| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 601 | 566 | 764 | 634 | 696 | 666 | 1,349 | 2,507 | 2,387 | 2,103 | 2,790 | 2,642 | |
Growth YoY Revenue Growth YoY% | 13.7 | 7.2 | 10.6 | 4.2 | 15.9 | 17.8 | 76.6 | 295.6 | 243.0 | 215.6 | 106.8 | 5.4 |
| 535 | 504 | 645 | 553 | 602 | 587 | 1,222 | 2,315 | 2,255 | 2,065 | 2,563 | 2,383 | |
| 66 | 62 | 119 | 81 | 94 | 79 | 127 | 192 | 132 | 38 | 227 | 259 | |
OPM OPM% | 10.9 | 10.9 | 15.6 | 12.7 | 13.6 | 11.8 | 9.4 | 7.7 | 5.5 | 1.8 | 8.2 | 9.8 |
| 6 | 4 | 3 | 4 | -6 | -26 | -38 | 33 | 38 | -24 | 32 | 32 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 8 | 7 | 9 | 11 | 21 | 44 | 44 | 36 | 41 | 41 |
Depreciation DepreciationCr | 35 | 35 | 36 | 36 | 37 | 37 | 57 | 99 | 97 | 101 | 50 | 93 |
PBT PBTCr | 26 | 22 | 78 | 41 | 43 | 5 | 11 | 82 | 30 | -123 | 168 | 157 |
| 8 | 7 | 20 | 12 | 13 | 4 | 10 | 27 | 10 | -7 | 85 | 54 | |
| 18 | 15 | 58 | 29 | 30 | 1 | 0 | 55 | 19 | -116 | 83 | 103 | |
Growth YoY PAT Growth YoY% | 293.4 | 2,415.5 | 78.2 | -89.0 | 67.4 | -96.5 | -99.5 | 86.9 | -35.5 | -22,845.1 | 26,512.9 | 88.0 |
NPM NPM% | 3.0 | 2.6 | 7.6 | 4.6 | 4.3 | 0.1 | 0.0 | 2.2 | 0.8 | -5.5 | 3.0 | 3.9 |
| 2.6 | 2.1 | 10.2 | 4.3 | 5.9 | 0.0 | 7.6 | 6.0 | 1.5 | -14.7 | 10.0 | 12.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 601 | 566 | 764 | 634 | 696 | 666 | 1,349 | 2,507 | 2,387 | 2,103 | 2,790 | 2,642 | |
Growth YoY Revenue Growth YoY% | 13.7 | 7.2 | 10.6 | 4.2 | 15.9 | 17.8 | 76.6 | 295.6 | 243.0 | 215.6 | 106.8 | 5.4 |
| 535 | 504 | 645 | 553 | 602 | 587 | 1,222 | 2,315 | 2,255 | 2,065 | 2,563 | 2,383 | |
| 66 | 62 | 119 | 81 | 94 | 79 | 127 | 192 | 132 | 38 | 227 | 259 | |
OPM OPM% | 10.9 | 10.9 | 15.6 | 12.7 | 13.6 | 11.8 | 9.4 | 7.7 | 5.5 | 1.8 | 8.2 | 9.8 |
| 6 | 4 | 3 | 4 | -6 | -26 | -38 | 33 | 38 | -24 | 32 | 32 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 8 | 7 | 9 | 11 | 21 | 44 | 44 | 36 | 41 | 41 |
Depreciation DepreciationCr | 35 | 35 | 36 | 36 | 37 | 37 | 57 | 99 | 97 | 101 | 50 | 93 |
PBT PBTCr | 26 | 22 | 78 | 41 | 43 | 5 | 11 | 82 | 30 | -123 | 168 | 157 |
| 8 | 7 | 20 | 12 | 13 | 4 | 10 | 27 | 10 | -7 | 85 | 54 | |
| 18 | 15 | 58 | 29 | 30 | 1 | 0 | 55 | 19 | -116 | 83 | 103 | |
Growth YoY PAT Growth YoY% | 293.4 | 2,415.5 | 78.2 | -89.0 | 67.4 | -96.5 | -99.5 | 86.9 | -35.5 | -22,845.1 | 26,512.9 | 88.0 |
NPM NPM% | 3.0 | 2.6 | 7.6 | 4.6 | 4.3 | 0.1 | 0.0 | 2.2 | 0.8 | -5.5 | 3.0 | 3.9 |
| 2.6 | 2.1 | 10.2 | 4.3 | 5.9 | 0.0 | 7.6 | 6.0 | 1.5 | -14.7 | 10.0 | 12.3 |
| 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 | 1,409 | 1,282 | 1,455 | 1,593 | 1,708 | 1,864 | 2,201 | 2,302 | 2,539 | 3,346 | 9,787 | 9,922 |
Growth Revenue Growth% | 15.7 | -9.1 | 13.6 | 9.5 | 7.2 | 9.1 | 18.1 | 4.6 | 10.3 | 31.8 | 192.5 | 90.1 |
| 1,242 | 1,098 | 1,262 | 1,389 | 1,462 | 1,576 | 1,926 | 2,091 | 2,222 | 2,965 | 9,197 | 9,266 | |
| 167 | 184 | 193 | 204 | 246 | 288 | 275 | 211 | 316 | 381 | 590 | 656 | |
OPM OPM% | 11.9 | 14.4 | 13.3 | 12.8 | 14.4 | 15.4 | 12.5 | 9.2 | 12.5 | 11.4 | 6.0 | 6.6 |
| 14 | 18 | 10 | 79 | 22 | 7 | 5 | 5 | 332 | -67 | 79 | 78 | |
Interest Expense Interest ExpenseCr | 34 | 27 | 27 | 17 | 14 | 18 | 19 | 41 | 37 | 48 | 165 | 161 |
Depreciation DepreciationCr | 48 | 49 | 59 | 66 | 74 | 87 | 89 | 114 | 141 | 166 | 347 | 341 |
PBT PBTCr | 99 | 126 | 118 | 201 | 180 | 190 | 171 | 60 | 471 | 99 | 157 | 232 |
| 29 | 34 | 40 | 68 | 35 | 49 | 41 | 15 | 113 | 39 | 116 | 143 | |
PAT PATCr | 70 | 92 | 78 | 133 | 145 | 141 | 130 | 45 | 357 | 60 | 41 | 89 |
Growth PAT Growth% | 28.6 | 31.3 | -14.8 | 69.8 | 9.3 | -2.7 | -7.9 | -65.5 | 698.4 | -83.1 | -32.3 | 4.1 |
NPM NPM% | 5.0 | 7.2 | 5.4 | 8.3 | 8.5 | 7.6 | 5.9 | 1.9 | 14.1 | 1.8 | 0.4 | 0.9 |
| 10.1 | 14.6 | 12.2 | 19.5 | 20.9 | 20.4 | 18.8 | 6.5 | 51.6 | 22.5 | 2.8 | 9.1 |
| 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 | 1,409 | 1,282 | 1,455 | 1,593 | 1,708 | 1,864 | 2,201 | 2,302 | 2,539 | 3,346 | 9,787 | 9,922 |
Growth Revenue Growth% | 15.7 | -9.1 | 13.6 | 9.5 | 7.2 | 9.1 | 18.1 | 4.6 | 10.3 | 31.8 | 192.5 | 90.1 |
| 1,242 | 1,098 | 1,262 | 1,389 | 1,462 | 1,576 | 1,926 | 2,091 | 2,222 | 2,965 | 9,197 | 9,266 | |
| 167 | 184 | 193 | 204 | 246 | 288 | 275 | 211 | 316 | 381 | 590 | 656 | |
OPM OPM% | 11.9 | 14.4 | 13.3 | 12.8 | 14.4 | 15.4 | 12.5 | 9.2 | 12.5 | 11.4 | 6.0 | 6.6 |
| 14 | 18 | 10 | 79 | 22 | 7 | 5 | 5 | 332 | -67 | 79 | 78 | |
Interest Expense Interest ExpenseCr | 34 | 27 | 27 | 17 | 14 | 18 | 19 | 41 | 37 | 48 | 165 | 161 |
Depreciation DepreciationCr | 48 | 49 | 59 | 66 | 74 | 87 | 89 | 114 | 141 | 166 | 347 | 341 |
PBT PBTCr | 99 | 126 | 118 | 201 | 180 | 190 | 171 | 60 | 471 | 99 | 157 | 232 |
| 29 | 34 | 40 | 68 | 35 | 49 | 41 | 15 | 113 | 39 | 116 | 143 | |
PAT PATCr | 70 | 92 | 78 | 133 | 145 | 141 | 130 | 45 | 357 | 60 | 41 | 89 |
Growth PAT Growth% | 28.6 | 31.3 | -14.8 | 69.8 | 9.3 | -2.7 | -7.9 | -65.5 | 698.4 | -83.1 | -32.3 | 4.1 |
NPM NPM% | 5.0 | 7.2 | 5.4 | 8.3 | 8.5 | 7.6 | 5.9 | 1.9 | 14.1 | 1.8 | 0.4 | 0.9 |
| 10.1 | 14.6 | 12.2 | 19.5 | 20.9 | 20.4 | 18.8 | 6.5 | 51.6 | 22.5 | 2.8 | 9.1 |
| 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 | 14 | 14 | 14 | 14 | 0 | 14 | 14 | 14 | 14 | 16 | 16 |
Reserves ReservesCr | 300 | 367 | 426 | 554 | 587 | 730 | 819 | 814 | 1,135 | 3,352 | 3,409 |
| 504 | 617 | 618 | 607 | 734 | 859 | 1,064 | 993 | 862 | 2,913 | 2,898 | |
| 271 | 204 | 253 | 185 | 294 | 400 | 472 | 570 | 344 | 2,789 | 2,972 | |
| 1,090 | 1,202 | 1,311 | 1,360 | 1,630 | 2,003 | 2,369 | 2,392 | 2,355 | 9,693 | 9,723 | |
| 684 | 682 | 790 | 837 | 864 | 1,032 | 1,205 | 1,165 | 1,193 | 6,335 | 5,964 | |
| 406 | 520 | 521 | 523 | 766 | 972 | 1,164 | 1,227 | 1,162 | 3,358 | 3,759 | |
| 1,090 | 1,202 | 1,311 | 1,360 | 1,630 | 2,003 | 2,369 | 2,392 | 2,355 | 9,693 | 9,723 |
| 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 | 14 | 14 | 14 | 14 | 0 | 14 | 14 | 14 | 14 | 16 | 16 |
Reserves ReservesCr | 300 | 367 | 426 | 554 | 587 | 730 | 819 | 814 | 1,135 | 3,352 | 3,409 |
| 504 | 617 | 618 | 607 | 734 | 859 | 1,064 | 993 | 862 | 2,913 | 2,898 | |
| 271 | 204 | 253 | 185 | 294 | 400 | 472 | 570 | 344 | 2,789 | 2,972 | |
| 1,090 | 1,202 | 1,311 | 1,360 | 1,630 | 2,003 | 2,369 | 2,392 | 2,355 | 9,693 | 9,723 | |
| 684 | 682 | 790 | 837 | 864 | 1,032 | 1,205 | 1,165 | 1,193 | 6,335 | 5,964 | |
| 406 | 520 | 521 | 523 | 766 | 972 | 1,164 | 1,227 | 1,162 | 3,358 | 3,759 | |
| 1,090 | 1,202 | 1,311 | 1,360 | 1,630 | 2,003 | 2,369 | 2,392 | 2,355 | 9,693 | 9,723 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 164 | 163 | 148 | 71 | 263 | 165 | 178 | 287 | 193 | 71 | 344 | |
| -83 | -135 | -87 | -27 | -220 | -266 | -307 | -189 | 279 | -1,583 | 165 | |
| -81 | -38 | -62 | -48 | -39 | 108 | 138 | -103 | -446 | 2,596 | -680 | |
Net Cash Flow Net Cash FlowCr | 0 | -10 | -2 | -3 | 3 | 8 | 9 | -5 | 27 | 1,085 | -171 |
Free Cash Flow Free Cash FlowCr | 79 | 29 | 59 | -31 | 9 | -103 | -131 | 96 | 460 | -33 | 63 |
CFO To PAT CFO To PAT% | 234.4 | 178.0 | 188.7 | 53.5 | 181.0 | 117.0 | 137.1 | 641.2 | 54.1 | 118.2 | 843.1 |
CFO To EBITDA CFO To EBITDA% | 97.9 | 88.7 | 76.3 | 34.8 | 106.6 | 57.4 | 64.8 | 136.3 | 61.1 | 18.7 | 58.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 164 | 163 | 148 | 71 | 263 | 165 | 178 | 287 | 193 | 71 | 344 | |
| -83 | -135 | -87 | -27 | -220 | -266 | -307 | -189 | 279 | -1,583 | 165 | |
| -81 | -38 | -62 | -48 | -39 | 108 | 138 | -103 | -446 | 2,596 | -680 | |
Net Cash Flow Net Cash FlowCr | 0 | -10 | -2 | -3 | 3 | 8 | 9 | -5 | 27 | 1,085 | -171 |
Free Cash Flow Free Cash FlowCr | 79 | 29 | 59 | -31 | 9 | -103 | -131 | 96 | 460 | -33 | 63 |
CFO To PAT CFO To PAT% | 234.4 | 178.0 | 188.7 | 53.5 | 181.0 | 117.0 | 137.1 | 641.2 | 54.1 | 118.2 | 843.1 |
CFO To EBITDA CFO To EBITDA% | 97.9 | 88.7 | 76.3 | 34.8 | 106.6 | 57.4 | 64.8 | 136.3 | 61.1 | 18.7 | 58.3 |
| 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 | 656 | 2,416 | 3,038 | 2,388 | 2,590 | 3,592 | 3,601 | 2,701 | 4,220 | 7,791 | 5,875 | 9,801 |
Price To Earnings Price To Earnings | 10.0 | 24.9 | 35.9 | 17.7 | 17.9 | 25.5 | 27.7 | 60.3 | 11.8 | 139.3 | 263.1 | 135.3 |
Price To Sales Price To Sales | 0.5 | 1.9 | 2.3 | 1.5 | 1.5 | 1.9 | 1.6 | 1.2 | 1.7 | 2.3 | 0.6 | 1.0 |
Price To Book Price To Book | 2.1 | 6.3 | 6.9 | 4.2 | 4.3 | 4.8 | 4.3 | 3.3 | 3.7 | 2.3 | 1.7 | 2.8 |
EV To EBITDA EV To EBITDA | 6.1 | 14.9 | 17.5 | 13.2 | 12.3 | 14.6 | 16.0 | 16.6 | 14.6 | 22.7 | 12.3 | 17.4 |
GPM GPM% | 29.6 | 31.0 | 29.6 | 29.2 | 31.8 | 31.3 | 28.7 | 26.6 | 30.8 | 33.5 | 37.4 | 37.4 |
OPM OPM% | 11.9 | 14.4 | 13.3 | 12.8 | 14.4 | 15.4 | 12.5 | 9.2 | 12.5 | 11.4 | 6.0 | 6.6 |
NPM NPM% | 5.0 | 7.2 | 5.4 | 8.3 | 8.5 | 7.6 | 5.9 | 1.9 | 14.1 | 1.8 | 0.4 | 0.9 |
ROCE ROCE% | 18.9 | 21.2 | 18.1 | 25.0 | 18.7 | 15.3 | 11.5 | 6.1 | 31.4 | 2.6 | 5.5 | 5.5 |
ROE ROE% | 22.3 | 24.1 | 17.8 | 23.4 | 24.7 | 19.0 | 15.6 | 5.4 | 31.1 | 1.8 | 1.2 | 1.2 |
ROA ROA% | 6.4 | 7.6 | 6.0 | 9.8 | 8.9 | 7.0 | 5.5 | 1.9 | 15.2 | 0.6 | 0.4 | 0.4 |
| 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 | 656 | 2,416 | 3,038 | 2,388 | 2,590 | 3,592 | 3,601 | 2,701 | 4,220 | 7,791 | 5,875 | 9,801 |
Price To Earnings Price To Earnings | 10.0 | 24.9 | 35.9 | 17.7 | 17.9 | 25.5 | 27.7 | 60.3 | 11.8 | 139.3 | 263.1 | 135.3 |
Price To Sales Price To Sales | 0.5 | 1.9 | 2.3 | 1.5 | 1.5 | 1.9 | 1.6 | 1.2 | 1.7 | 2.3 | 0.6 | 1.0 |
Price To Book Price To Book | 2.1 | 6.3 | 6.9 | 4.2 | 4.3 | 4.8 | 4.3 | 3.3 | 3.7 | 2.3 | 1.7 | 2.8 |
EV To EBITDA EV To EBITDA | 6.1 | 14.9 | 17.5 | 13.2 | 12.3 | 14.6 | 16.0 | 16.6 | 14.6 | 22.7 | 12.3 | 17.4 |
GPM GPM% | 29.6 | 31.0 | 29.6 | 29.2 | 31.8 | 31.3 | 28.7 | 26.6 | 30.8 | 33.5 | 37.4 | 37.4 |
OPM OPM% | 11.9 | 14.4 | 13.3 | 12.8 | 14.4 | 15.4 | 12.5 | 9.2 | 12.5 | 11.4 | 6.0 | 6.6 |
NPM NPM% | 5.0 | 7.2 | 5.4 | 8.3 | 8.5 | 7.6 | 5.9 | 1.9 | 14.1 | 1.8 | 0.4 | 0.9 |
ROCE ROCE% | 18.9 | 21.2 | 18.1 | 25.0 | 18.7 | 15.3 | 11.5 | 6.1 | 31.4 | 2.6 | 5.5 | 5.5 |
ROE ROE% | 22.3 | 24.1 | 17.8 | 23.4 | 24.7 | 19.0 | 15.6 | 5.4 | 31.1 | 1.8 | 1.2 | 1.2 |
ROA ROA% | 6.4 | 7.6 | 6.0 | 9.8 | 8.9 | 7.0 | 5.5 | 1.9 | 15.2 | 0.6 | 0.4 | 0.4 |
Documents — Sudarshan Chemical Industries Ltd
Concall Transcript Summaries — Sudarshan Chemical Industries Ltd