| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 499 | 386 | 680 | 746 | 550 | 332 | 771 | 846 | 555 | 539 | 898 | 958 | |
Growth YoY Revenue Growth YoY% | 21.5 | 17.8 | 16.5 | 18.1 | 10.3 | -14.1 | 13.4 | 13.4 | 1.0 | 62.5 | 16.4 | 13.2 |
| 459 | 364 | 608 | 665 | 505 | 313 | 681 | 741 | 513 | 498 | 807 | 857 | |
| 39 | 22 | 71 | 81 | 45 | 18 | 90 | 105 | 42 | 41 | 90 | 100 | |
OPM OPM% | 7.9 | 5.7 | 10.5 | 10.8 | 8.2 | 5.5 | 11.7 | 12.4 | 7.5 | 7.6 | 10.1 | 10.4 |
| 0 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 1 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 11 | 8 | 6 | 7 | 9 | 5 | 3 | 6 | 7 | 3 |
Depreciation DepreciationCr | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 |
PBT PBTCr | 21 | 3 | 50 | 62 | 29 | 1 | 71 | 90 | 28 | 24 | 73 | 85 |
| 0 | 0 | -2 | 16 | 7 | 0 | 18 | 23 | 7 | 6 | 18 | 22 | |
| 21 | 3 | 52 | 46 | 22 | 1 | 53 | 67 | 21 | 18 | 54 | 64 | |
Growth YoY PAT Growth YoY% | 330.0 | 2,161.5 | 95.3 | 45.9 | 3.4 | -80.2 | 1.2 | 44.3 | -3.4 | 3,209.4 | 2.4 | -5.0 |
NPM NPM% | 4.2 | 0.7 | 7.7 | 6.2 | 4.0 | 0.2 | 6.9 | 7.9 | 3.8 | 3.3 | 6.0 | 6.6 |
| 14.6 | 1.9 | 36.1 | 32.1 | 15.1 | 0.4 | 36.6 | 46.3 | 14.6 | 12.1 | 37.5 | 44.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 499 | 386 | 680 | 746 | 550 | 332 | 771 | 846 | 555 | 539 | 898 | 958 | |
Growth YoY Revenue Growth YoY% | 21.5 | 17.8 | 16.5 | 18.1 | 10.3 | -14.1 | 13.4 | 13.4 | 1.0 | 62.5 | 16.4 | 13.2 |
| 459 | 364 | 608 | 665 | 505 | 313 | 681 | 741 | 513 | 498 | 807 | 857 | |
| 39 | 22 | 71 | 81 | 45 | 18 | 90 | 105 | 42 | 41 | 90 | 100 | |
OPM OPM% | 7.9 | 5.7 | 10.5 | 10.8 | 8.2 | 5.5 | 11.7 | 12.4 | 7.5 | 7.6 | 10.1 | 10.4 |
| 0 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 1 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 11 | 8 | 6 | 7 | 9 | 5 | 3 | 6 | 7 | 3 |
Depreciation DepreciationCr | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 |
PBT PBTCr | 21 | 3 | 50 | 62 | 29 | 1 | 71 | 90 | 28 | 24 | 73 | 85 |
| 0 | 0 | -2 | 16 | 7 | 0 | 18 | 23 | 7 | 6 | 18 | 22 | |
| 21 | 3 | 52 | 46 | 22 | 1 | 53 | 67 | 21 | 18 | 54 | 64 | |
Growth YoY PAT Growth YoY% | 330.0 | 2,161.5 | 95.3 | 45.9 | 3.4 | -80.2 | 1.2 | 44.3 | -3.4 | 3,209.4 | 2.4 | -5.0 |
NPM NPM% | 4.2 | 0.7 | 7.7 | 6.2 | 4.0 | 0.2 | 6.9 | 7.9 | 3.8 | 3.3 | 6.0 | 6.6 |
| 14.6 | 1.9 | 36.1 | 32.1 | 15.1 | 0.4 | 36.6 | 46.3 | 14.6 | 12.1 | 37.5 | 44.0 |
| 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 | 1,166 | 1,356 | 1,135 | 1,409 | 1,154 | 591 | 924 | 1,822 | 2,196 | 2,399 | 2,838 | 2,950 |
Growth Revenue Growth% | 5.5 | 16.3 | -16.3 | 24.1 | -18.1 | -48.8 | 56.4 | 97.1 | 20.6 | 9.3 | 18.3 | 18.1 |
| 1,080 | 1,246 | 1,090 | 1,335 | 1,142 | 660 | 965 | 1,740 | 2,017 | 2,164 | 2,560 | 2,676 | |
| 87 | 110 | 45 | 74 | 12 | -69 | -41 | 82 | 179 | 235 | 278 | 273 | |
OPM OPM% | 7.4 | 8.1 | 4.0 | 5.3 | 1.0 | -11.6 | -4.5 | 4.5 | 8.2 | 9.8 | 9.8 | 9.3 |
| 6 | 4 | 3 | 4 | 5 | 5 | 6 | 3 | 5 | 6 | 8 | 7 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 11 | 16 | 15 | 23 | 22 | 25 | 30 | 30 | 21 | 18 |
Depreciation DepreciationCr | 20 | 24 | 28 | 38 | 41 | 46 | 44 | 42 | 48 | 48 | 52 | 53 |
PBT PBTCr | 68 | 84 | 9 | 24 | -38 | -133 | -100 | 17 | 106 | 162 | 214 | 210 |
| 17 | 21 | 1 | 5 | -17 | 0 | -1 | -3 | -1 | 41 | 54 | 53 | |
PAT PATCr | 51 | 63 | 9 | 20 | -21 | -133 | -100 | 20 | 108 | 122 | 160 | 156 |
Growth PAT Growth% | 38.5 | 23.1 | -86.5 | 130.4 | -207.6 | -533.8 | 25.3 | 119.9 | 443.9 | 12.8 | 31.3 | 10.0 |
NPM NPM% | 4.4 | 4.7 | 0.8 | 1.4 | -1.8 | -22.6 | -10.8 | 1.1 | 4.9 | 5.1 | 5.6 | 5.3 |
| 35.4 | 43.5 | 5.9 | 13.5 | -14.6 | -92.2 | -68.9 | 13.7 | 74.5 | 84.1 | 110.4 | 108.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,166 | 1,356 | 1,135 | 1,409 | 1,154 | 591 | 924 | 1,822 | 2,196 | 2,399 | 2,838 | 2,950 |
Growth Revenue Growth% | 5.5 | 16.3 | -16.3 | 24.1 | -18.1 | -48.8 | 56.4 | 97.1 | 20.6 | 9.3 | 18.3 | 18.1 |
| 1,080 | 1,246 | 1,090 | 1,335 | 1,142 | 660 | 965 | 1,740 | 2,017 | 2,164 | 2,560 | 2,676 | |
| 87 | 110 | 45 | 74 | 12 | -69 | -41 | 82 | 179 | 235 | 278 | 273 | |
OPM OPM% | 7.4 | 8.1 | 4.0 | 5.3 | 1.0 | -11.6 | -4.5 | 4.5 | 8.2 | 9.8 | 9.8 | 9.3 |
| 6 | 4 | 3 | 4 | 5 | 5 | 6 | 3 | 5 | 6 | 8 | 7 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 11 | 16 | 15 | 23 | 22 | 25 | 30 | 30 | 21 | 18 |
Depreciation DepreciationCr | 20 | 24 | 28 | 38 | 41 | 46 | 44 | 42 | 48 | 48 | 52 | 53 |
PBT PBTCr | 68 | 84 | 9 | 24 | -38 | -133 | -100 | 17 | 106 | 162 | 214 | 210 |
| 17 | 21 | 1 | 5 | -17 | 0 | -1 | -3 | -1 | 41 | 54 | 53 | |
PAT PATCr | 51 | 63 | 9 | 20 | -21 | -133 | -100 | 20 | 108 | 122 | 160 | 156 |
Growth PAT Growth% | 38.5 | 23.1 | -86.5 | 130.4 | -207.6 | -533.8 | 25.3 | 119.9 | 443.9 | 12.8 | 31.3 | 10.0 |
NPM NPM% | 4.4 | 4.7 | 0.8 | 1.4 | -1.8 | -22.6 | -10.8 | 1.1 | 4.9 | 5.1 | 5.6 | 5.3 |
| 35.4 | 43.5 | 5.9 | 13.5 | -14.6 | -92.2 | -68.9 | 13.7 | 74.5 | 84.1 | 110.4 | 108.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 326 | 389 | 384 | 399 | 370 | 241 | 147 | 163 | 271 | 368 | 505 |
| 325 | 281 | 408 | 519 | 320 | 442 | 593 | 685 | 820 | 772 | 790 | |
| 62 | 101 | 181 | 162 | 154 | 99 | 61 | 74 | 107 | 145 | 88 | |
| 727 | 785 | 987 | 1,095 | 859 | 796 | 816 | 937 | 1,213 | 1,299 | 1,397 | |
| 493 | 450 | 556 | 657 | 383 | 364 | 420 | 538 | 825 | 903 | 989 | |
| 234 | 335 | 430 | 438 | 476 | 433 | 395 | 398 | 388 | 396 | 408 | |
| 727 | 785 | 987 | 1,095 | 859 | 796 | 816 | 937 | 1,213 | 1,299 | 1,397 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 326 | 389 | 384 | 399 | 370 | 241 | 147 | 163 | 271 | 368 | 505 |
| 325 | 281 | 408 | 519 | 320 | 442 | 593 | 685 | 820 | 772 | 790 | |
| 62 | 101 | 181 | 162 | 154 | 99 | 61 | 74 | 107 | 145 | 88 | |
| 727 | 785 | 987 | 1,095 | 859 | 796 | 816 | 937 | 1,213 | 1,299 | 1,397 | |
| 493 | 450 | 556 | 657 | 383 | 364 | 420 | 538 | 825 | 903 | 989 | |
| 234 | 335 | 430 | 438 | 476 | 433 | 395 | 398 | 388 | 396 | 408 | |
| 727 | 785 | 987 | 1,095 | 859 | 796 | 816 | 937 | 1,213 | 1,299 | 1,397 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 55 | 150 | -47 | -19 | 90 | -50 | 177 | 156 | |
| -58 | -47 | -28 | -7 | -42 | -46 | -61 | -66 | |
| 10 | -97 | 60 | 17 | -55 | 127 | -148 | -89 | |
Net Cash Flow Net Cash FlowCr | 8 | 6 | -15 | -8 | -7 | 31 | -32 | 1 |
Free Cash Flow Free Cash FlowCr | -6 | 102 | -66 | -38 | 49 | -87 | 116 | 86 |
CFO To PAT CFO To PAT% | 282.1 | -712.2 | 35.0 | 18.7 | 454.1 | -46.0 | 145.9 | 97.8 |
CFO To EBITDA CFO To EBITDA% | 74.2 | 1,262.2 | 67.8 | 45.2 | 110.3 | -27.8 | 75.7 | 56.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 55 | 150 | -47 | -19 | 90 | -50 | 177 | 156 | |
| -58 | -47 | -28 | -7 | -42 | -46 | -61 | -66 | |
| 10 | -97 | 60 | 17 | -55 | 127 | -148 | -89 | |
Net Cash Flow Net Cash FlowCr | 8 | 6 | -15 | -8 | -7 | 31 | -32 | 1 |
Free Cash Flow Free Cash FlowCr | -6 | 102 | -66 | -38 | 49 | -87 | 116 | 86 |
CFO To PAT CFO To PAT% | 282.1 | -712.2 | 35.0 | 18.7 | 454.1 | -46.0 | 145.9 | 97.8 |
CFO To EBITDA CFO To EBITDA% | 74.2 | 1,262.2 | 67.8 | 45.2 | 110.3 | -27.8 | 75.7 | 56.1 |
| 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 | 1,130 | 1,863 | 1,109 | 1,198 | 434 | 654 | 716 | 1,067 | 2,766 | 2,264 | 5,488 | 9,768 |
Price To Earnings Price To Earnings | 23.2 | 29.6 | 130.6 | 61.3 | 53.8 | 25.6 | 18.6 | 34.4 | 62.5 | |||
Price To Sales Price To Sales | 1.0 | 1.4 | 1.0 | 0.8 | 0.4 | 1.1 | 0.8 | 0.6 | 1.3 | 0.9 | 1.9 | 3.3 |
Price To Book Price To Book | 3.3 | 4.6 | 2.8 | 2.9 | 1.1 | 2.6 | 4.4 | 6.0 | 9.7 | 5.9 | 10.6 | 18.8 |
EV To EBITDA EV To EBITDA | 13.2 | 17.2 | 28.2 | 18.6 | 45.1 | -12.8 | -24.3 | 16.2 | 17.5 | 11.0 | 20.7 | 35.2 |
GPM GPM% | 25.8 | 24.8 | 24.2 | 23.2 | 20.3 | 18.4 | 16.4 | 18.7 | 21.6 | 23.0 | 22.6 | 22.6 |
OPM OPM% | 7.4 | 8.1 | 4.0 | 5.3 | 1.0 | -11.6 | -4.5 | 4.5 | 8.2 | 9.8 | 9.8 | 9.3 |
NPM NPM% | 4.4 | 4.7 | 0.8 | 1.4 | -1.8 | -22.6 | -10.8 | 1.1 | 4.9 | 5.1 | 5.6 | 5.3 |
ROCE ROCE% | 18.6 | 20.4 | 3.4 | 6.4 | -4.5 | -21.3 | -17.1 | 9.6 | 19.4 | 27.1 | 29.0 | 29.0 |
ROE ROE% | 15.0 | 15.6 | 2.1 | 4.7 | -5.5 | -52.2 | -61.8 | 11.2 | 37.8 | 31.8 | 30.8 | 30.8 |
ROA ROA% | 7.0 | 8.0 | 0.9 | 1.8 | -2.5 | -16.8 | -12.2 | 2.1 | 8.9 | 9.4 | 11.4 | 11.4 |
| 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 | 1,130 | 1,863 | 1,109 | 1,198 | 434 | 654 | 716 | 1,067 | 2,766 | 2,264 | 5,488 | 9,768 |
Price To Earnings Price To Earnings | 23.2 | 29.6 | 130.6 | 61.3 | 53.8 | 25.6 | 18.6 | 34.4 | 62.5 | |||
Price To Sales Price To Sales | 1.0 | 1.4 | 1.0 | 0.8 | 0.4 | 1.1 | 0.8 | 0.6 | 1.3 | 0.9 | 1.9 | 3.3 |
Price To Book Price To Book | 3.3 | 4.6 | 2.8 | 2.9 | 1.1 | 2.6 | 4.4 | 6.0 | 9.7 | 5.9 | 10.6 | 18.8 |
EV To EBITDA EV To EBITDA | 13.2 | 17.2 | 28.2 | 18.6 | 45.1 | -12.8 | -24.3 | 16.2 | 17.5 | 11.0 | 20.7 | 35.2 |
GPM GPM% | 25.8 | 24.8 | 24.2 | 23.2 | 20.3 | 18.4 | 16.4 | 18.7 | 21.6 | 23.0 | 22.6 | 22.6 |
OPM OPM% | 7.4 | 8.1 | 4.0 | 5.3 | 1.0 | -11.6 | -4.5 | 4.5 | 8.2 | 9.8 | 9.8 | 9.3 |
NPM NPM% | 4.4 | 4.7 | 0.8 | 1.4 | -1.8 | -22.6 | -10.8 | 1.1 | 4.9 | 5.1 | 5.6 | 5.3 |
ROCE ROCE% | 18.6 | 20.4 | 3.4 | 6.4 | -4.5 | -21.3 | -17.1 | 9.6 | 19.4 | 27.1 | 29.0 | 29.0 |
ROE ROE% | 15.0 | 15.6 | 2.1 | 4.7 | -5.5 | -52.2 | -61.8 | 11.2 | 37.8 | 31.8 | 30.8 | 30.8 |
ROA ROA% | 7.0 | 8.0 | 0.9 | 1.8 | -2.5 | -16.8 | -12.2 | 2.1 | 8.9 | 9.4 | 11.4 | 11.4 |
Documents — SML Mahindra Ltd
Concall Transcript Summaries — SML Mahindra Ltd