| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,998 | 3,730 | 3,475 | 3,789 | 3,999 | 3,590 | 3,509 | 3,719 | 3,877 | 3,550 | 3,438 | 4,255 | |
Growth YoY Revenue Growth YoY% | -5.7 | -10.1 | -21.1 | -10.2 | 0.0 | -3.8 | 1.0 | -1.9 | -3.0 | -1.1 | -2.0 | 14.4 |
| 3,179 | 3,188 | 3,032 | 3,215 | 3,381 | 3,156 | 3,182 | 3,070 | 3,340 | 3,205 | 3,164 | 3,700 | |
| 819 | 542 | 443 | 574 | 618 | 434 | 327 | 649 | 537 | 345 | 274 | 555 | |
OPM OPM% | 20.5 | 14.5 | 12.8 | 15.2 | 15.4 | 12.1 | 9.3 | 17.4 | 13.8 | 9.7 | 8.0 | 13.0 |
| 175 | 98 | -838 | 101 | 152 | -10 | 11 | 138 | 128 | 21 | -1,760 | 39 | |
Interest Expense Interest ExpenseCr | 145 | 132 | 130 | 133 | 145 | 148 | 137 | 147 | 144 | 146 | 153 | 148 |
Depreciation DepreciationCr | 234 | 246 | 271 | 273 | 277 | 280 | 293 | 280 | 285 | 293 | 343 | 336 |
PBT PBTCr | 615 | 262 | -796 | 269 | 348 | -4 | -92 | 360 | 236 | -73 | -1,982 | 110 |
| 120 | 68 | 22 | 94 | 81 | 17 | -25 | 44 | 82 | -4 | 134 | 50 | |
| 495 | 194 | -841 | 190 | 267 | -21 | -49 | 316 | 154 | -69 | -2,116 | 60 | |
Growth YoY PAT Growth YoY% | -27.2 | -54.4 | -221.5 | -67.6 | -46.1 | -110.8 | 94.2 | 66.3 | -42.3 | -228.6 | -4,218.4 | -81.0 |
NPM NPM% | 12.4 | 5.2 | -24.2 | 5.0 | 6.7 | -0.6 | -1.4 | 8.5 | 4.0 | -1.9 | -61.5 | 1.4 |
| 16.8 | 6.2 | -33.4 | 5.9 | 7.6 | -2.1 | -2.2 | 9.9 | 3.0 | -3.6 | -83.7 | -0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,998 | 3,730 | 3,475 | 3,789 | 3,999 | 3,590 | 3,509 | 3,719 | 3,877 | 3,550 | 3,438 | 4,255 | |
Growth YoY Revenue Growth YoY% | -5.7 | -10.1 | -21.1 | -10.2 | 0.0 | -3.8 | 1.0 | -1.9 | -3.0 | -1.1 | -2.0 | 14.4 |
| 3,179 | 3,188 | 3,032 | 3,215 | 3,381 | 3,156 | 3,182 | 3,070 | 3,340 | 3,205 | 3,164 | 3,700 | |
| 819 | 542 | 443 | 574 | 618 | 434 | 327 | 649 | 537 | 345 | 274 | 555 | |
OPM OPM% | 20.5 | 14.5 | 12.8 | 15.2 | 15.4 | 12.1 | 9.3 | 17.4 | 13.8 | 9.7 | 8.0 | 13.0 |
| 175 | 98 | -838 | 101 | 152 | -10 | 11 | 138 | 128 | 21 | -1,760 | 39 | |
Interest Expense Interest ExpenseCr | 145 | 132 | 130 | 133 | 145 | 148 | 137 | 147 | 144 | 146 | 153 | 148 |
Depreciation DepreciationCr | 234 | 246 | 271 | 273 | 277 | 280 | 293 | 280 | 285 | 293 | 343 | 336 |
PBT PBTCr | 615 | 262 | -796 | 269 | 348 | -4 | -92 | 360 | 236 | -73 | -1,982 | 110 |
| 120 | 68 | 22 | 94 | 81 | 17 | -25 | 44 | 82 | -4 | 134 | 50 | |
| 495 | 194 | -841 | 190 | 267 | -21 | -49 | 316 | 154 | -69 | -2,116 | 60 | |
Growth YoY PAT Growth YoY% | -27.2 | -54.4 | -221.5 | -67.6 | -46.1 | -110.8 | 94.2 | 66.3 | -42.3 | -228.6 | -4,218.4 | -81.0 |
NPM NPM% | 12.4 | 5.2 | -24.2 | 5.0 | 6.7 | -0.6 | -1.4 | 8.5 | 4.0 | -1.9 | -61.5 | 1.4 |
| 16.8 | 6.2 | -33.4 | 5.9 | 7.6 | -2.1 | -2.2 | 9.9 | 3.0 | -3.6 | -83.7 | -0.7 |
| 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 | 14,873 | 10,346 | 10,270 | 10,337 | 10,357 | 10,200 | 12,622 | 16,789 | 15,421 | 14,887 | 14,584 | 15,120 |
Growth Revenue Growth% | -13.6 | -30.4 | -0.7 | 0.7 | 0.2 | -1.5 | 23.8 | 33.0 | -8.2 | -3.5 | -2.0 | 2.0 |
| 12,781 | 8,252 | 8,079 | 8,556 | 8,408 | 8,699 | 10,317 | 12,967 | 12,574 | 12,934 | 12,779 | 13,409 | |
| 2,092 | 2,094 | 2,191 | 1,780 | 1,949 | 1,501 | 2,305 | 3,822 | 2,847 | 1,953 | 1,805 | 1,711 | |
OPM OPM% | 14.1 | 20.2 | 21.3 | 17.2 | 18.8 | 14.7 | 18.3 | 22.8 | 18.5 | 13.1 | 12.4 | 11.3 |
| 140 | 182 | 273 | 579 | 307 | 260 | 471 | 216 | -507 | 254 | -1,473 | -1,572 | |
Interest Expense Interest ExpenseCr | 525 | 297 | 326 | 354 | 342 | 367 | 303 | 406 | 530 | 563 | 590 | 591 |
Depreciation DepreciationCr | 526 | 512 | 518 | 569 | 666 | 759 | 806 | 892 | 980 | 1,123 | 1,201 | 1,257 |
PBT PBTCr | 1,180 | 1,467 | 1,620 | 1,437 | 1,248 | 634 | 1,667 | 2,740 | 830 | 521 | -1,459 | -1,709 |
| 248 | 346 | 60 | 274 | 220 | 198 | 266 | 288 | 381 | 167 | 256 | 262 | |
PAT PATCr | 932 | 1,121 | 1,560 | 1,163 | 1,028 | 436 | 1,400 | 2,452 | 449 | 354 | -1,715 | -1,971 |
Growth PAT Growth% | 15.4 | 20.3 | 39.2 | -25.5 | -11.6 | -57.6 | 221.0 | 75.1 | -81.7 | -21.2 | -584.5 | -484.2 |
NPM NPM% | 6.3 | 10.8 | 15.2 | 11.3 | 9.9 | 4.3 | 11.1 | 14.6 | 2.9 | 2.4 | -11.8 | -13.0 |
| 13.2 | 17.0 | 41.5 | 19.7 | 275.0 | 10.1 | 49.4 | 91.0 | 10.5 | 9.2 | -74.4 | -85.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 14,873 | 10,346 | 10,270 | 10,337 | 10,357 | 10,200 | 12,622 | 16,789 | 15,421 | 14,887 | 14,584 | 15,120 |
Growth Revenue Growth% | -13.6 | -30.4 | -0.7 | 0.7 | 0.2 | -1.5 | 23.8 | 33.0 | -8.2 | -3.5 | -2.0 | 2.0 |
| 12,781 | 8,252 | 8,079 | 8,556 | 8,408 | 8,699 | 10,317 | 12,967 | 12,574 | 12,934 | 12,779 | 13,409 | |
| 2,092 | 2,094 | 2,191 | 1,780 | 1,949 | 1,501 | 2,305 | 3,822 | 2,847 | 1,953 | 1,805 | 1,711 | |
OPM OPM% | 14.1 | 20.2 | 21.3 | 17.2 | 18.8 | 14.7 | 18.3 | 22.8 | 18.5 | 13.1 | 12.4 | 11.3 |
| 140 | 182 | 273 | 579 | 307 | 260 | 471 | 216 | -507 | 254 | -1,473 | -1,572 | |
Interest Expense Interest ExpenseCr | 525 | 297 | 326 | 354 | 342 | 367 | 303 | 406 | 530 | 563 | 590 | 591 |
Depreciation DepreciationCr | 526 | 512 | 518 | 569 | 666 | 759 | 806 | 892 | 980 | 1,123 | 1,201 | 1,257 |
PBT PBTCr | 1,180 | 1,467 | 1,620 | 1,437 | 1,248 | 634 | 1,667 | 2,740 | 830 | 521 | -1,459 | -1,709 |
| 248 | 346 | 60 | 274 | 220 | 198 | 266 | 288 | 381 | 167 | 256 | 262 | |
PAT PATCr | 932 | 1,121 | 1,560 | 1,163 | 1,028 | 436 | 1,400 | 2,452 | 449 | 354 | -1,715 | -1,971 |
Growth PAT Growth% | 15.4 | 20.3 | 39.2 | -25.5 | -11.6 | -57.6 | 221.0 | 75.1 | -81.7 | -21.2 | -584.5 | -484.2 |
NPM NPM% | 6.3 | 10.8 | 15.2 | 11.3 | 9.9 | 4.3 | 11.1 | 14.6 | 2.9 | 2.4 | -11.8 | -13.0 |
| 13.2 | 17.0 | 41.5 | 19.7 | 275.0 | 10.1 | 49.4 | 91.0 | 10.5 | 9.2 | -74.4 | -85.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 0 | 255 |
Reserves ReservesCr | 6,600 | 7,653 | 10,847 | 12,086 | 12,643 | 14,035 | 17,998 | 19,466 | 21,986 | 21,339 | 20,951 |
| 5,025 | 5,606 | 3,703 | 3,949 | 7,025 | 4,463 | 7,096 | 4,904 | 6,055 | 6,139 | 6,743 | |
| 9,877 | 7,473 | 8,356 | 7,700 | 7,002 | 8,731 | 7,590 | 9,538 | 7,587 | 9,140 | 10,113 | |
| 24,355 | 23,610 | 25,879 | 26,905 | 27,689 | 28,337 | 33,843 | 35,084 | 36,756 | 37,780 | 39,031 | |
| 7,579 | 7,374 | 9,040 | 8,098 | 7,799 | 6,646 | 8,745 | 8,164 | 6,367 | 6,720 | 7,206 | |
| 16,777 | 16,236 | 16,839 | 18,807 | 19,890 | 21,691 | 25,098 | 26,920 | 30,389 | 31,060 | 31,825 | |
| 24,355 | 23,610 | 25,879 | 26,905 | 27,689 | 28,337 | 33,843 | 35,084 | 36,756 | 37,780 | 39,031 |
| 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 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 0 | 255 |
Reserves ReservesCr | 6,600 | 7,653 | 10,847 | 12,086 | 12,643 | 14,035 | 17,998 | 19,466 | 21,986 | 21,339 | 20,951 |
| 5,025 | 5,606 | 3,703 | 3,949 | 7,025 | 4,463 | 7,096 | 4,904 | 6,055 | 6,139 | 6,743 | |
| 9,877 | 7,473 | 8,356 | 7,700 | 7,002 | 8,731 | 7,590 | 9,538 | 7,587 | 9,140 | 10,113 | |
| 24,355 | 23,610 | 25,879 | 26,905 | 27,689 | 28,337 | 33,843 | 35,084 | 36,756 | 37,780 | 39,031 | |
| 7,579 | 7,374 | 9,040 | 8,098 | 7,799 | 6,646 | 8,745 | 8,164 | 6,367 | 6,720 | 7,206 | |
| 16,777 | 16,236 | 16,839 | 18,807 | 19,890 | 21,691 | 25,098 | 26,920 | 30,389 | 31,060 | 31,825 | |
| 24,355 | 23,610 | 25,879 | 26,905 | 27,689 | 28,337 | 33,843 | 35,084 | 36,756 | 37,780 | 39,031 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,332 | 3,531 | 1,870 | 1,581 | 1,780 | 2,037 | 1,644 | 2,971 | 3,016 | 1,761 | 1,269 | |
| -489 | -982 | 2,707 | -1,958 | -2,368 | -1,130 | -836 | -1,186 | -610 | -1,681 | -809 | |
| -1,802 | -2,341 | -2,089 | -1,712 | -129 | -1,456 | -755 | -2,076 | -2,494 | 29 | -670 | |
Net Cash Flow Net Cash FlowCr | 42 | 207 | 2,488 | -2,089 | -717 | -549 | 53 | -291 | -88 | 109 | -210 |
Free Cash Flow Free Cash FlowCr | 1,645 | 2,888 | 1,140 | 502 | 611 | 804 | 379 | 1,427 | 1,193 | -191 | 129 |
CFO To PAT CFO To PAT% | 250.2 | 315.1 | 119.9 | 136.0 | 173.1 | 467.0 | 117.4 | 121.2 | 671.7 | 497.5 | -74.0 |
CFO To EBITDA CFO To EBITDA% | 111.5 | 168.6 | 85.4 | 88.8 | 91.3 | 135.8 | 71.3 | 77.7 | 105.9 | 90.2 | 70.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,332 | 3,531 | 1,870 | 1,581 | 1,780 | 2,037 | 1,644 | 2,971 | 3,016 | 1,761 | 1,269 | |
| -489 | -982 | 2,707 | -1,958 | -2,368 | -1,130 | -836 | -1,186 | -610 | -1,681 | -809 | |
| -1,802 | -2,341 | -2,089 | -1,712 | -129 | -1,456 | -755 | -2,076 | -2,494 | 29 | -670 | |
Net Cash Flow Net Cash FlowCr | 42 | 207 | 2,488 | -2,089 | -717 | -549 | 53 | -291 | -88 | 109 | -210 |
Free Cash Flow Free Cash FlowCr | 1,645 | 2,888 | 1,140 | 502 | 611 | 804 | 379 | 1,427 | 1,193 | -191 | 129 |
CFO To PAT CFO To PAT% | 250.2 | 315.1 | 119.9 | 136.0 | 173.1 | 467.0 | 117.4 | 121.2 | 671.7 | 497.5 | -74.0 |
CFO To EBITDA CFO To EBITDA% | 111.5 | 168.6 | 85.4 | 88.8 | 91.3 | 135.8 | 71.3 | 77.7 | 105.9 | 90.2 | 70.3 |
| 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 | 9,509 | 15,256 | 17,241 | 14,967 | 5,681 | 19,139 | 24,826 | 24,768 | 27,529 | 22,039 | 14,856 | 17,171 |
Price To Earnings Price To Earnings | 12.3 | 15.4 | 7.1 | 12.9 | 0.8 | 74.7 | 19.8 | 10.7 | 102.8 | 93.8 | ||
Price To Sales Price To Sales | 0.6 | 1.5 | 1.6 | 1.4 | 0.5 | 1.8 | 1.9 | 1.4 | 1.8 | 1.4 | 1.0 | 1.1 |
Price To Book Price To Book | 1.4 | 1.9 | 1.6 | 1.2 | 0.4 | 1.3 | 1.4 | 1.3 | 1.2 | 1.0 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 8.0 | 8.9 | 8.3 | 10.2 | 4.7 | 16.4 | 13.3 | 8.0 | 11.4 | 14.6 | 12.4 | 14.7 |
GPM GPM% | 44.3 | 59.2 | 61.2 | 57.8 | 58.3 | 53.3 | 53.8 | 42.1 | 41.6 | 37.4 | 37.4 | 37.4 |
OPM OPM% | 14.1 | 20.2 | 21.3 | 17.2 | 18.8 | 14.7 | 18.3 | 22.8 | 18.5 | 13.1 | 12.4 | 11.3 |
NPM NPM% | 6.3 | 10.8 | 15.2 | 11.3 | 9.9 | 4.3 | 11.1 | 14.6 | 2.9 | 2.4 | -11.8 | -13.0 |
ROCE ROCE% | 11.1 | 13.6 | 11.7 | 10.3 | 8.6 | 4.7 | 7.8 | 12.1 | 4.9 | 3.8 | -3.0 | -3.0 |
ROE ROE% | 13.6 | 14.2 | 14.1 | 9.4 | 8.0 | 3.0 | 7.7 | 12.4 | 2.0 | 1.7 | -8.1 | -8.1 |
ROA ROA% | 3.8 | 4.8 | 6.0 | 4.3 | 3.7 | 1.5 | 4.1 | 7.0 | 1.2 | 0.9 | -4.4 | -4.4 |
| 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 | 9,509 | 15,256 | 17,241 | 14,967 | 5,681 | 19,139 | 24,826 | 24,768 | 27,529 | 22,039 | 14,856 | 17,171 |
Price To Earnings Price To Earnings | 12.3 | 15.4 | 7.1 | 12.9 | 0.8 | 74.7 | 19.8 | 10.7 | 102.8 | 93.8 | ||
Price To Sales Price To Sales | 0.6 | 1.5 | 1.6 | 1.4 | 0.5 | 1.8 | 1.9 | 1.4 | 1.8 | 1.4 | 1.0 | 1.1 |
Price To Book Price To Book | 1.4 | 1.9 | 1.6 | 1.2 | 0.4 | 1.3 | 1.4 | 1.3 | 1.2 | 1.0 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 8.0 | 8.9 | 8.3 | 10.2 | 4.7 | 16.4 | 13.3 | 8.0 | 11.4 | 14.6 | 12.4 | 14.7 |
GPM GPM% | 44.3 | 59.2 | 61.2 | 57.8 | 58.3 | 53.3 | 53.8 | 42.1 | 41.6 | 37.4 | 37.4 | 37.4 |
OPM OPM% | 14.1 | 20.2 | 21.3 | 17.2 | 18.8 | 14.7 | 18.3 | 22.8 | 18.5 | 13.1 | 12.4 | 11.3 |
NPM NPM% | 6.3 | 10.8 | 15.2 | 11.3 | 9.9 | 4.3 | 11.1 | 14.6 | 2.9 | 2.4 | -11.8 | -13.0 |
ROCE ROCE% | 11.1 | 13.6 | 11.7 | 10.3 | 8.6 | 4.7 | 7.8 | 12.1 | 4.9 | 3.8 | -3.0 | -3.0 |
ROE ROE% | 13.6 | 14.2 | 14.1 | 9.4 | 8.0 | 3.0 | 7.7 | 12.4 | 2.0 | 1.7 | -8.1 | -8.1 |
ROA ROA% | 3.8 | 4.8 | 6.0 | 4.3 | 3.7 | 1.5 | 4.1 | 7.0 | 1.2 | 0.9 | -4.4 | -4.4 |
Documents — Tata Chemicals Ltd
Concall Transcript Summaries — Tata Chemicals Ltd