| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 389 | 280 | 351 | 418 | 464 | 346 | 454 | 484 | 504 | 473 | 546 | 588 | |
Growth YoY Revenue Growth YoY% | 1.1 | 0.2 | -2.5 | 4.5 | 19.4 | 23.6 | 29.4 | 15.8 | 8.6 | 37.0 | 20.2 | 21.5 |
| 337 | 247 | 303 | 360 | 401 | 301 | 392 | 417 | 436 | 411 | 471 | 512 | |
| 52 | 33 | 48 | 58 | 63 | 44 | 62 | 67 | 68 | 62 | 75 | 77 | |
OPM OPM% | 13.4 | 11.7 | 13.7 | 13.9 | 13.5 | 12.8 | 13.6 | 13.9 | 13.5 | 13.1 | 13.7 | 13.1 |
| 3 | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 5 | 0 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 5 | 4 | 4 | 5 | 6 | 5 | 5 | 5 | 6 | 6 | 5 | 6 |
PBT PBTCr | 51 | 32 | 47 | 58 | 61 | 43 | 61 | 67 | 67 | 56 | 73 | 75 |
| 13 | 8 | 12 | 15 | 16 | 11 | 16 | 17 | 17 | 14 | 19 | 19 | |
| 38 | 24 | 35 | 43 | 45 | 32 | 45 | 50 | 50 | 42 | 55 | 56 | |
Growth YoY PAT Growth YoY% | 5.0 | 3.8 | 0.6 | 5.5 | 20.6 | 32.6 | 29.1 | 15.7 | 9.4 | 31.8 | 20.1 | 11.1 |
NPM NPM% | 9.7 | 8.6 | 10.0 | 10.3 | 9.8 | 9.3 | 10.0 | 10.3 | 9.9 | 8.9 | 10.0 | 9.4 |
| 31.0 | 19.8 | 29.0 | 35.6 | 37.4 | 26.3 | 37.4 | 41.1 | 40.9 | 34.7 | 44.9 | 45.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 389 | 280 | 351 | 418 | 464 | 346 | 454 | 484 | 504 | 473 | 546 | 588 | |
Growth YoY Revenue Growth YoY% | 1.1 | 0.2 | -2.5 | 4.5 | 19.4 | 23.6 | 29.4 | 15.8 | 8.6 | 37.0 | 20.2 | 21.5 |
| 337 | 247 | 303 | 360 | 401 | 301 | 392 | 417 | 436 | 411 | 471 | 512 | |
| 52 | 33 | 48 | 58 | 63 | 44 | 62 | 67 | 68 | 62 | 75 | 77 | |
OPM OPM% | 13.4 | 11.7 | 13.7 | 13.9 | 13.5 | 12.8 | 13.6 | 13.9 | 13.5 | 13.1 | 13.7 | 13.1 |
| 3 | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 5 | 0 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 5 | 4 | 4 | 5 | 6 | 5 | 5 | 5 | 6 | 6 | 5 | 6 |
PBT PBTCr | 51 | 32 | 47 | 58 | 61 | 43 | 61 | 67 | 67 | 56 | 73 | 75 |
| 13 | 8 | 12 | 15 | 16 | 11 | 16 | 17 | 17 | 14 | 19 | 19 | |
| 38 | 24 | 35 | 43 | 45 | 32 | 45 | 50 | 50 | 42 | 55 | 56 | |
Growth YoY PAT Growth YoY% | 5.0 | 3.8 | 0.6 | 5.5 | 20.6 | 32.6 | 29.1 | 15.7 | 9.4 | 31.8 | 20.1 | 11.1 |
NPM NPM% | 9.7 | 8.6 | 10.0 | 10.3 | 9.8 | 9.3 | 10.0 | 10.3 | 9.9 | 8.9 | 10.0 | 9.4 |
| 31.0 | 19.8 | 29.0 | 35.6 | 37.4 | 26.3 | 37.4 | 41.1 | 40.9 | 34.7 | 44.9 | 45.7 |
| 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 | 526 | 666 | 771 | 872 | 773 | 987 | 1,138 | 1,422 | 1,419 | 1,682 | 2,007 | 2,111 |
Growth Revenue Growth% | -2.5 | 26.7 | 15.8 | 13.0 | -11.3 | 27.6 | 15.4 | 24.9 | -0.2 | 18.5 | 19.3 | 20.8 |
| 452 | 562 | 650 | 740 | 673 | 851 | 983 | 1,235 | 1,231 | 1,455 | 1,735 | 1,830 | |
| 74 | 105 | 122 | 132 | 100 | 136 | 155 | 186 | 188 | 227 | 272 | 282 | |
OPM OPM% | 14.0 | 15.7 | 15.8 | 15.1 | 13.0 | 13.8 | 13.7 | 13.1 | 13.3 | 13.5 | 13.6 | 13.3 |
| 16 | 17 | 19 | 15 | 13 | 9 | 10 | 12 | 14 | 16 | 14 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 14 | 16 | 17 | 20 | 20 | 20 | 18 | 19 | 17 | 20 | 22 | 23 |
PBT PBTCr | 76 | 105 | 123 | 127 | 93 | 124 | 147 | 180 | 185 | 223 | 264 | 271 |
| 25 | 37 | 43 | 45 | 22 | 32 | 37 | 46 | 47 | 57 | 67 | 69 | |
PAT PATCr | 51 | 69 | 80 | 82 | 71 | 93 | 109 | 134 | 138 | 166 | 196 | 202 |
Growth PAT Growth% | -1.0 | 34.1 | 16.4 | 2.9 | -13.8 | 30.3 | 18.3 | 22.1 | 3.2 | 20.4 | 18.3 | 16.9 |
NPM NPM% | 9.8 | 10.3 | 10.4 | 9.4 | 9.2 | 9.4 | 9.6 | 9.4 | 9.7 | 9.9 | 9.8 | 9.6 |
| 41.3 | 55.4 | 64.6 | 68.0 | 58.6 | 76.3 | 90.2 | 110.0 | 113.5 | 136.6 | 161.6 | 166.2 |
| 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 | 526 | 666 | 771 | 872 | 773 | 987 | 1,138 | 1,422 | 1,419 | 1,682 | 2,007 | 2,111 |
Growth Revenue Growth% | -2.5 | 26.7 | 15.8 | 13.0 | -11.3 | 27.6 | 15.4 | 24.9 | -0.2 | 18.5 | 19.3 | 20.8 |
| 452 | 562 | 650 | 740 | 673 | 851 | 983 | 1,235 | 1,231 | 1,455 | 1,735 | 1,830 | |
| 74 | 105 | 122 | 132 | 100 | 136 | 155 | 186 | 188 | 227 | 272 | 282 | |
OPM OPM% | 14.0 | 15.7 | 15.8 | 15.1 | 13.0 | 13.8 | 13.7 | 13.1 | 13.3 | 13.5 | 13.6 | 13.3 |
| 16 | 17 | 19 | 15 | 13 | 9 | 10 | 12 | 14 | 16 | 14 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 14 | 16 | 17 | 20 | 20 | 20 | 18 | 19 | 17 | 20 | 22 | 23 |
PBT PBTCr | 76 | 105 | 123 | 127 | 93 | 124 | 147 | 180 | 185 | 223 | 264 | 271 |
| 25 | 37 | 43 | 45 | 22 | 32 | 37 | 46 | 47 | 57 | 67 | 69 | |
PAT PATCr | 51 | 69 | 80 | 82 | 71 | 93 | 109 | 134 | 138 | 166 | 196 | 202 |
Growth PAT Growth% | -1.0 | 34.1 | 16.4 | 2.9 | -13.8 | 30.3 | 18.3 | 22.1 | 3.2 | 20.4 | 18.3 | 16.9 |
NPM NPM% | 9.8 | 10.3 | 10.4 | 9.4 | 9.2 | 9.4 | 9.6 | 9.4 | 9.7 | 9.9 | 9.8 | 9.6 |
| 41.3 | 55.4 | 64.6 | 68.0 | 58.6 | 76.3 | 90.2 | 110.0 | 113.5 | 136.6 | 161.6 | 166.2 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 251 | 271 | 216 | 226 | 223 | 268 | 293 | 330 | 356 | 407 | 477 |
| 63 | 80 | 110 | 117 | 110 | 172 | 150 | 186 | 180 | 244 | 279 | |
| 10 | 9 | 9 | 11 | 9 | 6 | 6 | 8 | 8 | 9 | 11 | |
| 337 | 372 | 348 | 366 | 355 | 458 | 461 | 536 | 557 | 672 | 779 | |
| 230 | 276 | 239 | 247 | 243 | 359 | 328 | 389 | 421 | 478 | 574 | |
| 106 | 96 | 109 | 120 | 112 | 99 | 133 | 147 | 136 | 194 | 205 | |
| 337 | 372 | 348 | 366 | 355 | 458 | 461 | 536 | 557 | 672 | 779 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 251 | 271 | 216 | 226 | 223 | 268 | 293 | 330 | 356 | 407 | 477 |
| 63 | 80 | 110 | 117 | 110 | 172 | 150 | 186 | 180 | 244 | 279 | |
| 10 | 9 | 9 | 11 | 9 | 6 | 6 | 8 | 8 | 9 | 11 | |
| 337 | 372 | 348 | 366 | 355 | 458 | 461 | 536 | 557 | 672 | 779 | |
| 230 | 276 | 239 | 247 | 243 | 359 | 328 | 389 | 421 | 478 | 574 | |
| 106 | 96 | 109 | 120 | 112 | 99 | 133 | 147 | 136 | 194 | 205 | |
| 337 | 372 | 348 | 366 | 355 | 458 | 461 | 536 | 557 | 672 | 779 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 63 | 82 | 89 | 69 | 100 | 28 | 100 | 133 | 142 | 177 | 117 | |
| -14 | -32 | 47 | 4 | -27 | 56 | -48 | -38 | -30 | -58 | 22 | |
| -49 | -49 | -136 | -73 | -73 | -49 | -84 | -97 | -112 | -116 | -128 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | 0 | 0 | 36 | -32 | -2 | 1 | 2 | 11 |
Free Cash Flow Free Cash FlowCr | 36 | 76 | 67 | 35 | 84 | 23 | 82 | 122 | 97 | 152 | 47 |
CFO To PAT CFO To PAT% | 122.8 | 119.5 | 111.5 | 83.4 | 140.2 | 30.3 | 91.6 | 99.4 | 103.3 | 106.4 | 59.4 |
CFO To EBITDA CFO To EBITDA% | 85.5 | 78.7 | 73.5 | 52.2 | 99.2 | 20.6 | 64.5 | 71.3 | 75.7 | 77.7 | 42.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 63 | 82 | 89 | 69 | 100 | 28 | 100 | 133 | 142 | 177 | 117 | |
| -14 | -32 | 47 | 4 | -27 | 56 | -48 | -38 | -30 | -58 | 22 | |
| -49 | -49 | -136 | -73 | -73 | -49 | -84 | -97 | -112 | -116 | -128 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | 0 | 0 | 36 | -32 | -2 | 1 | 2 | 11 |
Free Cash Flow Free Cash FlowCr | 36 | 76 | 67 | 35 | 84 | 23 | 82 | 122 | 97 | 152 | 47 |
CFO To PAT CFO To PAT% | 122.8 | 119.5 | 111.5 | 83.4 | 140.2 | 30.3 | 91.6 | 99.4 | 103.3 | 106.4 | 59.4 |
CFO To EBITDA CFO To EBITDA% | 85.5 | 78.7 | 73.5 | 52.2 | 99.2 | 20.6 | 64.5 | 71.3 | 75.7 | 77.7 | 42.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,058 | 1,833 | 2,421 | 1,706 | 1,092 | 1,593 | 1,586 | 1,867 | 2,783 | 4,728 | 4,016 | 4,314 |
Price To Earnings Price To Earnings | 20.6 | 26.6 | 30.2 | 20.7 | 15.4 | 17.2 | 14.5 | 14.0 | 20.2 | 28.5 | 20.5 | 21.4 |
Price To Sales Price To Sales | 2.0 | 2.8 | 3.1 | 2.0 | 1.4 | 1.6 | 1.4 | 1.3 | 2.0 | 2.8 | 2.0 | 2.0 |
Price To Book Price To Book | 4.0 | 6.5 | 10.6 | 7.2 | 4.6 | 5.7 | 5.2 | 5.5 | 7.5 | 11.3 | 8.2 | 8.8 |
EV To EBITDA EV To EBITDA | 12.9 | 17.1 | 19.5 | 12.7 | 10.7 | 10.9 | 9.6 | 9.4 | 13.9 | 20.0 | 14.3 | 15.2 |
GPM GPM% | 21.6 | 22.6 | 22.6 | 21.8 | 20.6 | 20.1 | 19.7 | 18.3 | 18.9 | 19.0 | 19.5 | 19.5 |
OPM OPM% | 14.0 | 15.7 | 15.8 | 15.1 | 13.0 | 13.8 | 13.7 | 13.1 | 13.3 | 13.5 | 13.6 | 13.3 |
NPM NPM% | 9.8 | 10.3 | 10.4 | 9.4 | 9.2 | 9.4 | 9.6 | 9.4 | 9.7 | 9.9 | 9.8 | 9.6 |
ROCE ROCE% | 28.9 | 37.2 | 54.1 | 53.6 | 39.6 | 44.5 | 48.1 | 52.4 | 50.1 | 53.1 | 53.8 | 53.8 |
ROE ROE% | 19.5 | 24.3 | 35.0 | 34.6 | 30.2 | 33.1 | 35.8 | 39.1 | 37.4 | 39.6 | 40.2 | 40.2 |
ROA ROA% | 15.2 | 18.5 | 23.1 | 22.5 | 20.0 | 20.2 | 23.7 | 24.9 | 24.8 | 24.7 | 25.2 | 25.2 |
| 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 | 1,058 | 1,833 | 2,421 | 1,706 | 1,092 | 1,593 | 1,586 | 1,867 | 2,783 | 4,728 | 4,016 | 4,314 |
Price To Earnings Price To Earnings | 20.6 | 26.6 | 30.2 | 20.7 | 15.4 | 17.2 | 14.5 | 14.0 | 20.2 | 28.5 | 20.5 | 21.4 |
Price To Sales Price To Sales | 2.0 | 2.8 | 3.1 | 2.0 | 1.4 | 1.6 | 1.4 | 1.3 | 2.0 | 2.8 | 2.0 | 2.0 |
Price To Book Price To Book | 4.0 | 6.5 | 10.6 | 7.2 | 4.6 | 5.7 | 5.2 | 5.5 | 7.5 | 11.3 | 8.2 | 8.8 |
EV To EBITDA EV To EBITDA | 12.9 | 17.1 | 19.5 | 12.7 | 10.7 | 10.9 | 9.6 | 9.4 | 13.9 | 20.0 | 14.3 | 15.2 |
GPM GPM% | 21.6 | 22.6 | 22.6 | 21.8 | 20.6 | 20.1 | 19.7 | 18.3 | 18.9 | 19.0 | 19.5 | 19.5 |
OPM OPM% | 14.0 | 15.7 | 15.8 | 15.1 | 13.0 | 13.8 | 13.7 | 13.1 | 13.3 | 13.5 | 13.6 | 13.3 |
NPM NPM% | 9.8 | 10.3 | 10.4 | 9.4 | 9.2 | 9.4 | 9.6 | 9.4 | 9.7 | 9.9 | 9.8 | 9.6 |
ROCE ROCE% | 28.9 | 37.2 | 54.1 | 53.6 | 39.6 | 44.5 | 48.1 | 52.4 | 50.1 | 53.1 | 53.8 | 53.8 |
ROE ROE% | 19.5 | 24.3 | 35.0 | 34.6 | 30.2 | 33.1 | 35.8 | 39.1 | 37.4 | 39.6 | 40.2 | 40.2 |
ROA ROA% | 15.2 | 18.5 | 23.1 | 22.5 | 20.0 | 20.2 | 23.7 | 24.9 | 24.8 | 24.7 | 25.2 | 25.2 |
Documents — Swaraj Engines Ltd