| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 297 | 551 | 555 | 580 | 563 | 529 | 587 | 512 | 495 | 501 | 518 | 592 | |
Growth YoY Revenue Growth YoY% | 11.4 | 89.6 | -3.9 | 5.8 | -11.8 | -12.1 | -5.3 | -11.7 | 15.6 | |||
| 273 | 558 | 540 | 571 | 547 | 492 | 556 | 495 | 480 | 465 | 479 | 580 | |
| 24 | -7 | 15 | 10 | 16 | 38 | 31 | 16 | 15 | 36 | 39 | 12 | |
OPM OPM% | 8.0 | -1.4 | 2.7 | 1.7 | 2.8 | 7.1 | 5.3 | 3.2 | 3.0 | 7.1 | 7.5 | 2.0 |
| 3 | 22 | 7 | 5 | 0 | -4 | 221 | 4 | 4 | -3 | 530 | 4 | |
Interest Expense Interest ExpenseCr | 11 | 24 | 22 | 26 | 26 | 27 | 24 | 26 | 27 | 29 | 26 | 21 |
Depreciation DepreciationCr | 21 | 43 | 39 | 38 | 40 | 45 | 49 | 46 | 51 | 49 | 60 | 48 |
PBT PBTCr | -6 | -53 | -39 | -50 | -51 | -39 | 179 | -52 | -58 | -45 | 483 | -53 |
| 4 | 10 | 9 | 6 | 3 | 5 | 35 | 6 | 6 | 7 | 57 | 6 | |
| -10 | -63 | -47 | -56 | -54 | -44 | 144 | -58 | -64 | -52 | 426 | -59 | |
Growth YoY PAT Growth YoY% | -57.2 | -448.6 | 29.8 | 403.2 | -3.4 | -18.7 | -17.6 | 197.1 | -2.7 | |||
NPM NPM% | -3.3 | -11.4 | -8.5 | -9.6 | -9.6 | -8.3 | 24.5 | -11.3 | -13.0 | -10.4 | 82.3 | -10.0 |
| -4.8 | -31.1 | -23.4 | -27.6 | -26.8 | -20.3 | 68.0 | -26.2 | -29.2 | -23.6 | 193.4 | -26.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 297 | 551 | 555 | 580 | 563 | 529 | 587 | 512 | 495 | 501 | 518 | 592 | |
Growth YoY Revenue Growth YoY% | 11.4 | 89.6 | -3.9 | 5.8 | -11.8 | -12.1 | -5.3 | -11.7 | 15.6 | |||
| 273 | 558 | 540 | 571 | 547 | 492 | 556 | 495 | 480 | 465 | 479 | 580 | |
| 24 | -7 | 15 | 10 | 16 | 38 | 31 | 16 | 15 | 36 | 39 | 12 | |
OPM OPM% | 8.0 | -1.4 | 2.7 | 1.7 | 2.8 | 7.1 | 5.3 | 3.2 | 3.0 | 7.1 | 7.5 | 2.0 |
| 3 | 22 | 7 | 5 | 0 | -4 | 221 | 4 | 4 | -3 | 530 | 4 | |
Interest Expense Interest ExpenseCr | 11 | 24 | 22 | 26 | 26 | 27 | 24 | 26 | 27 | 29 | 26 | 21 |
Depreciation DepreciationCr | 21 | 43 | 39 | 38 | 40 | 45 | 49 | 46 | 51 | 49 | 60 | 48 |
PBT PBTCr | -6 | -53 | -39 | -50 | -51 | -39 | 179 | -52 | -58 | -45 | 483 | -53 |
| 4 | 10 | 9 | 6 | 3 | 5 | 35 | 6 | 6 | 7 | 57 | 6 | |
| -10 | -63 | -47 | -56 | -54 | -44 | 144 | -58 | -64 | -52 | 426 | -59 | |
Growth YoY PAT Growth YoY% | -57.2 | -448.6 | 29.8 | 403.2 | -3.4 | -18.7 | -17.6 | 197.1 | -2.7 | |||
NPM NPM% | -3.3 | -11.4 | -8.5 | -9.6 | -9.6 | -8.3 | 24.5 | -11.3 | -13.0 | -10.4 | 82.3 | -10.0 |
| -4.8 | -31.1 | -23.4 | -27.6 | -26.8 | -20.3 | 68.0 | -26.2 | -29.2 | -23.6 | 193.4 | -26.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 14,730 | 17,903 | 1,128 | 1,692 | 2,053 | 1,415 | 2,259 | 2,026 | 2,106 |
Growth Revenue Growth% | 21.5 | 50.0 | 21.3 | -31.1 | 59.6 | -10.3 | -3.9 | ||
| 13,729 | 16,393 | 988 | 1,503 | 1,928 | 1,384 | 2,165 | 1,920 | 2,004 | |
| 1,001 | 1,510 | 140 | 190 | 124 | 31 | 95 | 106 | 102 | |
OPM OPM% | 6.8 | 8.4 | 12.4 | 11.2 | 6.1 | 2.2 | 4.2 | 5.2 | 4.8 |
| 174 | 148 | -1 | -10 | -7 | 33 | 221 | 536 | 536 | |
Interest Expense Interest ExpenseCr | 88 | 372 | 47 | 46 | 60 | 57 | 104 | 108 | 103 |
Depreciation DepreciationCr | 377 | 447 | 80 | 131 | 144 | 103 | 173 | 206 | 208 |
PBT PBTCr | 709 | 839 | 11 | 3 | -86 | -97 | 39 | 328 | 327 |
| 163 | 212 | 59 | 19 | 21 | 23 | 50 | 76 | 76 | |
PAT PATCr | 546 | 627 | -48 | -17 | -108 | -120 | -11 | 252 | 251 |
Growth PAT Growth% | 14.9 | 65.1 | -550.0 | -11.4 | 91.1 | 2,469.8 | 2,096.9 | ||
NPM NPM% | 3.7 | 3.5 | -4.2 | -1.0 | -5.3 | -8.5 | -0.5 | 12.5 | 11.9 |
| 163.2 | 167.1 | -23.5 | -8.2 | -53.3 | -59.4 | -5.0 | 114.5 | 113.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 14,730 | 17,903 | 1,128 | 1,692 | 2,053 | 1,415 | 2,259 | 2,026 | 2,106 |
Growth Revenue Growth% | 21.5 | 50.0 | 21.3 | -31.1 | 59.6 | -10.3 | -3.9 | ||
| 13,729 | 16,393 | 988 | 1,503 | 1,928 | 1,384 | 2,165 | 1,920 | 2,004 | |
| 1,001 | 1,510 | 140 | 190 | 124 | 31 | 95 | 106 | 102 | |
OPM OPM% | 6.8 | 8.4 | 12.4 | 11.2 | 6.1 | 2.2 | 4.2 | 5.2 | 4.8 |
| 174 | 148 | -1 | -10 | -7 | 33 | 221 | 536 | 536 | |
Interest Expense Interest ExpenseCr | 88 | 372 | 47 | 46 | 60 | 57 | 104 | 108 | 103 |
Depreciation DepreciationCr | 377 | 447 | 80 | 131 | 144 | 103 | 173 | 206 | 208 |
PBT PBTCr | 709 | 839 | 11 | 3 | -86 | -97 | 39 | 328 | 327 |
| 163 | 212 | 59 | 19 | 21 | 23 | 50 | 76 | 76 | |
PAT PATCr | 546 | 627 | -48 | -17 | -108 | -120 | -11 | 252 | 251 |
Growth PAT Growth% | 14.9 | 65.1 | -550.0 | -11.4 | 91.1 | 2,469.8 | 2,096.9 | ||
NPM NPM% | 3.7 | 3.5 | -4.2 | -1.0 | -5.3 | -8.5 | -0.5 | 12.5 | 11.9 |
| 163.2 | 167.1 | -23.5 | -8.2 | -53.3 | -59.4 | -5.0 | 114.5 | 113.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 |
Reserves ReservesCr | 1,857 | 2,141 | 420 | 547 | 764 | 590 | 960 | 1,284 |
| 3,645 | 8,635 | 692 | 802 | 781 | 1,269 | 1,132 | 1,077 | |
| 877 | 2,783 | 655 | 675 | 856 | 805 | 1,013 | 909 | |
| 7,317 | 14,761 | 2,103 | 2,325 | 2,412 | 2,674 | 3,116 | 3,282 | |
| 2,896 | 7,083 | 585 | 815 | 800 | 782 | 852 | 949 | |
| 4,422 | 7,678 | 1,518 | 1,510 | 1,612 | 1,892 | 2,263 | 2,333 | |
| 7,317 | 14,761 | 2,103 | 2,325 | 2,412 | 2,674 | 3,116 | 3,282 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 |
Reserves ReservesCr | 1,857 | 2,141 | 420 | 547 | 764 | 590 | 960 | 1,284 |
| 3,645 | 8,635 | 692 | 802 | 781 | 1,269 | 1,132 | 1,077 | |
| 877 | 2,783 | 655 | 675 | 856 | 805 | 1,013 | 909 | |
| 7,317 | 14,761 | 2,103 | 2,325 | 2,412 | 2,674 | 3,116 | 3,282 | |
| 2,896 | 7,083 | 585 | 815 | 800 | 782 | 852 | 949 | |
| 4,422 | 7,678 | 1,518 | 1,510 | 1,612 | 1,892 | 2,263 | 2,333 | |
| 7,317 | 14,761 | 2,103 | 2,325 | 2,412 | 2,674 | 3,116 | 3,282 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 838 | 324 | 111 | 105 | 126 | 46 | -45 | -4 | |
| -818 | -1,379 | -46 | -99 | -186 | -278 | -261 | 376 | |
| -61 | 805 | -107 | 97 | 40 | 151 | 318 | -354 | |
Net Cash Flow Net Cash FlowCr | -40 | -250 | -42 | 103 | -20 | -81 | 12 | 18 |
Free Cash Flow Free Cash FlowCr | 80 | -954 | 97 | -667 | -47 | -227 | -490 | 249 |
CFO To PAT CFO To PAT% | 153.5 | 51.7 | -233.2 | -632.7 | -117.0 | -37.9 | 422.5 | -1.8 |
CFO To EBITDA CFO To EBITDA% | 83.8 | 21.5 | 79.5 | 55.4 | 101.4 | 147.5 | -47.5 | -4.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 838 | 324 | 111 | 105 | 126 | 46 | -45 | -4 | |
| -818 | -1,379 | -46 | -99 | -186 | -278 | -261 | 376 | |
| -61 | 805 | -107 | 97 | 40 | 151 | 318 | -354 | |
Net Cash Flow Net Cash FlowCr | -40 | -250 | -42 | 103 | -20 | -81 | 12 | 18 |
Free Cash Flow Free Cash FlowCr | 80 | -954 | 97 | -667 | -47 | -227 | -490 | 249 |
CFO To PAT CFO To PAT% | 153.5 | 51.7 | -233.2 | -632.7 | -117.0 | -37.9 | 422.5 | -1.8 |
CFO To EBITDA CFO To EBITDA% | 83.8 | 21.5 | 79.5 | 55.4 | 101.4 | 147.5 | -47.5 | -4.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,847 | 4,866 | 2,625 | 2,734 | |||||
Price To Earnings Price To Earnings | 10.4 | 10.9 | |||||||
Price To Sales Price To Sales | 2.0 | 2.1 | 1.3 | 1.3 | |||||
Price To Book Price To Book | 4.7 | 5.0 | 2.0 | 2.1 | |||||
EV To EBITDA EV To EBITDA | 137.7 | 66.8 | 36.5 | 39.4 | |||||
GPM GPM% | 33.8 | 31.4 | 35.7 | 34.1 | 32.2 | 30.8 | 32.6 | 37.1 | 37.1 |
OPM OPM% | 6.8 | 8.4 | 12.4 | 11.2 | 6.1 | 2.2 | 4.2 | 5.2 | 4.8 |
NPM NPM% | 3.7 | 3.5 | -4.2 | -1.0 | -5.3 | -8.5 | -0.5 | 12.5 | 11.9 |
ROCE ROCE% | 23.6 | 14.6 | 4.3 | 3.2 | -1.4 | -2.0 | 5.8 | 16.8 | 16.8 |
ROE ROE% | 29.3 | 29.2 | -11.1 | -3.0 | -13.9 | -20.0 | -1.1 | 19.5 | 19.5 |
ROA ROA% | 7.5 | 4.3 | -2.3 | -0.7 | -4.5 | -4.5 | -0.3 | 7.7 | 7.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,847 | 4,866 | 2,625 | 2,734 | |||||
Price To Earnings Price To Earnings | 10.4 | 10.9 | |||||||
Price To Sales Price To Sales | 2.0 | 2.1 | 1.3 | 1.3 | |||||
Price To Book Price To Book | 4.7 | 5.0 | 2.0 | 2.1 | |||||
EV To EBITDA EV To EBITDA | 137.7 | 66.8 | 36.5 | 39.4 | |||||
GPM GPM% | 33.8 | 31.4 | 35.7 | 34.1 | 32.2 | 30.8 | 32.6 | 37.1 | 37.1 |
OPM OPM% | 6.8 | 8.4 | 12.4 | 11.2 | 6.1 | 2.2 | 4.2 | 5.2 | 4.8 |
NPM NPM% | 3.7 | 3.5 | -4.2 | -1.0 | -5.3 | -8.5 | -0.5 | 12.5 | 11.9 |
ROCE ROCE% | 23.6 | 14.6 | 4.3 | 3.2 | -1.4 | -2.0 | 5.8 | 16.8 | 16.8 |
ROE ROE% | 29.3 | 29.2 | -11.1 | -3.0 | -13.9 | -20.0 | -1.1 | 19.5 | 19.5 |
ROA ROA% | 7.5 | 4.3 | -2.3 | -0.7 | -4.5 | -4.5 | -0.3 | 7.7 | 7.7 |
Documents — Sundaram Clayton Ltd