 | 863 | 912 | 956 | 1,086 | 1,350 | 1,469 | 1,538 | 1,826 | 2,126 | 2,192 | |
| 150 | 166 | 158 | 132 | 158 | 236 | 215 | 217 | 303 | 297 | 242 | 258 | |
OPM OPM% | 16.2 | 16.9 | 15.5 | 12.7 | 14.2 | 17.8 | 13.7 | 12.9 | 16.5 | 14.0 | 10.2 | 10.5 |
| 10 | 12 | 13 | 28 | -27 | 36 | 6 | -9 | 6 | -38 | 45 | 72 | |
Interest Expense Interest ExpenseCr | 20 | 5 | 4 | 14 | 25 | 17 | 16 | 24 | 40 | 49 | 56 | 57 |
Depreciation DepreciationCr | 30 | 19 | 24 | 31 | 52 | 62 | 72 | 80 | 86 | 95 | 119 | 128 |
PBT PBTCr | 110 | 153 | 143 | 115 | 54 | 194 | 132 | 104 | 183 | 115 | 112 | 145 |
| 37 | 48 | 51 | 27 | 19 | 50 | -17 | 41 | 59 | 41 | 43 | 56 | |
PAT PATCr | 73 | 105 | 93 | 88 | 36 | 144 | 149 | 63 | 124 | 74 | 69 | 89 |
Growth PAT Growth% | 3.8 | 43.5 | -11.7 | -5.1 | -59.2 | 301.5 | 3.8 | -57.9 | 96.7 | -40.2 | -6.7 | -52.0 |
NPM NPM% | 7.9 | 10.7 | 9.1 | 8.4 | 3.2 | 10.9 | 9.6 | 3.7 | 6.7 | 3.5 | 2.9 | 3.6 |
| 5.4 | 7.3 | 6.5 | 6.2 | 2.6 | 10.5 | 10.8 | 4.5 | 8.9 | 5.3 | 5.0 | 6.4 |
| 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 | 925 | 981 | 1,021 | 1,044 | 1,114 | 1,322 | 1,564 | 1,687 | 1,841 | 2,123 | 2,368 | 2,450 |
Growth Revenue Growth% | 10.7 | 6.0 | 4.1 | 2.2 | 6.8 | 18.6 | 18.3 | 7.8 | 9.2 | 15.3 | 11.5 | 9.7 |
| 775 | 815 | 863 | 912 | 956 | 1,086 | 1,350 | 1,469 | 1,538 | 1,826 | 2,126 | 2,192 | |
| 150 | 166 | 158 | 132 | 158 | 236 | 215 | 217 | 303 | 297 | 242 | 258 | |
OPM OPM% | 16.2 | 16.9 | 15.5 | 12.7 | 14.2 | 17.8 | 13.7 | 12.9 | 16.5 | 14.0 | 10.2 | 10.5 |
| 10 | 12 | 13 | 28 | -27 | 36 | 6 | -9 | 6 | -38 | 45 | 72 | |
Interest Expense Interest ExpenseCr | 20 | 5 | 4 | 14 | 25 | 17 | 16 | 24 | 40 | 49 | 56 | 57 |
Depreciation DepreciationCr | 30 | 19 | 24 | 31 | 52 | 62 | 72 | 80 | 86 | 95 | 119 | 128 |
PBT PBTCr | 110 | 153 | 143 | 115 | 54 | 194 | 132 | 104 | 183 | 115 | 112 | 145 |
| 37 | 48 | 51 | 27 | 19 | 50 | -17 | 41 | 59 | 41 | 43 | 56 | |
PAT PATCr | 73 | 105 | 93 | 88 | 36 | 144 | 149 | 63 | 124 | 74 | 69 | 89 |
Growth PAT Growth% | 3.8 | 43.5 | -11.7 | -5.1 | -59.2 | 301.5 | 3.8 | -57.9 | 96.7 | -40.2 | -6.7 | -52.0 |
NPM NPM% | 7.9 | 10.7 | 9.1 | 8.4 | 3.2 | 10.9 | 9.6 | 3.7 | 6.7 | 3.5 | 2.9 | 3.6 |
| 5.4 | 7.3 | 6.5 | 6.2 | 2.6 | 10.5 | 10.8 | 4.5 | 8.9 | 5.3 | 5.0 | 6.4 |
| 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 | 145 | 145 | 145 | 145 | 141 | 141 | 138 | 138 | 138 | 138 | 138 |
Reserves ReservesCr | 571 | 667 | 712 | 719 | 683 | 810 | 875 | 926 | 1,074 | 1,134 | 1,223 |
| 250 | 247 | 364 | 480 | 575 | 574 | 725 | 709 | 934 | 1,131 | 1,159 | |
| 41 | 18 | 58 | 91 | 80 | 370 | 478 | 411 | 254 | 281 | 392 | |
| 1,008 | 1,077 | 1,280 | 1,445 | 1,490 | 1,898 | 2,297 | 2,222 | 2,402 | 2,685 | 2,913 | |
| 710 | 697 | 698 | 770 | 808 | 1,044 | 1,232 | 1,207 | 1,363 | 1,576 | 1,470 | |
| 297 | 380 | 581 | 675 | 682 | 854 | 1,065 | 1,016 | 1,039 | 1,109 | 1,443 | |
| 1,008 | 1,077 | 1,280 | 1,445 | 1,490 | 1,898 | 2,297 | 2,222 | 2,402 | 2,685 | 2,913 |
| 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 | 145 | 145 | 145 | 145 | 141 | 141 | 138 | 138 | 138 | 138 | 138 |
Reserves ReservesCr | 571 | 667 | 712 | 719 | 683 | 810 | 875 | 926 | 1,074 | 1,134 | 1,223 |
| 250 | 247 | 364 | 480 | 575 | 574 | 725 | 709 | 934 | 1,131 | 1,159 | |
| 41 | 18 | 58 | 91 | 80 | 370 | 478 | 411 | 254 | 281 | 392 | |
| 1,008 | 1,077 | 1,280 | 1,445 | 1,490 | 1,898 | 2,297 | 2,222 | 2,402 | 2,685 | 2,913 | |
| 710 | 697 | 698 | 770 | 808 | 1,044 | 1,232 | 1,207 | 1,363 | 1,576 | 1,470 | |
| 297 | 380 | 581 | 675 | 682 | 854 | 1,065 | 1,016 | 1,039 | 1,109 | 1,443 | |
| 1,008 | 1,077 | 1,280 | 1,445 | 1,490 | 1,898 | 2,297 | 2,222 | 2,402 | 2,685 | 2,913 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 86 | 102 | 103 | 77 | 205 | 195 | 50 | 197 | 107 | 16 | 263 | |
| -77 | -104 | -164 | -137 | -40 | -149 | -160 | -103 | -82 | -72 | -205 | |
| -24 | -16 | 28 | 49 | -196 | 88 | 12 | -175 | 8 | 99 | -158 | |
Net Cash Flow Net Cash FlowCr | -14 | -17 | -33 | -11 | -31 | 134 | -97 | -81 | 34 | 43 | -100 |
Free Cash Flow Free Cash FlowCr | 63 | 64 | -17 | -39 | 205 | 199 | 78 | 149 | 47 | -80 | 60 |
CFO To PAT CFO To PAT% | 118.3 | 97.6 | 111.6 | 87.9 | 572.2 | 135.6 | 33.6 | 312.4 | 86.8 | 21.3 | 380.5 |
CFO To EBITDA CFO To EBITDA% | 57.7 | 61.7 | 65.3 | 58.5 | 129.7 | 82.7 | 23.4 | 90.5 | 35.4 | 5.3 | 108.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 86 | 102 | 103 | 77 | 205 | 195 | 50 | 197 | 107 | 16 | 263 | |
| -77 | -104 | -164 | -137 | -40 | -149 | -160 | -103 | -82 | -72 | -205 | |
| -24 | -16 | 28 | 49 | -196 | 88 | 12 | -175 | 8 | 99 | -158 | |
Net Cash Flow Net Cash FlowCr | -14 | -17 | -33 | -11 | -31 | 134 | -97 | -81 | 34 | 43 | -100 |
Free Cash Flow Free Cash FlowCr | 63 | 64 | -17 | -39 | 205 | 199 | 78 | 149 | 47 | -80 | 60 |
CFO To PAT CFO To PAT% | 118.3 | 97.6 | 111.6 | 87.9 | 572.2 | 135.6 | 33.6 | 312.4 | 86.8 | 21.3 | 380.5 |
CFO To EBITDA CFO To EBITDA% | 57.7 | 61.7 | 65.3 | 58.5 | 129.7 | 82.7 | 23.4 | 90.5 | 35.4 | 5.3 | 108.8 |
| 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 | 3,276 | 4,308 | 3,738 | 2,219 | 1,097 | 1,579 | 1,987 | 1,375 | 2,841 | 2,460 | 1,550 | 1,999 |
Price To Earnings Price To Earnings | 44.9 | 41.1 | 39.8 | 25.1 | 30.7 | 10.9 | 13.4 | 22.5 | 23.2 | 33.6 | 22.4 | 22.5 |
Price To Sales Price To Sales | 3.5 | 4.4 | 3.6 | 2.1 | 1.0 | 1.2 | 1.3 | 0.8 | 1.5 | 1.1 | 0.7 | 0.8 |
Price To Book Price To Book | 4.6 | 5.3 | 4.4 | 2.6 | 1.3 | 1.7 | 2.0 | 1.3 | 2.3 | 1.9 | 1.1 | 1.5 |
EV To EBITDA EV To EBITDA | 21.8 | 26.0 | 24.5 | 19.0 | 8.7 | 8.3 | 11.9 | 8.9 | 11.2 | 10.8 | 10.4 | 11.2 |
GPM GPM% | 40.3 | 41.4 | 40.7 | 39.0 | 38.8 | 39.9 | 37.6 | 37.0 | 40.8 | 40.0 | 38.1 | 38.1 |
OPM OPM% | 16.2 | 16.9 | 15.5 | 12.7 | 14.2 | 17.8 | 13.7 | 12.9 | 16.5 | 14.0 | 10.2 | 10.5 |
NPM NPM% | 7.9 | 10.7 | 9.1 | 8.4 | 3.2 | 10.9 | 9.6 | 3.7 | 6.7 | 3.5 | 2.9 | 3.6 |
ROCE ROCE% | 16.5 | 18.1 | 14.4 | 10.8 | 6.8 | 14.3 | 8.7 | 7.6 | 11.9 | 7.8 | 7.0 | 7.0 |
ROE ROE% | 10.2 | 12.9 | 10.8 | 10.2 | 4.3 | 15.1 | 14.8 | 5.9 | 10.2 | 5.8 | 5.1 | 5.1 |
ROA ROA% | 7.3 | 9.7 | 7.2 | 6.1 | 2.4 | 7.6 | 6.5 | 2.8 | 5.2 | 2.8 | 2.4 | 2.4 |
| 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 | 3,276 | 4,308 | 3,738 | 2,219 | 1,097 | 1,579 | 1,987 | 1,375 | 2,841 | 2,460 | 1,550 | 1,999 |
Price To Earnings Price To Earnings | 44.9 | 41.1 | 39.8 | 25.1 | 30.7 | 10.9 | 13.4 | 22.5 | 23.2 | 33.6 | 22.4 | 22.5 |
Price To Sales Price To Sales | 3.5 | 4.4 | 3.6 | 2.1 | 1.0 | 1.2 | 1.3 | 0.8 | 1.5 | 1.1 | 0.7 | 0.8 |
Price To Book Price To Book | 4.6 | 5.3 | 4.4 | 2.6 | 1.3 | 1.7 | 2.0 | 1.3 | 2.3 | 1.9 | 1.1 | 1.5 |
EV To EBITDA EV To EBITDA | 21.8 | 26.0 | 24.5 | 19.0 | 8.7 | 8.3 | 11.9 | 8.9 | 11.2 | 10.8 | 10.4 | 11.2 |
GPM GPM% | 40.3 | 41.4 | 40.7 | 39.0 | 38.8 | 39.9 | 37.6 | 37.0 | 40.8 | 40.0 | 38.1 | 38.1 |
OPM OPM% | 16.2 | 16.9 | 15.5 | 12.7 | 14.2 | 17.8 | 13.7 | 12.9 | 16.5 | 14.0 | 10.2 | 10.5 |
NPM NPM% | 7.9 | 10.7 | 9.1 | 8.4 | 3.2 | 10.9 | 9.6 | 3.7 | 6.7 | 3.5 | 2.9 | 3.6 |
ROCE ROCE% | 16.5 | 18.1 | 14.4 | 10.8 | 6.8 | 14.3 | 8.7 | 7.6 | 11.9 | 7.8 | 7.0 | 7.0 |
ROE ROE% | 10.2 | 12.9 | 10.8 | 10.2 | 4.3 | 15.1 | 14.8 | 5.9 | 10.2 | 5.8 | 5.1 | 5.1 |
ROA ROA% | 7.3 | 9.7 | 7.2 | 6.1 | 2.4 | 7.6 | 6.5 | 2.8 | 5.2 | 2.8 | 2.4 | 2.4 |
Documents — S H Kelkar & Company Ltd
Concall Transcript Summaries — S H Kelkar & Company Ltd