| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 124 | 51 | 57 | 142 | 142 | 4 | 16 | 145 | 154 | 58 | 40 | 152 | |
Growth YoY Revenue Growth YoY% | 15.8 | 34.2 | 86.2 | -6.0 | 15.0 | -92.7 | -71.2 | 2.1 | 8.1 | 1,461.2 | 143.3 | 4.3 |
| 10 | 6 | 8 | 12 | 9 | 9 | 9 | 11 | 10 | 10 | 10 | 12 | |
| 114 | 44 | 49 | 131 | 133 | -5 | 7 | 134 | 144 | 48 | 30 | 140 | |
OPM OPM% | 91.9 | 87.4 | 86.3 | 91.9 | 93.6 | -146.6 | 45.0 | 92.4 | 93.3 | 82.3 | 74.0 | 92.3 |
| 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 3 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 122 | 60 | 72 | 156 | 156 | 21 | 36 | 168 | 167 | 81 | 58 | 181 |
| -1 | 6 | 12 | 25 | 33 | 1 | -2 | 22 | 19 | 5 | -6 | 38 | |
| 124 | 53 | 60 | 131 | 124 | 20 | 38 | 146 | 148 | 75 | 64 | 144 | |
Growth YoY PAT Growth YoY% | 15.0 | 53.3 | 203.7 | -11.3 | 0.1 | -63.2 | -37.6 | 11.6 | 19.8 | 284.4 | 69.2 | -1.9 |
NPM NPM% | 99.7 | 105.3 | 105.9 | 92.0 | 86.8 | 528.6 | 229.6 | 100.6 | 96.2 | 130.2 | 159.7 | 94.6 |
| 2.5 | 1.1 | 1.2 | 2.6 | 2.5 | 0.4 | 0.8 | 2.9 | 0.3 | 1.5 | 1.3 | 2.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 124 | 51 | 57 | 142 | 142 | 4 | 16 | 145 | 154 | 58 | 40 | 152 | |
Growth YoY Revenue Growth YoY% | 15.8 | 34.2 | 86.2 | -6.0 | 15.0 | -92.7 | -71.2 | 2.1 | 8.1 | 1,461.2 | 143.3 | 4.3 |
| 10 | 6 | 8 | 12 | 9 | 9 | 9 | 11 | 10 | 10 | 10 | 12 | |
| 114 | 44 | 49 | 131 | 133 | -5 | 7 | 134 | 144 | 48 | 30 | 140 | |
OPM OPM% | 91.9 | 87.4 | 86.3 | 91.9 | 93.6 | -146.6 | 45.0 | 92.4 | 93.3 | 82.3 | 74.0 | 92.3 |
| 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 3 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 122 | 60 | 72 | 156 | 156 | 21 | 36 | 168 | 167 | 81 | 58 | 181 |
| -1 | 6 | 12 | 25 | 33 | 1 | -2 | 22 | 19 | 5 | -6 | 38 | |
| 124 | 53 | 60 | 131 | 124 | 20 | 38 | 146 | 148 | 75 | 64 | 144 | |
Growth YoY PAT Growth YoY% | 15.0 | 53.3 | 203.7 | -11.3 | 0.1 | -63.2 | -37.6 | 11.6 | 19.8 | 284.4 | 69.2 | -1.9 |
NPM NPM% | 99.7 | 105.3 | 105.9 | 92.0 | 86.8 | 528.6 | 229.6 | 100.6 | 96.2 | 130.2 | 159.7 | 94.6 |
| 2.5 | 1.1 | 1.2 | 2.6 | 2.5 | 0.4 | 0.8 | 2.9 | 0.3 | 1.5 | 1.3 | 2.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 247 | 270 | 311 | 177 | 144 | 163 | 254 | 277 | 383 | 305 | 397 | 404 |
Growth Revenue Growth% | 8.0 | 9.1 | 15.2 | -43.0 | -18.7 | 13.4 | 55.5 | 9.3 | 38.2 | -20.4 | 30.2 | 31.0 |
| 19 | 33 | 27 | 21 | 37 | 20 | 25 | 32 | 33 | 39 | 42 | 43 | |
| 229 | 237 | 284 | 156 | 107 | 144 | 229 | 245 | 350 | 266 | 355 | 361 | |
OPM OPM% | 92.5 | 88.0 | 91.3 | 88.0 | 74.5 | 88.0 | 90.2 | 88.5 | 91.4 | 87.3 | 89.4 | 89.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 1 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 11 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 4 |
PBT PBTCr | 229 | 237 | 284 | 147 | 101 | 167 | 246 | 272 | 406 | 368 | 474 | 487 |
| 32 | 38 | 47 | 13 | 11 | 13 | 31 | 21 | 21 | 56 | 40 | 56 | |
PAT PATCr | 197 | 199 | 237 | 134 | 90 | 155 | 214 | 252 | 385 | 312 | 434 | 431 |
Growth PAT Growth% | 8.0 | 0.8 | 19.1 | -43.5 | -32.7 | 71.6 | 38.7 | 17.4 | 52.9 | -18.9 | 39.0 | 31.6 |
NPM NPM% | 79.8 | 73.7 | 76.3 | 75.6 | 62.6 | 94.8 | 84.5 | 90.8 | 100.5 | 102.3 | 109.2 | 106.8 |
| 3.5 | 3.6 | 2.4 | 2.5 | 1.8 | 3.0 | 4.2 | 5.0 | 7.6 | 6.2 | 6.6 | 5.9 |
| 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 | 247 | 270 | 311 | 177 | 144 | 163 | 254 | 277 | 383 | 305 | 397 | 404 |
Growth Revenue Growth% | 8.0 | 9.1 | 15.2 | -43.0 | -18.7 | 13.4 | 55.5 | 9.3 | 38.2 | -20.4 | 30.2 | 31.0 |
| 19 | 33 | 27 | 21 | 37 | 20 | 25 | 32 | 33 | 39 | 42 | 43 | |
| 229 | 237 | 284 | 156 | 107 | 144 | 229 | 245 | 350 | 266 | 355 | 361 | |
OPM OPM% | 92.5 | 88.0 | 91.3 | 88.0 | 74.5 | 88.0 | 90.2 | 88.5 | 91.4 | 87.3 | 89.4 | 89.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 1 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 11 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 4 |
PBT PBTCr | 229 | 237 | 284 | 147 | 101 | 167 | 246 | 272 | 406 | 368 | 474 | 487 |
| 32 | 38 | 47 | 13 | 11 | 13 | 31 | 21 | 21 | 56 | 40 | 56 | |
PAT PATCr | 197 | 199 | 237 | 134 | 90 | 155 | 214 | 252 | 385 | 312 | 434 | 431 |
Growth PAT Growth% | 8.0 | 0.8 | 19.1 | -43.5 | -32.7 | 71.6 | 38.7 | 17.4 | 52.9 | -18.9 | 39.0 | 31.6 |
NPM NPM% | 79.8 | 73.7 | 76.3 | 75.6 | 62.6 | 94.8 | 84.5 | 90.8 | 100.5 | 102.3 | 109.2 | 106.8 |
| 3.5 | 3.6 | 2.4 | 2.5 | 1.8 | 3.0 | 4.2 | 5.0 | 7.6 | 6.2 | 6.6 | 5.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 55 | 55 | 55 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 |
Reserves ReservesCr | 2,257 | 2,463 | 2,592 | 7,874 | 8,007 | 14,188 | 19,625 | 19,521 | 29,915 | 31,040 | 29,171 |
| 8 | 13 | 8 | 16 | 17 | 18 | 31 | 263 | 38 | 43 | 68 | |
| 5 | 5 | 5 | 1,536 | 104 | 628 | 1,282 | 1,252 | 2,867 | 3,708 | 3,363 | |
| 2,326 | 2,537 | 2,662 | 9,478 | 8,179 | 14,886 | 20,990 | 21,089 | 32,870 | 34,842 | 32,652 | |
| 67 | 51 | 53 | 33 | 37 | 36 | 82 | 65 | 371 | 41 | 28 | |
| 2,258 | 2,486 | 2,609 | 9,446 | 8,142 | 14,850 | 20,908 | 21,024 | 32,499 | 34,800 | 32,624 | |
| 2,326 | 2,537 | 2,662 | 9,478 | 8,179 | 14,886 | 20,990 | 21,089 | 32,870 | 34,842 | 32,652 |
| 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 | 55 | 55 | 55 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 |
Reserves ReservesCr | 2,257 | 2,463 | 2,592 | 7,874 | 8,007 | 14,188 | 19,625 | 19,521 | 29,915 | 31,040 | 29,171 |
| 8 | 13 | 8 | 16 | 17 | 18 | 31 | 263 | 38 | 43 | 68 | |
| 5 | 5 | 5 | 1,536 | 104 | 628 | 1,282 | 1,252 | 2,867 | 3,708 | 3,363 | |
| 2,326 | 2,537 | 2,662 | 9,478 | 8,179 | 14,886 | 20,990 | 21,089 | 32,870 | 34,842 | 32,652 | |
| 67 | 51 | 53 | 33 | 37 | 36 | 82 | 65 | 371 | 41 | 28 | |
| 2,258 | 2,486 | 2,609 | 9,446 | 8,142 | 14,850 | 20,908 | 21,024 | 32,499 | 34,800 | 32,624 | |
| 2,326 | 2,537 | 2,662 | 9,478 | 8,179 | 14,886 | 20,990 | 21,089 | 32,870 | 34,842 | 32,652 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 68 | 67 | 92 | 117 | 86 | 122 | 230 | 235 | 206 | 279 | |
| 146 | -78 | 41 | 496 | 12 | 3 | 4 | -189 | 366 | -166 | -148 | |
| -225 | -1 | -119 | -584 | -123 | -95 | -122 | -47 | -495 | -143 | -138 | |
Net Cash Flow Net Cash FlowCr | 11 | -11 | -12 | 4 | 7 | -6 | 4 | -6 | 106 | -102 | -6 |
Free Cash Flow Free Cash FlowCr | 89 | 67 | 67 | 92 | 117 | 86 | 122 | 229 | 235 | 205 | 279 |
CFO To PAT CFO To PAT% | 45.6 | 34.0 | 28.3 | 68.6 | 130.2 | 55.5 | 57.1 | 91.2 | 61.0 | 66.1 | 64.4 |
CFO To EBITDA CFO To EBITDA% | 39.3 | 28.5 | 23.6 | 58.9 | 109.4 | 59.9 | 53.5 | 93.6 | 67.1 | 77.5 | 78.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 68 | 67 | 92 | 117 | 86 | 122 | 230 | 235 | 206 | 279 | |
| 146 | -78 | 41 | 496 | 12 | 3 | 4 | -189 | 366 | -166 | -148 | |
| -225 | -1 | -119 | -584 | -123 | -95 | -122 | -47 | -495 | -143 | -138 | |
Net Cash Flow Net Cash FlowCr | 11 | -11 | -12 | 4 | 7 | -6 | 4 | -6 | 106 | -102 | -6 |
Free Cash Flow Free Cash FlowCr | 89 | 67 | 67 | 92 | 117 | 86 | 122 | 229 | 235 | 205 | 279 |
CFO To PAT CFO To PAT% | 45.6 | 34.0 | 28.3 | 68.6 | 130.2 | 55.5 | 57.1 | 91.2 | 61.0 | 66.1 | 64.4 |
CFO To EBITDA CFO To EBITDA% | 39.3 | 28.5 | 23.6 | 58.9 | 109.4 | 59.9 | 53.5 | 93.6 | 67.1 | 77.5 | 78.6 |
| 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 | 2,585 | 3,488 | 4,076 | 4,236 | 3,355 | 5,240 | 6,859 | 8,838 | 31,584 | 31,951 | 27,370 | 34,202 |
Price To Earnings Price To Earnings | 14.8 | 17.4 | 31.1 | 31.7 | 37.1 | 34.0 | 32.0 | 35.1 | 82.0 | 102.4 | 63.1 | 115.0 |
Price To Sales Price To Sales | 10.5 | 12.9 | 25.9 | 23.9 | 23.3 | 32.1 | 27.0 | 31.9 | 82.0 | 104.5 | 67.9 | 84.8 |
Price To Book Price To Book | 1.1 | 1.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.5 | 1.1 | 1.0 | 0.9 | 1.2 |
EV To EBITDA EV To EBITDA | 11.2 | 14.7 | 14.4 | 27.1 | 31.1 | 36.4 | 29.9 | 36.9 | 89.2 | 120.0 | 77.0 | 95.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 92.5 | 88.0 | 91.3 | 88.0 | 74.5 | 88.0 | 90.2 | 88.5 | 91.4 | 87.3 | 89.4 | 89.4 |
NPM NPM% | 79.8 | 73.7 | 76.3 | 75.6 | 62.6 | 94.8 | 84.5 | 90.8 | 100.5 | 102.3 | 109.2 | 106.8 |
ROCE ROCE% | 9.9 | 9.4 | 10.7 | 1.9 | 1.3 | 1.2 | 1.3 | 1.4 | 1.4 | 1.2 | 1.6 | 1.6 |
ROE ROE% | 8.5 | 7.9 | 8.9 | 1.7 | 1.1 | 1.1 | 1.1 | 1.3 | 1.3 | 1.0 | 1.5 | 1.5 |
ROA ROA% | 8.5 | 7.8 | 8.9 | 1.4 | 1.1 | 1.0 | 1.0 | 1.2 | 1.2 | 0.9 | 1.3 | 1.3 |
| 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 | 2,585 | 3,488 | 4,076 | 4,236 | 3,355 | 5,240 | 6,859 | 8,838 | 31,584 | 31,951 | 27,370 | 34,202 |
Price To Earnings Price To Earnings | 14.8 | 17.4 | 31.1 | 31.7 | 37.1 | 34.0 | 32.0 | 35.1 | 82.0 | 102.4 | 63.1 | 115.0 |
Price To Sales Price To Sales | 10.5 | 12.9 | 25.9 | 23.9 | 23.3 | 32.1 | 27.0 | 31.9 | 82.0 | 104.5 | 67.9 | 84.8 |
Price To Book Price To Book | 1.1 | 1.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.5 | 1.1 | 1.0 | 0.9 | 1.2 |
EV To EBITDA EV To EBITDA | 11.2 | 14.7 | 14.4 | 27.1 | 31.1 | 36.4 | 29.9 | 36.9 | 89.2 | 120.0 | 77.0 | 95.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 92.5 | 88.0 | 91.3 | 88.0 | 74.5 | 88.0 | 90.2 | 88.5 | 91.4 | 87.3 | 89.4 | 89.4 |
NPM NPM% | 79.8 | 73.7 | 76.3 | 75.6 | 62.6 | 94.8 | 84.5 | 90.8 | 100.5 | 102.3 | 109.2 | 106.8 |
ROCE ROCE% | 9.9 | 9.4 | 10.7 | 1.9 | 1.3 | 1.2 | 1.3 | 1.4 | 1.4 | 1.2 | 1.6 | 1.6 |
ROE ROE% | 8.5 | 7.9 | 8.9 | 1.7 | 1.1 | 1.1 | 1.1 | 1.3 | 1.3 | 1.0 | 1.5 | 1.5 |
ROA ROA% | 8.5 | 7.8 | 8.9 | 1.4 | 1.1 | 1.0 | 1.0 | 1.2 | 1.2 | 0.9 | 1.3 | 1.3 |
Documents — Tata Investment Corporation Ltd
Concall Transcript Summaries — Tata Investment Corporation Ltd