| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 234 | 215 | 240 | 243 | 263 | 255 | 265 | 283 | 292 | 271 | 283 | 326 | |
Growth YoY Revenue Growth YoY% | -5.0 | -8.3 | 1.3 | 7.5 | 12.3 | 18.6 | 10.6 | 16.6 | 11.3 | 6.5 | 6.7 | 15.4 |
| 187 | 167 | 192 | 201 | 208 | 209 | 222 | 230 | 236 | 215 | 227 | 258 | |
| 47 | 48 | 48 | 42 | 54 | 46 | 43 | 53 | 57 | 56 | 56 | 69 | |
OPM OPM% | 20.2 | 22.3 | 19.9 | 17.3 | 20.7 | 18.1 | 16.2 | 18.7 | 19.4 | 20.5 | 19.6 | 21.1 |
| 2 | 2 | 0 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 4 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 1 | 4 | -1 | 0 | 7 | 2 | -7 | 1 | 1 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 5 | 6 | 4 |
PBT PBTCr | 43 | 44 | 41 | 38 | 47 | 42 | 38 | 41 | 51 | 59 | 52 | 65 |
| 12 | 12 | 3 | 10 | 13 | 13 | 8 | 13 | 13 | 13 | 14 | 17 | |
| 32 | 31 | 38 | 28 | 34 | 30 | 30 | 28 | 37 | 46 | 38 | 48 | |
Growth YoY PAT Growth YoY% | 31.1 | 30.4 | 40.2 | 2.1 | 7.4 | -4.8 | -21.3 | -0.3 | 9.5 | 54.3 | 29.3 | 70.4 |
NPM NPM% | 13.6 | 14.6 | 15.7 | 11.7 | 13.0 | 11.7 | 11.2 | 10.0 | 12.8 | 17.0 | 13.5 | 14.8 |
| 18.7 | 18.5 | 22.2 | 16.7 | 19.7 | 17.6 | 17.5 | 16.6 | 22.2 | 27.2 | 22.4 | 28.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 234 | 215 | 240 | 243 | 263 | 255 | 265 | 283 | 292 | 271 | 283 | 326 | |
Growth YoY Revenue Growth YoY% | -5.0 | -8.3 | 1.3 | 7.5 | 12.3 | 18.6 | 10.6 | 16.6 | 11.3 | 6.5 | 6.7 | 15.4 |
| 187 | 167 | 192 | 201 | 208 | 209 | 222 | 230 | 236 | 215 | 227 | 258 | |
| 47 | 48 | 48 | 42 | 54 | 46 | 43 | 53 | 57 | 56 | 56 | 69 | |
OPM OPM% | 20.2 | 22.3 | 19.9 | 17.3 | 20.7 | 18.1 | 16.2 | 18.7 | 19.4 | 20.5 | 19.6 | 21.1 |
| 2 | 2 | 0 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 4 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 1 | 4 | -1 | 0 | 7 | 2 | -7 | 1 | 1 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 5 | 6 | 4 |
PBT PBTCr | 43 | 44 | 41 | 38 | 47 | 42 | 38 | 41 | 51 | 59 | 52 | 65 |
| 12 | 12 | 3 | 10 | 13 | 13 | 8 | 13 | 13 | 13 | 14 | 17 | |
| 32 | 31 | 38 | 28 | 34 | 30 | 30 | 28 | 37 | 46 | 38 | 48 | |
Growth YoY PAT Growth YoY% | 31.1 | 30.4 | 40.2 | 2.1 | 7.4 | -4.8 | -21.3 | -0.3 | 9.5 | 54.3 | 29.3 | 70.4 |
NPM NPM% | 13.6 | 14.6 | 15.7 | 11.7 | 13.0 | 11.7 | 11.2 | 10.0 | 12.8 | 17.0 | 13.5 | 14.8 |
| 18.7 | 18.5 | 22.2 | 16.7 | 19.7 | 17.6 | 17.5 | 16.6 | 22.2 | 27.2 | 22.4 | 28.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 461 | 462 | 476 | 659 | 952 | 914 | 1,025 | 1,129 | 1,173 |
Growth Revenue Growth% | 0.3 | 3.0 | 38.6 | 44.4 | -4.0 | 12.1 | 10.2 | 10.1 | |
| 381 | 383 | 381 | 556 | 797 | 731 | 840 | 909 | 936 | |
| 80 | 80 | 95 | 104 | 155 | 183 | 185 | 221 | 237 | |
OPM OPM% | 17.3 | 17.2 | 20.0 | 15.7 | 16.3 | 20.1 | 18.1 | 19.5 | 20.2 |
| 2 | -14 | 5 | 8 | 1 | 6 | 8 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 6 | 8 | 8 | 3 | 4 | 3 | -3 |
Depreciation DepreciationCr | 18 | 21 | 23 | 23 | 20 | 22 | 24 | 21 | 20 |
PBT PBTCr | 52 | 33 | 71 | 81 | 128 | 164 | 165 | 203 | 227 |
| 13 | 15 | 16 | 19 | 32 | 36 | 43 | 53 | 57 | |
PAT PATCr | 39 | 19 | 55 | 61 | 96 | 128 | 122 | 150 | 170 |
Growth PAT Growth% | -51.4 | 192.8 | 10.6 | 57.1 | 33.8 | -5.1 | 23.0 | 39.4 | |
NPM NPM% | 8.4 | 4.1 | 11.6 | 9.3 | 10.1 | 14.1 | 11.9 | 13.3 | 14.5 |
| 47.5 | 11.2 | 16.3 | 36.1 | 56.6 | 75.8 | 71.5 | 88.3 | 100.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 461 | 462 | 476 | 659 | 952 | 914 | 1,025 | 1,129 | 1,173 |
Growth Revenue Growth% | 0.3 | 3.0 | 38.6 | 44.4 | -4.0 | 12.1 | 10.2 | 10.1 | |
| 381 | 383 | 381 | 556 | 797 | 731 | 840 | 909 | 936 | |
| 80 | 80 | 95 | 104 | 155 | 183 | 185 | 221 | 237 | |
OPM OPM% | 17.3 | 17.2 | 20.0 | 15.7 | 16.3 | 20.1 | 18.1 | 19.5 | 20.2 |
| 2 | -14 | 5 | 8 | 1 | 6 | 8 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 6 | 8 | 8 | 3 | 4 | 3 | -3 |
Depreciation DepreciationCr | 18 | 21 | 23 | 23 | 20 | 22 | 24 | 21 | 20 |
PBT PBTCr | 52 | 33 | 71 | 81 | 128 | 164 | 165 | 203 | 227 |
| 13 | 15 | 16 | 19 | 32 | 36 | 43 | 53 | 57 | |
PAT PATCr | 39 | 19 | 55 | 61 | 96 | 128 | 122 | 150 | 170 |
Growth PAT Growth% | -51.4 | 192.8 | 10.6 | 57.1 | 33.8 | -5.1 | 23.0 | 39.4 | |
NPM NPM% | 8.4 | 4.1 | 11.6 | 9.3 | 10.1 | 14.1 | 11.9 | 13.3 | 14.5 |
| 47.5 | 11.2 | 16.3 | 36.1 | 56.6 | 75.8 | 71.5 | 88.3 | 100.0 |
| Financial Year | 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 |
Reserves ReservesCr | 177 | 196 | 251 | 308 | 404 | 528 | 649 | 798 |
| 133 | 133 | 105 | 150 | 108 | 58 | 107 | 152 | |
| 119 | 58 | 43 | 23 | 18 | 11 | 14 | 20 | |
| 438 | 395 | 407 | 489 | 538 | 606 | 778 | 979 | |
| 173 | 185 | 214 | 306 | 349 | 402 | 467 | 529 | |
| 265 | 211 | 193 | 183 | 189 | 203 | 311 | 451 | |
| 438 | 395 | 407 | 489 | 538 | 606 | 778 | 979 |
| Financial Year | 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 |
Reserves ReservesCr | 177 | 196 | 251 | 308 | 404 | 528 | 649 | 798 |
| 133 | 133 | 105 | 150 | 108 | 58 | 107 | 152 | |
| 119 | 58 | 43 | 23 | 18 | 11 | 14 | 20 | |
| 438 | 395 | 407 | 489 | 538 | 606 | 778 | 979 | |
| 173 | 185 | 214 | 306 | 349 | 402 | 467 | 529 | |
| 265 | 211 | 193 | 183 | 189 | 203 | 311 | 451 | |
| 438 | 395 | 407 | 489 | 538 | 606 | 778 | 979 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 28 | 66 | 79 | 6 | 66 | 109 | 107 | 177 | |
| -53 | 19 | -5 | -30 | -12 | -36 | -126 | -156 | |
| 22 | -80 | -64 | 17 | -36 | -4 | -4 | -3 | |
Net Cash Flow Net Cash FlowCr | -2 | 5 | 9 | -6 | 18 | 69 | -23 | 18 |
Free Cash Flow Free Cash FlowCr | -17 | 42 | 73 | -8 | 40 | 95 | 0 | -2 |
CFO To PAT CFO To PAT% | 73.3 | 349.1 | 142.8 | 9.7 | 69.0 | 85.0 | 88.2 | 118.4 |
CFO To EBITDA CFO To EBITDA% | 35.6 | 82.8 | 82.8 | 5.7 | 42.8 | 59.5 | 58.0 | 80.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 28 | 66 | 79 | 6 | 66 | 109 | 107 | 177 | |
| -53 | 19 | -5 | -30 | -12 | -36 | -126 | -156 | |
| 22 | -80 | -64 | 17 | -36 | -4 | -4 | -3 | |
Net Cash Flow Net Cash FlowCr | -2 | 5 | 9 | -6 | 18 | 69 | -23 | 18 |
Free Cash Flow Free Cash FlowCr | -17 | 42 | 73 | -8 | 40 | 95 | 0 | -2 |
CFO To PAT CFO To PAT% | 73.3 | 349.1 | 142.8 | 9.7 | 69.0 | 85.0 | 88.2 | 118.4 |
CFO To EBITDA CFO To EBITDA% | 35.6 | 82.8 | 82.8 | 5.7 | 42.8 | 59.5 | 58.0 | 80.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 641 | 218 | 1,183 | 1,730 | 1,639 | 2,642 | 2,796 | 3,661 | 5,695 |
Price To Earnings Price To Earnings | 16.5 | 11.7 | 21.5 | 28.4 | 17.1 | 20.6 | 22.9 | 24.4 | 33.6 |
Price To Sales Price To Sales | 1.4 | 0.5 | 2.5 | 2.6 | 1.7 | 2.9 | 2.7 | 3.2 | 4.9 |
Price To Book Price To Book | 3.5 | 1.1 | 4.6 | 5.5 | 4.0 | 4.9 | 4.3 | 4.5 | 7.1 |
EV To EBITDA EV To EBITDA | 10.1 | 3.9 | 12.7 | 17.2 | 10.7 | 14.0 | 15.0 | 16.4 | 22.7 |
GPM GPM% | 32.6 | 34.3 | 37.8 | 33.5 | 34.8 | 38.9 | 36.9 | 37.5 | 37.5 |
OPM OPM% | 17.3 | 17.2 | 20.0 | 15.7 | 16.3 | 20.1 | 18.1 | 19.5 | 20.2 |
NPM NPM% | 8.4 | 4.1 | 11.6 | 9.3 | 10.1 | 14.1 | 11.9 | 13.3 | 14.5 |
ROCE ROCE% | 17.8 | 14.9 | 25.5 | 23.2 | 30.4 | 31.1 | 24.3 | 24.7 | 24.7 |
ROE ROE% | 21.0 | 9.2 | 21.3 | 19.3 | 23.3 | 23.9 | 18.5 | 18.6 | 18.6 |
ROA ROA% | 8.9 | 4.8 | 13.6 | 12.5 | 17.8 | 21.2 | 15.7 | 15.3 | 15.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 641 | 218 | 1,183 | 1,730 | 1,639 | 2,642 | 2,796 | 3,661 | 5,695 |
Price To Earnings Price To Earnings | 16.5 | 11.7 | 21.5 | 28.4 | 17.1 | 20.6 | 22.9 | 24.4 | 33.6 |
Price To Sales Price To Sales | 1.4 | 0.5 | 2.5 | 2.6 | 1.7 | 2.9 | 2.7 | 3.2 | 4.9 |
Price To Book Price To Book | 3.5 | 1.1 | 4.6 | 5.5 | 4.0 | 4.9 | 4.3 | 4.5 | 7.1 |
EV To EBITDA EV To EBITDA | 10.1 | 3.9 | 12.7 | 17.2 | 10.7 | 14.0 | 15.0 | 16.4 | 22.7 |
GPM GPM% | 32.6 | 34.3 | 37.8 | 33.5 | 34.8 | 38.9 | 36.9 | 37.5 | 37.5 |
OPM OPM% | 17.3 | 17.2 | 20.0 | 15.7 | 16.3 | 20.1 | 18.1 | 19.5 | 20.2 |
NPM NPM% | 8.4 | 4.1 | 11.6 | 9.3 | 10.1 | 14.1 | 11.9 | 13.3 | 14.5 |
ROCE ROCE% | 17.8 | 14.9 | 25.5 | 23.2 | 30.4 | 31.1 | 24.3 | 24.7 | 24.7 |
ROE ROE% | 21.0 | 9.2 | 21.3 | 19.3 | 23.3 | 23.9 | 18.5 | 18.6 | 18.6 |
ROA ROA% | 8.9 | 4.8 | 13.6 | 12.5 | 17.8 | 21.2 | 15.7 | 15.3 | 15.3 |
Documents — Stylam Industries Ltd
Concall Transcript Summaries — Stylam Industries Ltd