| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 655 | 612 | 738 | 579 | 666 | 645 | 769 | 604 | 685 | 682 | 818 | 750 | |
Growth YoY Revenue Growth YoY% | 6.1 | -1.6 | 8.6 | -1.4 | 1.7 | 5.3 | 4.3 | 4.5 | 2.8 | 5.8 | 6.4 | 24.0 |
| 591 | 553 | 658 | 530 | 610 | 591 | 707 | 556 | 632 | 619 | 726 | 663 | |
| 64 | 59 | 79 | 49 | 56 | 53 | 62 | 48 | 54 | 64 | 92 | 86 | |
OPM OPM% | 9.8 | 9.6 | 10.8 | 8.5 | 8.4 | 8.3 | 8.1 | 8.0 | 7.8 | 9.3 | 11.3 | 11.5 |
| 4 | 4 | 5 | 2 | 1 | 0 | 4 | 2 | 4 | 1 | 0 | 4 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 13 | 14 | 13 | 13 | 12 | 13 | 12 | 12 | 11 | 11 |
Depreciation DepreciationCr | 18 | 19 | 19 | 19 | 19 | 23 | 29 | 26 | 26 | 28 | 27 | 29 |
PBT PBTCr | 39 | 33 | 52 | 18 | 25 | 17 | 25 | 11 | 19 | 25 | 54 | 50 |
| 10 | 10 | 18 | 6 | 7 | 8 | 6 | 4 | 6 | 8 | 17 | 16 | |
| 30 | 23 | 34 | 12 | 17 | 10 | 19 | 7 | 12 | 17 | 37 | 34 | |
Growth YoY PAT Growth YoY% | 152.6 | 104.0 | 38.9 | -2.5 | -41.3 | -58.7 | -44.8 | -40.0 | -29.0 | 75.9 | 99.9 | 365.7 |
NPM NPM% | 4.5 | 3.8 | 4.6 | 2.1 | 2.6 | 1.5 | 2.4 | 1.2 | 1.8 | 2.5 | 4.6 | 4.6 |
| 6.9 | 5.2 | 7.5 | 3.0 | 4.2 | 2.3 | 5.2 | 2.5 | 3.6 | 4.4 | 9.2 | 8.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 655 | 612 | 738 | 579 | 666 | 645 | 769 | 604 | 685 | 682 | 818 | 750 | |
Growth YoY Revenue Growth YoY% | 6.1 | -1.6 | 8.6 | -1.4 | 1.7 | 5.3 | 4.3 | 4.5 | 2.8 | 5.8 | 6.4 | 24.0 |
| 591 | 553 | 658 | 530 | 610 | 591 | 707 | 556 | 632 | 619 | 726 | 663 | |
| 64 | 59 | 79 | 49 | 56 | 53 | 62 | 48 | 54 | 64 | 92 | 86 | |
OPM OPM% | 9.8 | 9.6 | 10.8 | 8.5 | 8.4 | 8.3 | 8.1 | 8.0 | 7.8 | 9.3 | 11.3 | 11.5 |
| 4 | 4 | 5 | 2 | 1 | 0 | 4 | 2 | 4 | 1 | 0 | 4 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 13 | 14 | 13 | 13 | 12 | 13 | 12 | 12 | 11 | 11 |
Depreciation DepreciationCr | 18 | 19 | 19 | 19 | 19 | 23 | 29 | 26 | 26 | 28 | 27 | 29 |
PBT PBTCr | 39 | 33 | 52 | 18 | 25 | 17 | 25 | 11 | 19 | 25 | 54 | 50 |
| 10 | 10 | 18 | 6 | 7 | 8 | 6 | 4 | 6 | 8 | 17 | 16 | |
| 30 | 23 | 34 | 12 | 17 | 10 | 19 | 7 | 12 | 17 | 37 | 34 | |
Growth YoY PAT Growth YoY% | 152.6 | 104.0 | 38.9 | -2.5 | -41.3 | -58.7 | -44.8 | -40.0 | -29.0 | 75.9 | 99.9 | 365.7 |
NPM NPM% | 4.5 | 3.8 | 4.6 | 2.1 | 2.6 | 1.5 | 2.4 | 1.2 | 1.8 | 2.5 | 4.6 | 4.6 |
| 6.9 | 5.2 | 7.5 | 3.0 | 4.2 | 2.3 | 5.2 | 2.5 | 3.6 | 4.4 | 9.2 | 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 | 1,712 | 1,731 | 1,713 | 1,715 | 1,610 | 1,651 | 2,094 | 2,479 | 2,591 | 2,659 | 2,790 | 2,935 |
Growth Revenue Growth% | 10.9 | 1.1 | -1.1 | 0.1 | -6.1 | 2.5 | 26.9 | 18.3 | 4.5 | 2.6 | 4.9 | 9.3 |
| 1,569 | 1,497 | 1,527 | 1,551 | 1,479 | 1,460 | 1,888 | 2,290 | 2,338 | 2,438 | 2,532 | 2,639 | |
| 143 | 234 | 186 | 165 | 131 | 190 | 207 | 189 | 253 | 221 | 258 | 296 | |
OPM OPM% | 8.3 | 13.5 | 10.8 | 9.6 | 8.2 | 11.5 | 9.9 | 7.6 | 9.8 | 8.3 | 9.2 | 10.1 |
| 5 | 13 | 14 | 6 | -13 | -6 | 13 | 12 | 9 | 7 | 6 | 8 | |
Interest Expense Interest ExpenseCr | 22 | 39 | 40 | 46 | 49 | 40 | 30 | 40 | 46 | 52 | 48 | 46 |
Depreciation DepreciationCr | 28 | 31 | 41 | 44 | 59 | 62 | 64 | 68 | 73 | 90 | 107 | 110 |
PBT PBTCr | 97 | 177 | 118 | 80 | 10 | 83 | 126 | 93 | 143 | 85 | 109 | 147 |
| 31 | 62 | 39 | 27 | -10 | 22 | 33 | 26 | 43 | 27 | 35 | 46 | |
PAT PATCr | 66 | 115 | 79 | 53 | 20 | 61 | 93 | 67 | 99 | 58 | 74 | 101 |
Growth PAT Growth% | 42.7 | 75.5 | -31.2 | -32.7 | -63.4 | 210.7 | 54.2 | -28.4 | 48.5 | -41.7 | 27.7 | 90.2 |
NPM NPM% | 3.8 | 6.7 | 4.6 | 3.1 | 1.2 | 3.7 | 4.5 | 2.7 | 3.8 | 2.2 | 2.6 | 3.4 |
| 16.3 | 23.1 | 16.6 | 10.9 | 3.5 | 13.4 | 20.9 | 16.8 | 23.0 | 14.7 | 19.8 | 25.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,712 | 1,731 | 1,713 | 1,715 | 1,610 | 1,651 | 2,094 | 2,479 | 2,591 | 2,659 | 2,790 | 2,935 |
Growth Revenue Growth% | 10.9 | 1.1 | -1.1 | 0.1 | -6.1 | 2.5 | 26.9 | 18.3 | 4.5 | 2.6 | 4.9 | 9.3 |
| 1,569 | 1,497 | 1,527 | 1,551 | 1,479 | 1,460 | 1,888 | 2,290 | 2,338 | 2,438 | 2,532 | 2,639 | |
| 143 | 234 | 186 | 165 | 131 | 190 | 207 | 189 | 253 | 221 | 258 | 296 | |
OPM OPM% | 8.3 | 13.5 | 10.8 | 9.6 | 8.2 | 11.5 | 9.9 | 7.6 | 9.8 | 8.3 | 9.2 | 10.1 |
| 5 | 13 | 14 | 6 | -13 | -6 | 13 | 12 | 9 | 7 | 6 | 8 | |
Interest Expense Interest ExpenseCr | 22 | 39 | 40 | 46 | 49 | 40 | 30 | 40 | 46 | 52 | 48 | 46 |
Depreciation DepreciationCr | 28 | 31 | 41 | 44 | 59 | 62 | 64 | 68 | 73 | 90 | 107 | 110 |
PBT PBTCr | 97 | 177 | 118 | 80 | 10 | 83 | 126 | 93 | 143 | 85 | 109 | 147 |
| 31 | 62 | 39 | 27 | -10 | 22 | 33 | 26 | 43 | 27 | 35 | 46 | |
PAT PATCr | 66 | 115 | 79 | 53 | 20 | 61 | 93 | 67 | 99 | 58 | 74 | 101 |
Growth PAT Growth% | 42.7 | 75.5 | -31.2 | -32.7 | -63.4 | 210.7 | 54.2 | -28.4 | 48.5 | -41.7 | 27.7 | 90.2 |
NPM NPM% | 3.8 | 6.7 | 4.6 | 3.1 | 1.2 | 3.7 | 4.5 | 2.7 | 3.8 | 2.2 | 2.6 | 3.4 |
| 16.3 | 23.1 | 16.6 | 10.9 | 3.5 | 13.4 | 20.9 | 16.8 | 23.0 | 14.7 | 19.8 | 25.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 420 | 516 | 572 | 605 | 598 | 632 | 718 | 778 | 712 | 763 | 834 |
| 419 | 579 | 715 | 639 | 557 | 555 | 676 | 814 | 842 | 834 | 777 | |
| 176 | 256 | 248 | 327 | 300 | 263 | 283 | 303 | 309 | 289 | 314 | |
| 1,044 | 1,443 | 1,640 | 1,668 | 1,557 | 1,559 | 1,792 | 2,011 | 1,984 | 1,967 | 2,011 | |
| 616 | 841 | 948 | 903 | 750 | 765 | 786 | 899 | 821 | 846 | 854 | |
| 428 | 603 | 691 | 765 | 808 | 793 | 1,006 | 1,112 | 1,162 | 1,121 | 1,157 | |
| 1,044 | 1,443 | 1,640 | 1,668 | 1,557 | 1,559 | 1,792 | 2,011 | 1,984 | 1,967 | 2,011 |
| 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 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 420 | 516 | 572 | 605 | 598 | 632 | 718 | 778 | 712 | 763 | 834 |
| 419 | 579 | 715 | 639 | 557 | 555 | 676 | 814 | 842 | 834 | 777 | |
| 176 | 256 | 248 | 327 | 300 | 263 | 283 | 303 | 309 | 289 | 314 | |
| 1,044 | 1,443 | 1,640 | 1,668 | 1,557 | 1,559 | 1,792 | 2,011 | 1,984 | 1,967 | 2,011 | |
| 616 | 841 | 948 | 903 | 750 | 765 | 786 | 899 | 821 | 846 | 854 | |
| 428 | 603 | 691 | 765 | 808 | 793 | 1,006 | 1,112 | 1,162 | 1,121 | 1,157 | |
| 1,044 | 1,443 | 1,640 | 1,668 | 1,557 | 1,559 | 1,792 | 2,011 | 1,984 | 1,967 | 2,011 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 117 | 111 | 86 | 153 | 356 | 143 | 165 | 393 | 141 | 247 | |
| -192 | -131 | -110 | -89 | -15 | -90 | -255 | -91 | -123 | -72 | -54 | |
| 131 | 10 | -10 | 27 | -153 | -139 | 64 | -21 | -356 | -68 | -124 | |
Net Cash Flow Net Cash FlowCr | -1 | -4 | -9 | 24 | -15 | 128 | -49 | 52 | -85 | 2 | 69 |
Free Cash Flow Free Cash FlowCr | -77 | 13 | -19 | -70 | 86 | 315 | -125 | -7 | 236 | 61 | 197 |
CFO To PAT CFO To PAT% | 90.9 | 101.9 | 140.2 | 161.3 | 783.2 | 588.1 | 152.6 | 245.9 | 395.8 | 243.5 | 333.2 |
CFO To EBITDA CFO To EBITDA% | 41.7 | 50.2 | 59.7 | 52.2 | 116.3 | 187.4 | 69.0 | 87.2 | 155.4 | 63.9 | 95.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 117 | 111 | 86 | 153 | 356 | 143 | 165 | 393 | 141 | 247 | |
| -192 | -131 | -110 | -89 | -15 | -90 | -255 | -91 | -123 | -72 | -54 | |
| 131 | 10 | -10 | 27 | -153 | -139 | 64 | -21 | -356 | -68 | -124 | |
Net Cash Flow Net Cash FlowCr | -1 | -4 | -9 | 24 | -15 | 128 | -49 | 52 | -85 | 2 | 69 |
Free Cash Flow Free Cash FlowCr | -77 | 13 | -19 | -70 | 86 | 315 | -125 | -7 | 236 | 61 | 197 |
CFO To PAT CFO To PAT% | 90.9 | 101.9 | 140.2 | 161.3 | 783.2 | 588.1 | 152.6 | 245.9 | 395.8 | 243.5 | 333.2 |
CFO To EBITDA CFO To EBITDA% | 41.7 | 50.2 | 59.7 | 52.2 | 116.3 | 187.4 | 69.0 | 87.2 | 155.4 | 63.9 | 95.7 |
| 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 | 1,666 | 2,916 | 2,843 | 1,787 | 386 | 1,803 | 2,751 | 2,074 | 2,363 | 1,723 | 1,465 | 2,468 |
Price To Earnings Price To Earnings | 26.6 | 29.7 | 40.4 | 38.6 | 25.7 | 31.7 | 31.0 | 29.0 | 24.4 | 28.7 | 18.1 | 23.2 |
Price To Sales Price To Sales | 1.0 | 1.7 | 1.7 | 1.0 | 0.2 | 1.1 | 1.3 | 0.8 | 0.9 | 0.6 | 0.5 | 0.8 |
Price To Book Price To Book | 3.9 | 5.6 | 4.9 | 2.9 | 0.6 | 2.8 | 3.8 | 2.6 | 3.3 | 2.2 | 1.7 | 2.9 |
EV To EBITDA EV To EBITDA | 13.0 | 14.3 | 17.8 | 13.7 | 6.4 | 11.1 | 15.1 | 13.0 | 10.5 | 9.1 | 6.6 | 9.0 |
GPM GPM% | 26.2 | 36.1 | 34.0 | 32.3 | 33.0 | 32.1 | 29.1 | 26.9 | 29.5 | 29.6 | 29.3 | 29.3 |
OPM OPM% | 8.3 | 13.5 | 10.8 | 9.6 | 8.2 | 11.5 | 9.9 | 7.6 | 9.8 | 8.3 | 9.2 | 10.1 |
NPM NPM% | 3.8 | 6.7 | 4.6 | 3.1 | 1.2 | 3.7 | 4.5 | 2.7 | 3.8 | 2.2 | 2.6 | 3.4 |
ROCE ROCE% | 18.7 | 22.4 | 15.0 | 11.2 | 5.5 | 11.2 | 12.6 | 10.1 | 17.2 | 12.2 | 12.8 | 12.8 |
ROE ROE% | 15.3 | 21.9 | 13.6 | 8.7 | 3.2 | 9.5 | 12.9 | 8.5 | 13.8 | 7.5 | 8.8 | 8.8 |
ROA ROA% | 6.3 | 8.0 | 4.8 | 3.2 | 1.3 | 3.9 | 5.2 | 3.3 | 5.0 | 3.0 | 3.7 | 3.7 |
| 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 | 1,666 | 2,916 | 2,843 | 1,787 | 386 | 1,803 | 2,751 | 2,074 | 2,363 | 1,723 | 1,465 | 2,468 |
Price To Earnings Price To Earnings | 26.6 | 29.7 | 40.4 | 38.6 | 25.7 | 31.7 | 31.0 | 29.0 | 24.4 | 28.7 | 18.1 | 23.2 |
Price To Sales Price To Sales | 1.0 | 1.7 | 1.7 | 1.0 | 0.2 | 1.1 | 1.3 | 0.8 | 0.9 | 0.6 | 0.5 | 0.8 |
Price To Book Price To Book | 3.9 | 5.6 | 4.9 | 2.9 | 0.6 | 2.8 | 3.8 | 2.6 | 3.3 | 2.2 | 1.7 | 2.9 |
EV To EBITDA EV To EBITDA | 13.0 | 14.3 | 17.8 | 13.7 | 6.4 | 11.1 | 15.1 | 13.0 | 10.5 | 9.1 | 6.6 | 9.0 |
GPM GPM% | 26.2 | 36.1 | 34.0 | 32.3 | 33.0 | 32.1 | 29.1 | 26.9 | 29.5 | 29.6 | 29.3 | 29.3 |
OPM OPM% | 8.3 | 13.5 | 10.8 | 9.6 | 8.2 | 11.5 | 9.9 | 7.6 | 9.8 | 8.3 | 9.2 | 10.1 |
NPM NPM% | 3.8 | 6.7 | 4.6 | 3.1 | 1.2 | 3.7 | 4.5 | 2.7 | 3.8 | 2.2 | 2.6 | 3.4 |
ROCE ROCE% | 18.7 | 22.4 | 15.0 | 11.2 | 5.5 | 11.2 | 12.6 | 10.1 | 17.2 | 12.2 | 12.8 | 12.8 |
ROE ROE% | 15.3 | 21.9 | 13.6 | 8.7 | 3.2 | 9.5 | 12.9 | 8.5 | 13.8 | 7.5 | 8.8 | 8.8 |
ROA ROA% | 6.3 | 8.0 | 4.8 | 3.2 | 1.3 | 3.9 | 5.2 | 3.3 | 5.0 | 3.0 | 3.7 | 3.7 |
Documents — Somany Ceramics Ltd
Concall Transcript Summaries — Somany Ceramics Ltd