| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,347 | 1,429 | 1,611 | 1,685 | 1,716 | 1,973 | 2,167 | 2,154 | 2,082 | 2,548 | 3,053 | 3,668 | |
Growth YoY Revenue Growth YoY% | -14.0 | -21.1 | -16.5 | 0.1 | 27.3 | 38.1 | 34.5 | 27.9 | 21.4 | 29.1 | 40.9 | 70.3 |
| 1,011 | 1,073 | 1,257 | 1,235 | 1,271 | 1,447 | 1,627 | 1,620 | 1,529 | 1,840 | 2,227 | 2,653 | |
| 336 | 356 | 354 | 449 | 445 | 527 | 540 | 535 | 553 | 708 | 826 | 1,015 | |
OPM OPM% | 24.9 | 24.9 | 22.0 | 26.7 | 25.9 | 26.7 | 24.9 | 24.8 | 26.6 | 27.8 | 27.1 | 27.7 |
| 7 | 10 | 20 | 26 | 36 | 11 | 4 | 29 | 28 | 25 | 46 | 17 | |
Interest Expense Interest ExpenseCr | 25 | 28 | 32 | 27 | 30 | 31 | 29 | 27 | 31 | 34 | 41 | 41 |
Depreciation DepreciationCr | 34 | 39 | 37 | 40 | 44 | 47 | 50 | 56 | 61 | 63 | 71 | 80 |
PBT PBTCr | 285 | 299 | 305 | 408 | 407 | 459 | 464 | 481 | 490 | 636 | 759 | 911 |
| 76 | 77 | 63 | 108 | 103 | 122 | 118 | 128 | 128 | 169 | 203 | 245 | |
| 209 | 222 | 243 | 301 | 304 | 338 | 346 | 353 | 361 | 467 | 556 | 666 | |
Growth YoY PAT Growth YoY% | 10.8 | 1.1 | 10.0 | 49.1 | 45.4 | 52.1 | 42.6 | 17.3 | 19.0 | 38.2 | 60.6 | 89.0 |
NPM NPM% | 15.5 | 15.5 | 15.1 | 17.8 | 17.7 | 17.1 | 16.0 | 16.4 | 17.4 | 18.3 | 18.2 | 18.2 |
| 22.1 | 22.5 | 26.0 | 31.7 | 31.6 | 34.8 | 35.6 | 37.4 | 38.1 | 49.3 | 60.5 | 72.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,347 | 1,429 | 1,611 | 1,685 | 1,716 | 1,973 | 2,167 | 2,154 | 2,082 | 2,548 | 3,053 | 3,668 | |
Growth YoY Revenue Growth YoY% | -14.0 | -21.1 | -16.5 | 0.1 | 27.3 | 38.1 | 34.5 | 27.9 | 21.4 | 29.1 | 40.9 | 70.3 |
| 1,011 | 1,073 | 1,257 | 1,235 | 1,271 | 1,447 | 1,627 | 1,620 | 1,529 | 1,840 | 2,227 | 2,653 | |
| 336 | 356 | 354 | 449 | 445 | 527 | 540 | 535 | 553 | 708 | 826 | 1,015 | |
OPM OPM% | 24.9 | 24.9 | 22.0 | 26.7 | 25.9 | 26.7 | 24.9 | 24.8 | 26.6 | 27.8 | 27.1 | 27.7 |
| 7 | 10 | 20 | 26 | 36 | 11 | 4 | 29 | 28 | 25 | 46 | 17 | |
Interest Expense Interest ExpenseCr | 25 | 28 | 32 | 27 | 30 | 31 | 29 | 27 | 31 | 34 | 41 | 41 |
Depreciation DepreciationCr | 34 | 39 | 37 | 40 | 44 | 47 | 50 | 56 | 61 | 63 | 71 | 80 |
PBT PBTCr | 285 | 299 | 305 | 408 | 407 | 459 | 464 | 481 | 490 | 636 | 759 | 911 |
| 76 | 77 | 63 | 108 | 103 | 122 | 118 | 128 | 128 | 169 | 203 | 245 | |
| 209 | 222 | 243 | 301 | 304 | 338 | 346 | 353 | 361 | 467 | 556 | 666 | |
Growth YoY PAT Growth YoY% | 10.8 | 1.1 | 10.0 | 49.1 | 45.4 | 52.1 | 42.6 | 17.3 | 19.0 | 38.2 | 60.6 | 89.0 |
NPM NPM% | 15.5 | 15.5 | 15.1 | 17.8 | 17.7 | 17.1 | 16.0 | 16.4 | 17.4 | 18.3 | 18.2 | 18.2 |
| 22.1 | 22.5 | 26.0 | 31.7 | 31.6 | 34.8 | 35.6 | 37.4 | 38.1 | 49.3 | 60.5 | 72.1 |
| 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 | 1,449 | 1,580 | 1,916 | 2,462 | 2,237 | 2,516 | 3,948 | 6,923 | 6,070 | 7,540 | 9,838 | 11,351 |
Growth Revenue Growth% | 7.2 | 9.1 | 21.3 | 28.5 | -9.1 | 12.4 | 56.9 | 75.4 | -12.3 | 24.2 | 30.5 | 41.7 |
| 1,144 | 1,256 | 1,505 | 1,960 | 1,803 | 2,001 | 3,200 | 5,634 | 4,700 | 5,580 | 7,216 | 8,249 | |
| 304 | 324 | 412 | 502 | 434 | 515 | 747 | 1,289 | 1,369 | 1,960 | 2,622 | 3,102 | |
OPM OPM% | 21.0 | 20.5 | 21.5 | 20.4 | 19.4 | 20.5 | 18.9 | 18.6 | 22.6 | 26.0 | 26.6 | 27.3 |
| 13 | 13 | 12 | 9 | 41 | 21 | 20 | 31 | 45 | 76 | 128 | 116 | |
Interest Expense Interest ExpenseCr | 20 | 27 | 33 | 50 | 55 | 45 | 50 | 90 | 109 | 117 | 134 | 148 |
Depreciation DepreciationCr | 33 | 39 | 51 | 59 | 85 | 94 | 109 | 128 | 143 | 182 | 251 | 275 |
PBT PBTCr | 264 | 271 | 340 | 402 | 336 | 397 | 607 | 1,102 | 1,161 | 1,739 | 2,365 | 2,796 |
| 87 | 77 | 106 | 125 | 57 | 109 | 152 | 290 | 286 | 451 | 629 | 746 | |
PAT PATCr | 178 | 195 | 234 | 277 | 279 | 288 | 455 | 811 | 875 | 1,288 | 1,737 | 2,050 |
Growth PAT Growth% | 13.5 | 9.7 | 20.0 | 18.5 | 0.7 | 3.4 | 58.1 | 78.1 | 7.9 | 47.1 | 34.8 | 53.0 |
NPM NPM% | 12.3 | 12.3 | 12.2 | 11.2 | 12.5 | 11.4 | 11.5 | 11.7 | 14.4 | 17.1 | 17.6 | 18.1 |
| 18.4 | 20.5 | 24.4 | 28.9 | 29.6 | 30.5 | 48.8 | 83.7 | 92.4 | 133.7 | 185.4 | 220.1 |
| 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 | 1,449 | 1,580 | 1,916 | 2,462 | 2,237 | 2,516 | 3,948 | 6,923 | 6,070 | 7,540 | 9,838 | 11,351 |
Growth Revenue Growth% | 7.2 | 9.1 | 21.3 | 28.5 | -9.1 | 12.4 | 56.9 | 75.4 | -12.3 | 24.2 | 30.5 | 41.7 |
| 1,144 | 1,256 | 1,505 | 1,960 | 1,803 | 2,001 | 3,200 | 5,634 | 4,700 | 5,580 | 7,216 | 8,249 | |
| 304 | 324 | 412 | 502 | 434 | 515 | 747 | 1,289 | 1,369 | 1,960 | 2,622 | 3,102 | |
OPM OPM% | 21.0 | 20.5 | 21.5 | 20.4 | 19.4 | 20.5 | 18.9 | 18.6 | 22.6 | 26.0 | 26.6 | 27.3 |
| 13 | 13 | 12 | 9 | 41 | 21 | 20 | 31 | 45 | 76 | 128 | 116 | |
Interest Expense Interest ExpenseCr | 20 | 27 | 33 | 50 | 55 | 45 | 50 | 90 | 109 | 117 | 134 | 148 |
Depreciation DepreciationCr | 33 | 39 | 51 | 59 | 85 | 94 | 109 | 128 | 143 | 182 | 251 | 275 |
PBT PBTCr | 264 | 271 | 340 | 402 | 336 | 397 | 607 | 1,102 | 1,161 | 1,739 | 2,365 | 2,796 |
| 87 | 77 | 106 | 125 | 57 | 109 | 152 | 290 | 286 | 451 | 629 | 746 | |
PAT PATCr | 178 | 195 | 234 | 277 | 279 | 288 | 455 | 811 | 875 | 1,288 | 1,737 | 2,050 |
Growth PAT Growth% | 13.5 | 9.7 | 20.0 | 18.5 | 0.7 | 3.4 | 58.1 | 78.1 | 7.9 | 47.1 | 34.8 | 53.0 |
NPM NPM% | 12.3 | 12.3 | 12.2 | 11.2 | 12.5 | 11.4 | 11.5 | 11.7 | 14.4 | 17.1 | 17.6 | 18.1 |
| 18.4 | 20.5 | 24.4 | 28.9 | 29.6 | 30.5 | 48.8 | 83.7 | 92.4 | 133.7 | 185.4 | 220.1 |
| 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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 787 | 910 | 1,066 | 1,220 | 1,362 | 1,561 | 1,896 | 2,592 | 3,288 | 4,395 | 6,259 |
| 448 | 527 | 566 | 724 | 732 | 819 | 1,118 | 1,632 | 1,501 | 2,114 | 2,449 | |
| 212 | 232 | 298 | 272 | 369 | 568 | 592 | 653 | 809 | 1,611 | 1,921 | |
| 1,513 | 1,727 | 1,995 | 2,282 | 2,532 | 3,030 | 3,724 | 5,036 | 5,737 | 8,298 | 10,919 | |
| 649 | 732 | 817 | 962 | 984 | 1,226 | 1,661 | 2,501 | 2,648 | 4,123 | 5,037 | |
| 864 | 995 | 1,178 | 1,320 | 1,549 | 1,804 | 2,063 | 2,535 | 3,089 | 4,176 | 5,881 | |
| 1,513 | 1,727 | 1,995 | 2,282 | 2,532 | 3,030 | 3,724 | 5,036 | 5,737 | 8,298 | 10,919 |
| 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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 787 | 910 | 1,066 | 1,220 | 1,362 | 1,561 | 1,896 | 2,592 | 3,288 | 4,395 | 6,259 |
| 448 | 527 | 566 | 724 | 732 | 819 | 1,118 | 1,632 | 1,501 | 2,114 | 2,449 | |
| 212 | 232 | 298 | 272 | 369 | 568 | 592 | 653 | 809 | 1,611 | 1,921 | |
| 1,513 | 1,727 | 1,995 | 2,282 | 2,532 | 3,030 | 3,724 | 5,036 | 5,737 | 8,298 | 10,919 | |
| 649 | 732 | 817 | 962 | 984 | 1,226 | 1,661 | 2,501 | 2,648 | 4,123 | 5,037 | |
| 864 | 995 | 1,178 | 1,320 | 1,549 | 1,804 | 2,063 | 2,535 | 3,089 | 4,176 | 5,881 | |
| 1,513 | 1,727 | 1,995 | 2,282 | 2,532 | 3,030 | 3,724 | 5,036 | 5,737 | 8,298 | 10,919 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 243 | 118 | 254 | 314 | 325 | 357 | 298 | 656 | 1,406 | 2,468 | 621 | |
| -141 | -170 | -174 | -202 | -212 | -251 | -303 | -519 | -727 | -1,593 | -1,164 | |
| -92 | 53 | -53 | -52 | -34 | -26 | -45 | 118 | -370 | -476 | 209 | |
Net Cash Flow Net Cash FlowCr | 11 | 0 | 27 | 9 | 32 | 77 | -85 | 160 | 14 | 316 | -121 |
Free Cash Flow Free Cash FlowCr | 103 | -56 | 31 | 64 | 87 | 96 | 17 | 183 | 858 | 1,466 | -1,072 |
CFO To PAT CFO To PAT% | 137.1 | 60.4 | 108.8 | 113.3 | 116.6 | 123.8 | 65.4 | 80.9 | 160.6 | 191.6 | 35.8 |
CFO To EBITDA CFO To EBITDA% | 80.0 | 36.3 | 61.7 | 62.5 | 74.8 | 69.3 | 39.9 | 50.9 | 102.7 | 125.9 | 23.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 243 | 118 | 254 | 314 | 325 | 357 | 298 | 656 | 1,406 | 2,468 | 621 | |
| -141 | -170 | -174 | -202 | -212 | -251 | -303 | -519 | -727 | -1,593 | -1,164 | |
| -92 | 53 | -53 | -52 | -34 | -26 | -45 | 118 | -370 | -476 | 209 | |
Net Cash Flow Net Cash FlowCr | 11 | 0 | 27 | 9 | 32 | 77 | -85 | 160 | 14 | 316 | -121 |
Free Cash Flow Free Cash FlowCr | 103 | -56 | 31 | 64 | 87 | 96 | 17 | 183 | 858 | 1,466 | -1,072 |
CFO To PAT CFO To PAT% | 137.1 | 60.4 | 108.8 | 113.3 | 116.6 | 123.8 | 65.4 | 80.9 | 160.6 | 191.6 | 35.8 |
CFO To EBITDA CFO To EBITDA% | 80.0 | 36.3 | 61.7 | 62.5 | 74.8 | 69.3 | 39.9 | 50.9 | 102.7 | 125.9 | 23.7 |
| 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 | 6,284 | 7,045 | 9,709 | 9,739 | 8,232 | 11,566 | 25,370 | 33,623 | 79,505 | 1,01,732 | 1,09,227 | 1,79,985 |
Price To Earnings Price To Earnings | 41.3 | 38.5 | 44.0 | 37.2 | 30.8 | 41.9 | 57.5 | 44.4 | 95.1 | 84.1 | 65.1 | 90.4 |
Price To Sales Price To Sales | 4.3 | 4.5 | 5.1 | 4.0 | 3.7 | 4.6 | 6.4 | 4.9 | 13.1 | 13.5 | 11.1 | 15.9 |
Price To Book Price To Book | 7.8 | 7.6 | 9.0 | 7.9 | 6.0 | 7.3 | 13.3 | 12.9 | 24.1 | 23.1 | 17.4 | 28.7 |
EV To EBITDA EV To EBITDA | 21.7 | 22.9 | 24.5 | 20.1 | 20.1 | 23.4 | 35.0 | 26.8 | 58.7 | 52.0 | 42.0 | 54.4 |
GPM GPM% | 36.8 | 39.7 | 41.7 | 40.4 | 42.7 | 43.8 | 38.8 | 35.4 | 45.0 | 44.7 | 47.3 | 47.3 |
OPM OPM% | 21.0 | 20.5 | 21.5 | 20.4 | 19.4 | 20.5 | 18.9 | 18.6 | 22.6 | 26.0 | 26.6 | 27.3 |
NPM NPM% | 12.3 | 12.3 | 12.2 | 11.2 | 12.5 | 11.4 | 11.5 | 11.7 | 14.4 | 17.1 | 17.6 | 18.1 |
ROCE ROCE% | 24.8 | 22.3 | 24.7 | 26.5 | 19.6 | 19.9 | 23.5 | 31.3 | 28.6 | 34.4 | 32.0 | 32.0 |
ROE ROE% | 22.0 | 21.0 | 21.6 | 22.4 | 20.2 | 18.2 | 23.8 | 31.1 | 26.5 | 29.2 | 27.7 | 27.7 |
ROA ROA% | 11.7 | 11.3 | 11.7 | 12.1 | 11.0 | 9.5 | 12.2 | 16.1 | 15.3 | 15.5 | 15.9 | 15.9 |
| 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 | 6,284 | 7,045 | 9,709 | 9,739 | 8,232 | 11,566 | 25,370 | 33,623 | 79,505 | 1,01,732 | 1,09,227 | 1,79,985 |
Price To Earnings Price To Earnings | 41.3 | 38.5 | 44.0 | 37.2 | 30.8 | 41.9 | 57.5 | 44.4 | 95.1 | 84.1 | 65.1 | 90.4 |
Price To Sales Price To Sales | 4.3 | 4.5 | 5.1 | 4.0 | 3.7 | 4.6 | 6.4 | 4.9 | 13.1 | 13.5 | 11.1 | 15.9 |
Price To Book Price To Book | 7.8 | 7.6 | 9.0 | 7.9 | 6.0 | 7.3 | 13.3 | 12.9 | 24.1 | 23.1 | 17.4 | 28.7 |
EV To EBITDA EV To EBITDA | 21.7 | 22.9 | 24.5 | 20.1 | 20.1 | 23.4 | 35.0 | 26.8 | 58.7 | 52.0 | 42.0 | 54.4 |
GPM GPM% | 36.8 | 39.7 | 41.7 | 40.4 | 42.7 | 43.8 | 38.8 | 35.4 | 45.0 | 44.7 | 47.3 | 47.3 |
OPM OPM% | 21.0 | 20.5 | 21.5 | 20.4 | 19.4 | 20.5 | 18.9 | 18.6 | 22.6 | 26.0 | 26.6 | 27.3 |
NPM NPM% | 12.3 | 12.3 | 12.2 | 11.2 | 12.5 | 11.4 | 11.5 | 11.7 | 14.4 | 17.1 | 17.6 | 18.1 |
ROCE ROCE% | 24.8 | 22.3 | 24.7 | 26.5 | 19.6 | 19.9 | 23.5 | 31.3 | 28.6 | 34.4 | 32.0 | 32.0 |
ROE ROE% | 22.0 | 21.0 | 21.6 | 22.4 | 20.2 | 18.2 | 23.8 | 31.1 | 26.5 | 29.2 | 27.7 | 27.7 |
ROA ROA% | 11.7 | 11.3 | 11.7 | 12.1 | 11.0 | 9.5 | 12.2 | 16.1 | 15.3 | 15.5 | 15.9 | 15.9 |
Documents — Solar Industries India Ltd
Concall Transcript Summaries — Solar Industries India Ltd