| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 194 | 199 | 203 | 204 | 215 | 201 | 206 | 207 | 213 | 214 | 237 | 238 | |
Growth YoY Revenue Growth YoY% | 20.7 | 25.4 | 15.8 | 11.8 | 11.0 | 1.4 | 1.6 | 1.2 | -1.0 | 6.0 | 14.9 | 15.3 |
| 166 | 168 | 172 | 175 | 183 | 169 | 171 | 176 | 181 | 181 | 196 | 199 | |
| 28 | 30 | 31 | 30 | 33 | 33 | 35 | 31 | 32 | 33 | 41 | 39 | |
OPM OPM% | 14.5 | 15.3 | 15.2 | 14.5 | 15.1 | 16.2 | 16.9 | 15.0 | 14.9 | 15.4 | 17.3 | 16.4 |
| 7 | 7 | 51 | 8 | 9 | 8 | 10 | 8 | 9 | 13 | 11 | 10 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 3 | 3 |
Depreciation DepreciationCr | 6 | 6 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
PBT PBTCr | 25 | 28 | 71 | 26 | 30 | 29 | 34 | 28 | 29 | 34 | 40 | 38 |
| 5 | 5 | 21 | 6 | 7 | 6 | 7 | 6 | 6 | 7 | 8 | 8 | |
| 20 | 23 | 50 | 21 | 23 | 24 | 27 | 22 | 23 | 27 | 32 | 30 | |
Growth YoY PAT Growth YoY% | 53.5 | 65.6 | 195.0 | 18.3 | 16.9 | 4.7 | -46.6 | 7.7 | -1.3 | 14.2 | 19.0 | 35.2 |
NPM NPM% | 10.3 | 11.4 | 24.6 | 10.1 | 10.9 | 11.8 | 12.9 | 10.7 | 10.8 | 12.7 | 13.4 | 12.6 |
| 0.7 | 3.7 | 8.1 | 3.3 | 3.8 | 3.9 | 4.3 | 3.6 | 3.7 | 4.4 | 5.1 | 4.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 194 | 199 | 203 | 204 | 215 | 201 | 206 | 207 | 213 | 214 | 237 | 238 | |
Growth YoY Revenue Growth YoY% | 20.7 | 25.4 | 15.8 | 11.8 | 11.0 | 1.4 | 1.6 | 1.2 | -1.0 | 6.0 | 14.9 | 15.3 |
| 166 | 168 | 172 | 175 | 183 | 169 | 171 | 176 | 181 | 181 | 196 | 199 | |
| 28 | 30 | 31 | 30 | 33 | 33 | 35 | 31 | 32 | 33 | 41 | 39 | |
OPM OPM% | 14.5 | 15.3 | 15.2 | 14.5 | 15.1 | 16.2 | 16.9 | 15.0 | 14.9 | 15.4 | 17.3 | 16.4 |
| 7 | 7 | 51 | 8 | 9 | 8 | 10 | 8 | 9 | 13 | 11 | 10 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 3 | 3 |
Depreciation DepreciationCr | 6 | 6 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
PBT PBTCr | 25 | 28 | 71 | 26 | 30 | 29 | 34 | 28 | 29 | 34 | 40 | 38 |
| 5 | 5 | 21 | 6 | 7 | 6 | 7 | 6 | 6 | 7 | 8 | 8 | |
| 20 | 23 | 50 | 21 | 23 | 24 | 27 | 22 | 23 | 27 | 32 | 30 | |
Growth YoY PAT Growth YoY% | 53.5 | 65.6 | 195.0 | 18.3 | 16.9 | 4.7 | -46.6 | 7.7 | -1.3 | 14.2 | 19.0 | 35.2 |
NPM NPM% | 10.3 | 11.4 | 24.6 | 10.1 | 10.9 | 11.8 | 12.9 | 10.7 | 10.8 | 12.7 | 13.4 | 12.6 |
| 0.7 | 3.7 | 8.1 | 3.3 | 3.8 | 3.9 | 4.3 | 3.6 | 3.7 | 4.4 | 5.1 | 4.9 |
| 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 | 392 | 325 | 393 | 483 | 385 | 444 | 577 | 647 | 778 | 827 | 870 | 902 |
Growth Revenue Growth% | 0.6 | -17.1 | 21.0 | 22.9 | -20.2 | 15.3 | 29.9 | 12.1 | 20.3 | 6.3 | 5.2 | 8.7 |
| 349 | 293 | 352 | 433 | 349 | 389 | 504 | 562 | 664 | 697 | 733 | 757 | |
| 43 | 31 | 41 | 50 | 37 | 56 | 73 | 85 | 115 | 130 | 137 | 145 | |
OPM OPM% | 11.0 | 9.7 | 10.4 | 10.4 | 9.5 | 12.5 | 12.6 | 13.2 | 14.7 | 15.7 | 15.7 | 16.0 |
| 4 | 11 | 15 | 18 | 12 | 33 | 18 | 20 | 71 | 35 | 40 | 42 | |
Interest Expense Interest ExpenseCr | 18 | 16 | 14 | 16 | 16 | 13 | 12 | 11 | 13 | 14 | 13 | 13 |
Depreciation DepreciationCr | 15 | 12 | 14 | 18 | 19 | 23 | 23 | 24 | 26 | 32 | 33 | 33 |
PBT PBTCr | 14 | 14 | 28 | 34 | 14 | 52 | 56 | 70 | 147 | 119 | 131 | 141 |
| 4 | 2 | 5 | 8 | 1 | 13 | 11 | 15 | 37 | 25 | 27 | 29 | |
PAT PATCr | 10 | 12 | 23 | 26 | 12 | 39 | 45 | 56 | 110 | 94 | 104 | 112 |
Growth PAT Growth% | -31.2 | 25.9 | 87.3 | 15.2 | -53.8 | 220.8 | 14.7 | 23.8 | 97.9 | -14.1 | 10.3 | 16.6 |
NPM NPM% | 2.5 | 3.8 | 5.8 | 5.5 | 3.2 | 8.8 | 7.8 | 8.6 | 14.1 | 11.4 | 12.0 | 12.4 |
| 1.6 | 2.0 | 3.7 | 4.3 | 2.0 | 6.3 | 7.3 | 9.0 | 17.8 | 15.3 | 16.9 | 18.1 |
| 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 | 392 | 325 | 393 | 483 | 385 | 444 | 577 | 647 | 778 | 827 | 870 | 902 |
Growth Revenue Growth% | 0.6 | -17.1 | 21.0 | 22.9 | -20.2 | 15.3 | 29.9 | 12.1 | 20.3 | 6.3 | 5.2 | 8.7 |
| 349 | 293 | 352 | 433 | 349 | 389 | 504 | 562 | 664 | 697 | 733 | 757 | |
| 43 | 31 | 41 | 50 | 37 | 56 | 73 | 85 | 115 | 130 | 137 | 145 | |
OPM OPM% | 11.0 | 9.7 | 10.4 | 10.4 | 9.5 | 12.5 | 12.6 | 13.2 | 14.7 | 15.7 | 15.7 | 16.0 |
| 4 | 11 | 15 | 18 | 12 | 33 | 18 | 20 | 71 | 35 | 40 | 42 | |
Interest Expense Interest ExpenseCr | 18 | 16 | 14 | 16 | 16 | 13 | 12 | 11 | 13 | 14 | 13 | 13 |
Depreciation DepreciationCr | 15 | 12 | 14 | 18 | 19 | 23 | 23 | 24 | 26 | 32 | 33 | 33 |
PBT PBTCr | 14 | 14 | 28 | 34 | 14 | 52 | 56 | 70 | 147 | 119 | 131 | 141 |
| 4 | 2 | 5 | 8 | 1 | 13 | 11 | 15 | 37 | 25 | 27 | 29 | |
PAT PATCr | 10 | 12 | 23 | 26 | 12 | 39 | 45 | 56 | 110 | 94 | 104 | 112 |
Growth PAT Growth% | -31.2 | 25.9 | 87.3 | 15.2 | -53.8 | 220.8 | 14.7 | 23.8 | 97.9 | -14.1 | 10.3 | 16.6 |
NPM NPM% | 2.5 | 3.8 | 5.8 | 5.5 | 3.2 | 8.8 | 7.8 | 8.6 | 14.1 | 11.4 | 12.0 | 12.4 |
| 1.6 | 2.0 | 3.7 | 4.3 | 2.0 | 6.3 | 7.3 | 9.0 | 17.8 | 15.3 | 16.9 | 18.1 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 119 | 143 | 167 | 186 | 186 | 235 | 290 | 355 | 525 | 620 | 731 |
| 230 | 215 | 262 | 266 | 255 | 259 | 247 | 265 | 269 | 268 | 293 | |
| 34 | 23 | 23 | 33 | 27 | 23 | 21 | 24 | 50 | 50 | 49 | |
| 396 | 393 | 465 | 498 | 480 | 529 | 570 | 656 | 857 | 951 | 1,085 | |
| 256 | 216 | 268 | 280 | 265 | 299 | 303 | 344 | 371 | 462 | 576 | |
| 140 | 177 | 197 | 217 | 215 | 230 | 267 | 312 | 486 | 489 | 509 | |
| 396 | 393 | 465 | 498 | 480 | 529 | 570 | 656 | 857 | 951 | 1,085 |
| 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 | 119 | 143 | 167 | 186 | 186 | 235 | 290 | 355 | 525 | 620 | 731 |
| 230 | 215 | 262 | 266 | 255 | 259 | 247 | 265 | 269 | 268 | 293 | |
| 34 | 23 | 23 | 33 | 27 | 23 | 21 | 24 | 50 | 50 | 49 | |
| 396 | 393 | 465 | 498 | 480 | 529 | 570 | 656 | 857 | 951 | 1,085 | |
| 256 | 216 | 268 | 280 | 265 | 299 | 303 | 344 | 371 | 462 | 576 | |
| 140 | 177 | 197 | 217 | 215 | 230 | 267 | 312 | 486 | 489 | 509 | |
| 396 | 393 | 465 | 498 | 480 | 529 | 570 | 656 | 857 | 951 | 1,085 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 33 | 38 | 34 | 16 | 37 | 66 | 52 | 57 | 67 | 80 | 85 | |
| -4 | -13 | -19 | -36 | -15 | -2 | -25 | -37 | -52 | -45 | -36 | |
| -28 | -23 | -15 | 18 | -21 | -65 | -27 | -16 | -18 | -23 | -28 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | 0 | -1 | 1 | -1 | -1 | 3 | -3 | 12 | 21 |
Free Cash Flow Free Cash FlowCr | 26 | 22 | 12 | -24 | 16 | 68 | 20 | 18 | 9 | 29 | 46 |
CFO To PAT CFO To PAT% | 343.5 | 307.6 | 148.7 | 62.1 | 303.3 | 169.2 | 115.2 | 101.8 | 60.7 | 84.7 | 81.3 |
CFO To EBITDA CFO To EBITDA% | 77.2 | 119.5 | 83.4 | 32.8 | 101.3 | 118.9 | 71.0 | 66.2 | 58.2 | 61.8 | 62.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 33 | 38 | 34 | 16 | 37 | 66 | 52 | 57 | 67 | 80 | 85 | |
| -4 | -13 | -19 | -36 | -15 | -2 | -25 | -37 | -52 | -45 | -36 | |
| -28 | -23 | -15 | 18 | -21 | -65 | -27 | -16 | -18 | -23 | -28 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | 0 | -1 | 1 | -1 | -1 | 3 | -3 | 12 | 21 |
Free Cash Flow Free Cash FlowCr | 26 | 22 | 12 | -24 | 16 | 68 | 20 | 18 | 9 | 29 | 46 |
CFO To PAT CFO To PAT% | 343.5 | 307.6 | 148.7 | 62.1 | 303.3 | 169.2 | 115.2 | 101.8 | 60.7 | 84.7 | 81.3 |
CFO To EBITDA CFO To EBITDA% | 77.2 | 119.5 | 83.4 | 32.8 | 101.3 | 118.9 | 71.0 | 66.2 | 58.2 | 61.8 | 62.0 |
| 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 | 111 | 179 | 345 | 259 | 88 | 252 | 562 | 506 | 1,620 | 1,461 | 1,431 | 2,932 |
Price To Earnings Price To Earnings | 12.5 | 14.6 | 15.0 | 9.8 | 7.2 | 6.4 | 12.5 | 45.6 | 14.7 | 15.5 | 13.7 | 26.2 |
Price To Sales Price To Sales | 0.3 | 0.6 | 0.9 | 0.5 | 0.2 | 0.6 | 1.0 | 0.8 | 2.1 | 1.8 | 1.6 | 3.3 |
Price To Book Price To Book | 0.8 | 1.1 | 1.9 | 1.3 | 0.4 | 1.0 | 1.9 | 6.9 | 3.0 | 2.3 | 1.9 | 4.0 |
EV To EBITDA EV To EBITDA | 5.0 | 9.1 | 11.1 | 7.8 | 6.1 | 6.2 | 8.9 | 6.8 | 14.9 | 11.5 | 10.3 | 20.1 |
GPM GPM% | 33.6 | 32.4 | 31.3 | 30.9 | 33.5 | 33.3 | 27.8 | 28.3 | 28.7 | 30.8 | 30.8 | 30.8 |
OPM OPM% | 11.0 | 9.7 | 10.4 | 10.4 | 9.5 | 12.5 | 12.6 | 13.2 | 14.7 | 15.7 | 15.7 | 16.0 |
NPM NPM% | 2.5 | 3.8 | 5.8 | 5.5 | 3.2 | 8.8 | 7.8 | 8.6 | 14.1 | 11.4 | 12.0 | 12.4 |
ROCE ROCE% | 13.0 | 11.3 | 14.2 | 14.8 | 8.7 | 18.6 | 17.4 | 18.0 | 25.2 | 18.3 | 17.4 | 17.4 |
ROE ROE% | 7.4 | 7.9 | 12.8 | 13.3 | 6.2 | 15.8 | 14.9 | 15.1 | 20.5 | 14.9 | 14.0 | 14.0 |
ROA ROA% | 2.5 | 3.1 | 4.9 | 5.3 | 2.5 | 7.4 | 7.9 | 8.5 | 12.8 | 9.9 | 9.6 | 9.6 |
| 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 | 111 | 179 | 345 | 259 | 88 | 252 | 562 | 506 | 1,620 | 1,461 | 1,431 | 2,932 |
Price To Earnings Price To Earnings | 12.5 | 14.6 | 15.0 | 9.8 | 7.2 | 6.4 | 12.5 | 45.6 | 14.7 | 15.5 | 13.7 | 26.2 |
Price To Sales Price To Sales | 0.3 | 0.6 | 0.9 | 0.5 | 0.2 | 0.6 | 1.0 | 0.8 | 2.1 | 1.8 | 1.6 | 3.3 |
Price To Book Price To Book | 0.8 | 1.1 | 1.9 | 1.3 | 0.4 | 1.0 | 1.9 | 6.9 | 3.0 | 2.3 | 1.9 | 4.0 |
EV To EBITDA EV To EBITDA | 5.0 | 9.1 | 11.1 | 7.8 | 6.1 | 6.2 | 8.9 | 6.8 | 14.9 | 11.5 | 10.3 | 20.1 |
GPM GPM% | 33.6 | 32.4 | 31.3 | 30.9 | 33.5 | 33.3 | 27.8 | 28.3 | 28.7 | 30.8 | 30.8 | 30.8 |
OPM OPM% | 11.0 | 9.7 | 10.4 | 10.4 | 9.5 | 12.5 | 12.6 | 13.2 | 14.7 | 15.7 | 15.7 | 16.0 |
NPM NPM% | 2.5 | 3.8 | 5.8 | 5.5 | 3.2 | 8.8 | 7.8 | 8.6 | 14.1 | 11.4 | 12.0 | 12.4 |
ROCE ROCE% | 13.0 | 11.3 | 14.2 | 14.8 | 8.7 | 18.6 | 17.4 | 18.0 | 25.2 | 18.3 | 17.4 | 17.4 |
ROE ROE% | 7.4 | 7.9 | 12.8 | 13.3 | 6.2 | 15.8 | 14.9 | 15.1 | 20.5 | 14.9 | 14.0 | 14.0 |
ROA ROA% | 2.5 | 3.1 | 4.9 | 5.3 | 2.5 | 7.4 | 7.9 | 8.5 | 12.8 | 9.9 | 9.6 | 9.6 |
Documents — Talbros Automotive Components Ltd
Concall Transcript Summaries — Talbros Automotive Components Ltd