| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 200 | 176 | 205 | 173 | 218 | 213 | 220 | 211 | 183 | 176 | 211 | 222 | |
Growth YoY Revenue Growth YoY% | 6.3 | -1.2 | 14.1 | -17.2 | 9.0 | 20.9 | 7.5 | 21.5 | -16.1 | -17.5 | -4.2 | 5.5 |
| 178 | 162 | 195 | 162 | 191 | 188 | 202 | 186 | 165 | 164 | 207 | 197 | |
| 22 | 14 | 10 | 11 | 28 | 25 | 18 | 24 | 18 | 11 | 4 | 26 | |
OPM OPM% | 10.9 | 8.1 | 4.9 | 6.4 | 12.8 | 11.7 | 8.1 | 11.6 | 9.7 | 6.4 | 2.1 | 11.5 |
| 2 | 1 | 5 | 2 | 3 | 4 | 1 | 4 | 9 | -9 | 17 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 17 | 9 | 9 | 7 | 25 | 23 | 13 | 23 | 21 | -3 | 16 | 27 |
| 5 | 2 | 3 | 2 | 7 | 6 | 2 | 6 | 5 | -1 | 3 | 7 | |
| 13 | 6 | 6 | 5 | 18 | 17 | 11 | 17 | 16 | -2 | 13 | 20 | |
Growth YoY PAT Growth YoY% | 266.8 | -4.9 | -36.7 | -67.7 | 42.8 | 169.5 | 82.2 | 230.6 | -11.5 | -111.6 | 23.6 | 19.1 |
NPM NPM% | 6.4 | 3.6 | 2.9 | 3.0 | 8.4 | 8.1 | 4.8 | 8.1 | 8.9 | -1.1 | 6.2 | 9.2 |
| 5.6 | 2.8 | 2.5 | 2.2 | 8.0 | 7.5 | 4.6 | 7.4 | 7.1 | -0.9 | 5.7 | 8.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 200 | 176 | 205 | 173 | 218 | 213 | 220 | 211 | 183 | 176 | 211 | 222 | |
Growth YoY Revenue Growth YoY% | 6.3 | -1.2 | 14.1 | -17.2 | 9.0 | 20.9 | 7.5 | 21.5 | -16.1 | -17.5 | -4.2 | 5.5 |
| 178 | 162 | 195 | 162 | 191 | 188 | 202 | 186 | 165 | 164 | 207 | 197 | |
| 22 | 14 | 10 | 11 | 28 | 25 | 18 | 24 | 18 | 11 | 4 | 26 | |
OPM OPM% | 10.9 | 8.1 | 4.9 | 6.4 | 12.8 | 11.7 | 8.1 | 11.6 | 9.7 | 6.4 | 2.1 | 11.5 |
| 2 | 1 | 5 | 2 | 3 | 4 | 1 | 4 | 9 | -9 | 17 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 17 | 9 | 9 | 7 | 25 | 23 | 13 | 23 | 21 | -3 | 16 | 27 |
| 5 | 2 | 3 | 2 | 7 | 6 | 2 | 6 | 5 | -1 | 3 | 7 | |
| 13 | 6 | 6 | 5 | 18 | 17 | 11 | 17 | 16 | -2 | 13 | 20 | |
Growth YoY PAT Growth YoY% | 266.8 | -4.9 | -36.7 | -67.7 | 42.8 | 169.5 | 82.2 | 230.6 | -11.5 | -111.6 | 23.6 | 19.1 |
NPM NPM% | 6.4 | 3.6 | 2.9 | 3.0 | 8.4 | 8.1 | 4.8 | 8.1 | 8.9 | -1.1 | 6.2 | 9.2 |
| 5.6 | 2.8 | 2.5 | 2.2 | 8.0 | 7.5 | 4.6 | 7.4 | 7.1 | -0.9 | 5.7 | 8.8 |
| 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 | 1,140 | 981 | 1,014 | 719 | 757 | 731 | 840 | 766 | 791 | 825 | 781 | 792 |
Growth Revenue Growth% | -13.9 | 3.3 | -29.1 | 5.4 | -3.5 | 14.9 | -8.7 | 3.2 | 4.3 | -5.4 | -8.1 | |
| 1,076 | 914 | 970 | 677 | 697 | 649 | 778 | 705 | 719 | 743 | 723 | 733 | |
| 64 | 67 | 44 | 42 | 60 | 82 | 62 | 61 | 72 | 82 | 58 | 59 | |
OPM OPM% | 5.6 | 6.8 | 4.3 | 5.8 | 7.9 | 11.2 | 7.3 | 8.0 | 9.1 | 9.9 | 7.4 | 7.5 |
| 37 | 9 | 28 | 10 | 18 | 270 | 9 | -1 | 9 | 10 | 22 | 25 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 4 | 3 | 0 | 0 | 2 | 3 | 3 | 3 |
Depreciation DepreciationCr | 50 | 39 | 38 | 29 | 39 | 36 | 20 | 20 | 23 | 21 | 20 | 20 |
PBT PBTCr | 50 | 36 | 33 | 22 | 34 | 313 | 50 | 40 | 56 | 68 | 58 | 62 |
| 9 | 12 | 12 | 10 | 16 | 94 | 6 | 21 | 15 | 17 | 13 | 14 | |
PAT PATCr | 41 | 24 | 22 | 12 | 19 | 219 | 43 | 19 | 41 | 51 | 45 | 48 |
Growth PAT Growth% | -40.2 | -11.8 | -46.6 | 61.0 | 1,078.5 | -80.2 | -55.7 | 114.5 | 25.1 | -13.4 | -24.6 | |
NPM NPM% | 3.6 | 2.5 | 2.1 | 1.6 | 2.5 | 29.9 | 5.2 | 2.5 | 5.2 | 6.2 | 5.7 | 6.0 |
| 23.4 | 10.6 | 9.4 | 8.1 | 22.0 | 95.2 | 18.8 | 8.3 | 17.8 | 22.3 | 19.3 | 20.7 |
| 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 | 1,140 | 981 | 1,014 | 719 | 757 | 731 | 840 | 766 | 791 | 825 | 781 | 792 |
Growth Revenue Growth% | -13.9 | 3.3 | -29.1 | 5.4 | -3.5 | 14.9 | -8.7 | 3.2 | 4.3 | -5.4 | -8.1 | |
| 1,076 | 914 | 970 | 677 | 697 | 649 | 778 | 705 | 719 | 743 | 723 | 733 | |
| 64 | 67 | 44 | 42 | 60 | 82 | 62 | 61 | 72 | 82 | 58 | 59 | |
OPM OPM% | 5.6 | 6.8 | 4.3 | 5.8 | 7.9 | 11.2 | 7.3 | 8.0 | 9.1 | 9.9 | 7.4 | 7.5 |
| 37 | 9 | 28 | 10 | 18 | 270 | 9 | -1 | 9 | 10 | 22 | 25 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 4 | 3 | 0 | 0 | 2 | 3 | 3 | 3 |
Depreciation DepreciationCr | 50 | 39 | 38 | 29 | 39 | 36 | 20 | 20 | 23 | 21 | 20 | 20 |
PBT PBTCr | 50 | 36 | 33 | 22 | 34 | 313 | 50 | 40 | 56 | 68 | 58 | 62 |
| 9 | 12 | 12 | 10 | 16 | 94 | 6 | 21 | 15 | 17 | 13 | 14 | |
PAT PATCr | 41 | 24 | 22 | 12 | 19 | 219 | 43 | 19 | 41 | 51 | 45 | 48 |
Growth PAT Growth% | -40.2 | -11.8 | -46.6 | 61.0 | 1,078.5 | -80.2 | -55.7 | 114.5 | 25.1 | -13.4 | -24.6 | |
NPM NPM% | 3.6 | 2.5 | 2.1 | 1.6 | 2.5 | 29.9 | 5.2 | 2.5 | 5.2 | 6.2 | 5.7 | 6.0 |
| 23.4 | 10.6 | 9.4 | 8.1 | 22.0 | 95.2 | 18.8 | 8.3 | 17.8 | 22.3 | 19.3 | 20.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 646 | 650 | 602 | 593 | 628 | 384 | 391 | 409 | 449 | 500 | 547 |
| 204 | 233 | 235 | 250 | 252 | 228 | 209 | 216 | 215 | 197 | 203 | |
| 28 | 27 | 33 | 28 | 40 | 13 | 13 | 13 | 38 | 38 | 31 | |
| 902 | 933 | 893 | 895 | 943 | 649 | 636 | 662 | 726 | 758 | 805 | |
| 450 | 510 | 470 | 476 | 632 | 425 | 406 | 447 | 479 | 551 | 588 | |
| 452 | 423 | 422 | 419 | 311 | 224 | 230 | 215 | 247 | 208 | 217 | |
| 902 | 933 | 893 | 895 | 943 | 649 | 636 | 662 | 726 | 758 | 805 |
| 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 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 646 | 650 | 602 | 593 | 628 | 384 | 391 | 409 | 449 | 500 | 547 |
| 204 | 233 | 235 | 250 | 252 | 228 | 209 | 216 | 215 | 197 | 203 | |
| 28 | 27 | 33 | 28 | 40 | 13 | 13 | 13 | 38 | 38 | 31 | |
| 902 | 933 | 893 | 895 | 943 | 649 | 636 | 662 | 726 | 758 | 805 | |
| 450 | 510 | 470 | 476 | 632 | 425 | 406 | 447 | 479 | 551 | 588 | |
| 452 | 423 | 422 | 419 | 311 | 224 | 230 | 215 | 247 | 208 | 217 | |
| 902 | 933 | 893 | 895 | 943 | 649 | 636 | 662 | 726 | 758 | 805 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -148 | 82 | -1 | 29 | 101 | 57 | 13 | 36 | 95 | 111 | 34 | |
| -35 | -50 | 67 | 7 | -78 | 415 | 5 | -9 | -17 | -37 | -73 | |
| -799 | -29 | -70 | -28 | -25 | -474 | -35 | 0 | -3 | -5 | -5 | |
Net Cash Flow Net Cash FlowCr | -983 | 3 | -4 | 8 | -2 | -2 | -17 | 27 | 74 | 69 | -44 |
Free Cash Flow Free Cash FlowCr | -200 | 59 | -27 | 6 | 79 | 47 | 17 | 20 | 78 | 100 | 6 |
CFO To PAT CFO To PAT% | -362.8 | 333.3 | -5.0 | 255.4 | 544.7 | 25.9 | 30.3 | 189.3 | 229.7 | 214.9 | 76.9 |
CFO To EBITDA CFO To EBITDA% | -230.8 | 121.5 | -2.4 | 70.6 | 168.8 | 69.2 | 21.3 | 59.1 | 131.1 | 135.2 | 59.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -148 | 82 | -1 | 29 | 101 | 57 | 13 | 36 | 95 | 111 | 34 | |
| -35 | -50 | 67 | 7 | -78 | 415 | 5 | -9 | -17 | -37 | -73 | |
| -799 | -29 | -70 | -28 | -25 | -474 | -35 | 0 | -3 | -5 | -5 | |
Net Cash Flow Net Cash FlowCr | -983 | 3 | -4 | 8 | -2 | -2 | -17 | 27 | 74 | 69 | -44 |
Free Cash Flow Free Cash FlowCr | -200 | 59 | -27 | 6 | 79 | 47 | 17 | 20 | 78 | 100 | 6 |
CFO To PAT CFO To PAT% | -362.8 | 333.3 | -5.0 | 255.4 | 544.7 | 25.9 | 30.3 | 189.3 | 229.7 | 214.9 | 76.9 |
CFO To EBITDA CFO To EBITDA% | -230.8 | 121.5 | -2.4 | 70.6 | 168.8 | 69.2 | 21.3 | 59.1 | 131.1 | 135.2 | 59.1 |
| 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 | 1,373 | 1,656 | 1,229 | 838 | 527 | 858 | 1,052 | 614 | 1,006 | 1,350 | 630 | 903 |
Price To Earnings Price To Earnings | 67.6 | 56.9 | 45.1 | 10.4 | 3.9 | 24.3 | 32.0 | 24.4 | 26.2 | 14.2 | 18.9 | |
Price To Sales Price To Sales | 1.2 | 1.7 | 1.2 | 1.2 | 0.7 | 1.2 | 1.3 | 0.8 | 1.3 | 1.6 | 0.8 | 1.1 |
Price To Book Price To Book | 2.0 | 2.5 | 2.0 | 1.4 | 0.8 | 2.1 | 2.5 | 1.4 | 2.1 | 2.6 | 1.1 | 1.6 |
EV To EBITDA EV To EBITDA | 20.9 | 24.2 | 27.3 | 19.3 | 8.8 | 10.1 | 16.9 | 9.3 | 12.8 | 14.5 | 7.2 | 11.2 |
GPM GPM% | 27.1 | 29.3 | 26.7 | 27.7 | 28.7 | 31.1 | 24.6 | 24.9 | 26.1 | 31.9 | 29.1 | 29.1 |
OPM OPM% | 5.6 | 6.8 | 4.3 | 5.8 | 7.9 | 11.2 | 7.3 | 8.0 | 9.1 | 9.9 | 7.4 | 7.5 |
NPM NPM% | 3.6 | 2.5 | 2.1 | 1.6 | 2.5 | 29.9 | 5.2 | 2.5 | 5.2 | 6.2 | 5.7 | 6.0 |
ROCE ROCE% | 7.6 | 5.5 | 5.5 | 3.7 | 5.6 | 77.4 | 12.1 | 9.3 | 11.7 | 12.9 | 10.1 | 10.1 |
ROE ROE% | 6.1 | 3.6 | 3.5 | 1.9 | 2.9 | 53.7 | 10.5 | 4.4 | 8.7 | 9.8 | 7.8 | 7.8 |
ROA ROA% | 4.5 | 2.6 | 2.4 | 1.3 | 2.0 | 33.7 | 6.8 | 2.9 | 5.7 | 6.8 | 5.5 | 5.5 |
| 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 | 1,373 | 1,656 | 1,229 | 838 | 527 | 858 | 1,052 | 614 | 1,006 | 1,350 | 630 | 903 |
Price To Earnings Price To Earnings | 67.6 | 56.9 | 45.1 | 10.4 | 3.9 | 24.3 | 32.0 | 24.4 | 26.2 | 14.2 | 18.9 | |
Price To Sales Price To Sales | 1.2 | 1.7 | 1.2 | 1.2 | 0.7 | 1.2 | 1.3 | 0.8 | 1.3 | 1.6 | 0.8 | 1.1 |
Price To Book Price To Book | 2.0 | 2.5 | 2.0 | 1.4 | 0.8 | 2.1 | 2.5 | 1.4 | 2.1 | 2.6 | 1.1 | 1.6 |
EV To EBITDA EV To EBITDA | 20.9 | 24.2 | 27.3 | 19.3 | 8.8 | 10.1 | 16.9 | 9.3 | 12.8 | 14.5 | 7.2 | 11.2 |
GPM GPM% | 27.1 | 29.3 | 26.7 | 27.7 | 28.7 | 31.1 | 24.6 | 24.9 | 26.1 | 31.9 | 29.1 | 29.1 |
OPM OPM% | 5.6 | 6.8 | 4.3 | 5.8 | 7.9 | 11.2 | 7.3 | 8.0 | 9.1 | 9.9 | 7.4 | 7.5 |
NPM NPM% | 3.6 | 2.5 | 2.1 | 1.6 | 2.5 | 29.9 | 5.2 | 2.5 | 5.2 | 6.2 | 5.7 | 6.0 |
ROCE ROCE% | 7.6 | 5.5 | 5.5 | 3.7 | 5.6 | 77.4 | 12.1 | 9.3 | 11.7 | 12.9 | 10.1 | 10.1 |
ROE ROE% | 6.1 | 3.6 | 3.5 | 1.9 | 2.9 | 53.7 | 10.5 | 4.4 | 8.7 | 9.8 | 7.8 | 7.8 |
ROA ROA% | 4.5 | 2.6 | 2.4 | 1.3 | 2.0 | 33.7 | 6.8 | 2.9 | 5.7 | 6.8 | 5.5 | 5.5 |
Documents — Sudarshan Colorants India Ltd