| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,177 | 3,053 | 3,570 | 3,464 | 3,424 | 3,491 | 4,313 | 3,819 | 3,640 | 3,713 | 4,615 | 5,033 | |
Growth YoY Revenue Growth YoY% | -14.8 | -12.0 | -5.5 | 3.8 | 7.8 | 14.4 | 20.8 | 10.2 | 6.3 | 6.3 | 7.0 | 31.8 |
| 2,551 | 2,487 | 2,874 | 2,861 | 2,886 | 2,872 | 3,356 | 2,989 | 2,866 | 2,933 | 3,589 | 3,797 | |
| 626 | 566 | 696 | 603 | 538 | 620 | 957 | 830 | 774 | 780 | 1,026 | 1,237 | |
OPM OPM% | 19.7 | 18.5 | 19.5 | 17.4 | 15.7 | 17.8 | 22.2 | 21.7 | 21.3 | 21.0 | 22.2 | 24.6 |
| 29 | 19 | 23 | 25 | 33 | 40 | 34 | 29 | 26 | -46 | 13 | 34 | |
Interest Expense Interest ExpenseCr | 79 | 67 | 90 | 97 | 94 | 96 | 89 | 80 | 71 | 66 | 62 | 69 |
Depreciation DepreciationCr | 161 | 169 | 186 | 188 | 194 | 194 | 195 | 203 | 212 | 217 | 220 | 223 |
PBT PBTCr | 415 | 348 | 443 | 344 | 284 | 369 | 707 | 576 | 517 | 452 | 757 | 979 |
| 114 | 95 | 21 | 92 | 82 | 98 | 181 | 144 | 129 | 19 | 175 | 220 | |
| 301 | 253 | 422 | 252 | 201 | 271 | 526 | 432 | 388 | 433 | 582 | 759 | |
Growth YoY PAT Growth YoY% | -37.5 | -50.4 | -24.9 | -29.8 | -33.0 | 7.0 | 24.6 | 71.4 | 92.7 | 59.6 | 10.6 | 75.5 |
NPM NPM% | 9.5 | 8.3 | 11.8 | 7.3 | 5.9 | 7.8 | 12.2 | 11.3 | 10.7 | 11.7 | 12.6 | 15.1 |
| 10.2 | 8.6 | 14.2 | 8.5 | 6.8 | 9.2 | 17.8 | 14.6 | 13.1 | 14.6 | 19.6 | 25.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,177 | 3,053 | 3,570 | 3,464 | 3,424 | 3,491 | 4,313 | 3,819 | 3,640 | 3,713 | 4,615 | 5,033 | |
Growth YoY Revenue Growth YoY% | -14.8 | -12.0 | -5.5 | 3.8 | 7.8 | 14.4 | 20.8 | 10.2 | 6.3 | 6.3 | 7.0 | 31.8 |
| 2,551 | 2,487 | 2,874 | 2,861 | 2,886 | 2,872 | 3,356 | 2,989 | 2,866 | 2,933 | 3,589 | 3,797 | |
| 626 | 566 | 696 | 603 | 538 | 620 | 957 | 830 | 774 | 780 | 1,026 | 1,237 | |
OPM OPM% | 19.7 | 18.5 | 19.5 | 17.4 | 15.7 | 17.8 | 22.2 | 21.7 | 21.3 | 21.0 | 22.2 | 24.6 |
| 29 | 19 | 23 | 25 | 33 | 40 | 34 | 29 | 26 | -46 | 13 | 34 | |
Interest Expense Interest ExpenseCr | 79 | 67 | 90 | 97 | 94 | 96 | 89 | 80 | 71 | 66 | 62 | 69 |
Depreciation DepreciationCr | 161 | 169 | 186 | 188 | 194 | 194 | 195 | 203 | 212 | 217 | 220 | 223 |
PBT PBTCr | 415 | 348 | 443 | 344 | 284 | 369 | 707 | 576 | 517 | 452 | 757 | 979 |
| 114 | 95 | 21 | 92 | 82 | 98 | 181 | 144 | 129 | 19 | 175 | 220 | |
| 301 | 253 | 422 | 252 | 201 | 271 | 526 | 432 | 388 | 433 | 582 | 759 | |
Growth YoY PAT Growth YoY% | -37.5 | -50.4 | -24.9 | -29.8 | -33.0 | 7.0 | 24.6 | 71.4 | 92.7 | 59.6 | 10.6 | 75.5 |
NPM NPM% | 9.5 | 8.3 | 11.8 | 7.3 | 5.9 | 7.8 | 12.2 | 11.3 | 10.7 | 11.7 | 12.6 | 15.1 |
| 10.2 | 8.6 | 14.2 | 8.5 | 6.8 | 9.2 | 17.8 | 14.6 | 13.1 | 14.6 | 19.6 | 25.6 |
| 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 | 4,593 | 4,822 | 5,589 | 7,100 | 7,209 | 8,400 | 12,434 | 14,870 | 13,139 | 14,693 | 15,787 | 17,001 |
Growth Revenue Growth% | 1.2 | 5.0 | 15.9 | 27.0 | 1.6 | 16.5 | 48.0 | 19.6 | -11.7 | 11.8 | 7.4 | 13.0 |
| 3,630 | 3,852 | 4,683 | 5,803 | 5,754 | 6,267 | 9,330 | 11,341 | 10,554 | 11,975 | 12,377 | 13,185 | |
| 963 | 969 | 906 | 1,297 | 1,455 | 2,133 | 3,103 | 3,529 | 2,584 | 2,718 | 3,410 | 3,817 | |
OPM OPM% | 21.0 | 20.1 | 16.2 | 18.3 | 20.2 | 25.4 | 25.0 | 23.7 | 19.7 | 18.5 | 21.6 | 22.4 |
| 28 | 73 | 115 | 28 | 49 | 66 | 116 | 75 | 83 | 133 | 22 | 27 | |
Interest Expense Interest ExpenseCr | 130 | 102 | 124 | 198 | 201 | 134 | 116 | 205 | 302 | 376 | 278 | 267 |
Depreciation DepreciationCr | 275 | 283 | 316 | 358 | 389 | 453 | 517 | 575 | 673 | 772 | 852 | 872 |
PBT PBTCr | 585 | 657 | 582 | 768 | 915 | 1,613 | 2,586 | 2,824 | 1,692 | 1,704 | 2,302 | 2,705 |
| 155 | 142 | 120 | 177 | -1 | 414 | 697 | 662 | 357 | 453 | 466 | 543 | |
PAT PATCr | 430 | 515 | 462 | 592 | 916 | 1,198 | 1,889 | 2,162 | 1,336 | 1,251 | 1,835 | 2,162 |
Growth PAT Growth% | 42.0 | 19.8 | -10.3 | 28.1 | 54.8 | 30.8 | 57.6 | 14.5 | -38.2 | -6.4 | 46.7 | 51.1 |
NPM NPM% | 9.4 | 10.7 | 8.3 | 8.3 | 12.7 | 14.3 | 15.2 | 14.5 | 10.2 | 8.5 | 11.6 | 12.7 |
| 15.0 | 17.9 | 16.1 | 22.3 | 35.5 | 40.4 | 63.8 | 73.0 | 45.1 | 42.2 | 61.9 | 72.9 |
| 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 | 4,593 | 4,822 | 5,589 | 7,100 | 7,209 | 8,400 | 12,434 | 14,870 | 13,139 | 14,693 | 15,787 | 17,001 |
Growth Revenue Growth% | 1.2 | 5.0 | 15.9 | 27.0 | 1.6 | 16.5 | 48.0 | 19.6 | -11.7 | 11.8 | 7.4 | 13.0 |
| 3,630 | 3,852 | 4,683 | 5,803 | 5,754 | 6,267 | 9,330 | 11,341 | 10,554 | 11,975 | 12,377 | 13,185 | |
| 963 | 969 | 906 | 1,297 | 1,455 | 2,133 | 3,103 | 3,529 | 2,584 | 2,718 | 3,410 | 3,817 | |
OPM OPM% | 21.0 | 20.1 | 16.2 | 18.3 | 20.2 | 25.4 | 25.0 | 23.7 | 19.7 | 18.5 | 21.6 | 22.4 |
| 28 | 73 | 115 | 28 | 49 | 66 | 116 | 75 | 83 | 133 | 22 | 27 | |
Interest Expense Interest ExpenseCr | 130 | 102 | 124 | 198 | 201 | 134 | 116 | 205 | 302 | 376 | 278 | 267 |
Depreciation DepreciationCr | 275 | 283 | 316 | 358 | 389 | 453 | 517 | 575 | 673 | 772 | 852 | 872 |
PBT PBTCr | 585 | 657 | 582 | 768 | 915 | 1,613 | 2,586 | 2,824 | 1,692 | 1,704 | 2,302 | 2,705 |
| 155 | 142 | 120 | 177 | -1 | 414 | 697 | 662 | 357 | 453 | 466 | 543 | |
PAT PATCr | 430 | 515 | 462 | 592 | 916 | 1,198 | 1,889 | 2,162 | 1,336 | 1,251 | 1,835 | 2,162 |
Growth PAT Growth% | 42.0 | 19.8 | -10.3 | 28.1 | 54.8 | 30.8 | 57.6 | 14.5 | -38.2 | -6.4 | 46.7 | 51.1 |
NPM NPM% | 9.4 | 10.7 | 8.3 | 8.3 | 12.7 | 14.3 | 15.2 | 14.5 | 10.2 | 8.5 | 11.6 | 12.7 |
| 15.0 | 17.9 | 16.1 | 22.3 | 35.5 | 40.4 | 63.8 | 73.0 | 45.1 | 42.2 | 61.9 | 72.9 |
| 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 | 58 | 58 | 58 | 59 | 59 | 60 | 297 | 297 | 297 | 297 | 297 |
Reserves ReservesCr | 2,705 | 3,124 | 3,506 | 4,070 | 4,873 | 6,794 | 8,265 | 10,030 | 11,182 | 12,329 | 13,745 |
| 1,421 | 2,010 | 2,532 | 3,199 | 3,308 | 3,571 | 4,440 | 4,917 | 5,481 | 5,430 | 6,523 | |
| 2,369 | 1,778 | 2,266 | 2,560 | 2,636 | 2,502 | 2,771 | 3,511 | 3,522 | 3,501 | 3,581 | |
| 6,554 | 6,971 | 8,363 | 9,888 | 10,877 | 12,929 | 15,777 | 18,755 | 20,482 | 21,557 | 24,147 | |
| 1,984 | 2,079 | 2,426 | 3,172 | 2,906 | 3,939 | 5,251 | 5,775 | 5,649 | 6,130 | 7,198 | |
| 4,570 | 4,891 | 5,937 | 6,716 | 7,971 | 8,990 | 10,525 | 12,980 | 14,833 | 15,428 | 16,949 | |
| 6,554 | 6,971 | 8,363 | 9,888 | 10,877 | 12,929 | 15,777 | 18,755 | 20,482 | 21,557 | 24,147 |
| 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 | 58 | 58 | 58 | 59 | 59 | 60 | 297 | 297 | 297 | 297 | 297 |
Reserves ReservesCr | 2,705 | 3,124 | 3,506 | 4,070 | 4,873 | 6,794 | 8,265 | 10,030 | 11,182 | 12,329 | 13,745 |
| 1,421 | 2,010 | 2,532 | 3,199 | 3,308 | 3,571 | 4,440 | 4,917 | 5,481 | 5,430 | 6,523 | |
| 2,369 | 1,778 | 2,266 | 2,560 | 2,636 | 2,502 | 2,771 | 3,511 | 3,522 | 3,501 | 3,581 | |
| 6,554 | 6,971 | 8,363 | 9,888 | 10,877 | 12,929 | 15,777 | 18,755 | 20,482 | 21,557 | 24,147 | |
| 1,984 | 2,079 | 2,426 | 3,172 | 2,906 | 3,939 | 5,251 | 5,775 | 5,649 | 6,130 | 7,198 | |
| 4,570 | 4,891 | 5,937 | 6,716 | 7,971 | 8,990 | 10,525 | 12,980 | 14,833 | 15,428 | 16,949 | |
| 6,554 | 6,971 | 8,363 | 9,888 | 10,877 | 12,929 | 15,777 | 18,755 | 20,482 | 21,557 | 24,147 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,090 | 645 | 678 | 896 | 1,304 | 1,772 | 2,106 | 2,902 | 2,094 | 2,487 | 2,554 | |
| -667 | -613 | -1,195 | -1,014 | -1,180 | -1,500 | -1,588 | -2,961 | -2,227 | -1,484 | -1,598 | |
| -182 | -284 | 495 | 246 | -199 | -251 | -207 | 220 | -72 | -1,071 | -708 | |
Net Cash Flow Net Cash FlowCr | 241 | -252 | -1 | 103 | -73 | 22 | 312 | 158 | -209 | -65 | 257 |
Free Cash Flow Free Cash FlowCr | 511 | 5 | -605 | -157 | -69 | 567 | 289 | 77 | -108 | 1,265 | 747 |
CFO To PAT CFO To PAT% | 253.6 | 125.3 | 146.8 | 151.4 | 142.4 | 147.9 | 111.5 | 134.2 | 156.8 | 198.9 | 139.1 |
CFO To EBITDA CFO To EBITDA% | 113.3 | 66.6 | 74.8 | 69.0 | 89.7 | 83.0 | 67.9 | 82.2 | 81.0 | 91.5 | 74.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,090 | 645 | 678 | 896 | 1,304 | 1,772 | 2,106 | 2,902 | 2,094 | 2,487 | 2,554 | |
| -667 | -613 | -1,195 | -1,014 | -1,180 | -1,500 | -1,588 | -2,961 | -2,227 | -1,484 | -1,598 | |
| -182 | -284 | 495 | 246 | -199 | -251 | -207 | 220 | -72 | -1,071 | -708 | |
Net Cash Flow Net Cash FlowCr | 241 | -252 | -1 | 103 | -73 | 22 | 312 | 158 | -209 | -65 | 257 |
Free Cash Flow Free Cash FlowCr | 511 | 5 | -605 | -157 | -69 | 567 | 289 | 77 | -108 | 1,265 | 747 |
CFO To PAT CFO To PAT% | 253.6 | 125.3 | 146.8 | 151.4 | 142.4 | 147.9 | 111.5 | 134.2 | 156.8 | 198.9 | 139.1 |
CFO To EBITDA CFO To EBITDA% | 113.3 | 66.6 | 74.8 | 69.0 | 89.7 | 83.0 | 67.9 | 82.2 | 81.0 | 91.5 | 74.9 |
| 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 | 7,498 | 9,336 | 11,242 | 13,819 | 15,976 | 32,031 | 79,395 | 71,326 | 75,812 | 87,130 | 72,245 | 75,242 |
Price To Earnings Price To Earnings | 18.3 | 19.0 | 24.8 | 21.9 | 15.9 | 27.2 | 42.2 | 33.1 | 57.0 | 69.9 | 39.5 | 34.8 |
Price To Sales Price To Sales | 1.6 | 1.9 | 2.0 | 1.9 | 2.2 | 3.8 | 6.4 | 4.8 | 5.8 | 5.9 | 4.6 | 4.4 |
Price To Book Price To Book | 2.8 | 3.0 | 3.2 | 3.4 | 3.3 | 4.8 | 9.3 | 6.9 | 6.6 | 6.9 | 5.2 | 5.4 |
EV To EBITDA EV To EBITDA | 9.6 | 11.6 | 15.3 | 13.0 | 13.2 | 16.5 | 26.6 | 21.3 | 31.1 | 33.7 | 22.5 | 20.9 |
GPM GPM% | 36.3 | 36.8 | 32.0 | 32.0 | 35.2 | 39.8 | 38.8 | 37.4 | 34.9 | 34.7 | 38.0 | 38.0 |
OPM OPM% | 21.0 | 20.1 | 16.2 | 18.3 | 20.2 | 25.4 | 25.0 | 23.7 | 19.7 | 18.5 | 21.6 | 22.4 |
NPM NPM% | 9.4 | 10.7 | 8.3 | 8.3 | 12.7 | 14.3 | 15.2 | 14.5 | 10.2 | 8.5 | 11.6 | 12.7 |
ROCE ROCE% | 14.6 | 14.7 | 11.2 | 13.0 | 13.5 | 16.9 | 22.1 | 20.5 | 12.1 | 12.0 | 13.5 | 13.5 |
ROE ROE% | 15.6 | 16.2 | 12.9 | 14.3 | 18.6 | 17.5 | 22.1 | 20.9 | 11.6 | 9.9 | 13.1 | 13.1 |
ROA ROA% | 6.6 | 7.4 | 5.5 | 6.0 | 8.4 | 9.3 | 12.0 | 11.5 | 6.5 | 5.8 | 7.6 | 7.6 |
| 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 | 7,498 | 9,336 | 11,242 | 13,819 | 15,976 | 32,031 | 79,395 | 71,326 | 75,812 | 87,130 | 72,245 | 75,242 |
Price To Earnings Price To Earnings | 18.3 | 19.0 | 24.8 | 21.9 | 15.9 | 27.2 | 42.2 | 33.1 | 57.0 | 69.9 | 39.5 | 34.8 |
Price To Sales Price To Sales | 1.6 | 1.9 | 2.0 | 1.9 | 2.2 | 3.8 | 6.4 | 4.8 | 5.8 | 5.9 | 4.6 | 4.4 |
Price To Book Price To Book | 2.8 | 3.0 | 3.2 | 3.4 | 3.3 | 4.8 | 9.3 | 6.9 | 6.6 | 6.9 | 5.2 | 5.4 |
EV To EBITDA EV To EBITDA | 9.6 | 11.6 | 15.3 | 13.0 | 13.2 | 16.5 | 26.6 | 21.3 | 31.1 | 33.7 | 22.5 | 20.9 |
GPM GPM% | 36.3 | 36.8 | 32.0 | 32.0 | 35.2 | 39.8 | 38.8 | 37.4 | 34.9 | 34.7 | 38.0 | 38.0 |
OPM OPM% | 21.0 | 20.1 | 16.2 | 18.3 | 20.2 | 25.4 | 25.0 | 23.7 | 19.7 | 18.5 | 21.6 | 22.4 |
NPM NPM% | 9.4 | 10.7 | 8.3 | 8.3 | 12.7 | 14.3 | 15.2 | 14.5 | 10.2 | 8.5 | 11.6 | 12.7 |
ROCE ROCE% | 14.6 | 14.7 | 11.2 | 13.0 | 13.5 | 16.9 | 22.1 | 20.5 | 12.1 | 12.0 | 13.5 | 13.5 |
ROE ROE% | 15.6 | 16.2 | 12.9 | 14.3 | 18.6 | 17.5 | 22.1 | 20.9 | 11.6 | 9.9 | 13.1 | 13.1 |
ROA ROA% | 6.6 | 7.4 | 5.5 | 6.0 | 8.4 | 9.3 | 12.0 | 11.5 | 6.5 | 5.8 | 7.6 | 7.6 |
Documents — SRF Ltd
Concall Transcript Summaries — SRF Ltd