| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 481 | 741 | 507 | 596 | 567 | 928 | 529 | 624 | 688 | 1,061 | 830 | 841 | |
Growth YoY Revenue Growth YoY% | -10.5 | -8.8 | 9.0 | 4.5 | 18.0 | 25.2 | 4.5 | 4.7 | 21.3 | 14.4 | 56.7 | 34.8 |
| 451 | 695 | 475 | 555 | 532 | 868 | 493 | 571 | 624 | 930 | 717 | 769 | |
| 30 | 46 | 31 | 41 | 35 | 60 | 36 | 53 | 64 | 131 | 112 | 72 | |
OPM OPM% | 6.2 | 6.2 | 6.2 | 6.9 | 6.2 | 6.5 | 6.8 | 8.5 | 9.3 | 12.4 | 13.5 | 8.6 |
| 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 13 | 12 | 13 | 13 | 13 | 13 | 17 | 18 | 16 | 19 | 16 | 19 |
Depreciation DepreciationCr | 6 | 6 | 5 | 6 | 6 | 6 | 7 | 7 | 8 | 6 | 8 | 9 |
PBT PBTCr | 12 | 29 | 15 | 23 | 17 | 42 | 14 | 30 | 42 | 109 | 90 | 47 |
| 3 | 8 | 3 | 6 | 5 | 12 | 4 | 7 | 10 | 28 | 22 | 13 | |
| 9 | 21 | 13 | 17 | 12 | 30 | 9 | 23 | 32 | 81 | 68 | 34 | |
Growth YoY PAT Growth YoY% | 64.7 | 4.3 | 7.5 | 50.0 | 32.9 | 39.4 | -24.7 | 32.0 | 163.4 | 169.8 | 612.8 | 50.8 |
NPM NPM% | 1.9 | 2.9 | 2.5 | 2.9 | 2.1 | 3.2 | 1.8 | 3.6 | 4.6 | 7.6 | 8.2 | 4.0 |
| 1.4 | 3.2 | 1.9 | 2.5 | 1.8 | 4.5 | 1.4 | 3.4 | 4.7 | 12.1 | 10.1 | 5.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 481 | 741 | 507 | 596 | 567 | 928 | 529 | 624 | 688 | 1,061 | 830 | 841 | |
Growth YoY Revenue Growth YoY% | -10.5 | -8.8 | 9.0 | 4.5 | 18.0 | 25.2 | 4.5 | 4.7 | 21.3 | 14.4 | 56.7 | 34.8 |
| 451 | 695 | 475 | 555 | 532 | 868 | 493 | 571 | 624 | 930 | 717 | 769 | |
| 30 | 46 | 31 | 41 | 35 | 60 | 36 | 53 | 64 | 131 | 112 | 72 | |
OPM OPM% | 6.2 | 6.2 | 6.2 | 6.9 | 6.2 | 6.5 | 6.8 | 8.5 | 9.3 | 12.4 | 13.5 | 8.6 |
| 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 13 | 12 | 13 | 13 | 13 | 13 | 17 | 18 | 16 | 19 | 16 | 19 |
Depreciation DepreciationCr | 6 | 6 | 5 | 6 | 6 | 6 | 7 | 7 | 8 | 6 | 8 | 9 |
PBT PBTCr | 12 | 29 | 15 | 23 | 17 | 42 | 14 | 30 | 42 | 109 | 90 | 47 |
| 3 | 8 | 3 | 6 | 5 | 12 | 4 | 7 | 10 | 28 | 22 | 13 | |
| 9 | 21 | 13 | 17 | 12 | 30 | 9 | 23 | 32 | 81 | 68 | 34 | |
Growth YoY PAT Growth YoY% | 64.7 | 4.3 | 7.5 | 50.0 | 32.9 | 39.4 | -24.7 | 32.0 | 163.4 | 169.8 | 612.8 | 50.8 |
NPM NPM% | 1.9 | 2.9 | 2.5 | 2.9 | 2.1 | 3.2 | 1.8 | 3.6 | 4.6 | 7.6 | 8.2 | 4.0 |
| 1.4 | 3.2 | 1.9 | 2.5 | 1.8 | 4.5 | 1.4 | 3.4 | 4.7 | 12.1 | 10.1 | 5.1 |
| 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 | 1,655 | 1,690 | 1,751 | 1,764 | 1,810 | 1,342 | 1,844 | 2,394 | 2,299 | 2,620 | 3,203 | 3,420 |
Growth Revenue Growth% | -14.4 | 2.1 | 3.6 | 0.7 | 2.6 | -25.9 | 37.4 | 29.8 | -4.0 | 14.0 | 22.2 | 29.1 |
| 1,618 | 1,622 | 1,677 | 1,688 | 1,698 | 1,220 | 1,768 | 2,277 | 2,160 | 2,448 | 2,842 | 3,040 | |
| 37 | 68 | 75 | 75 | 112 | 122 | 76 | 116 | 139 | 173 | 361 | 380 | |
OPM OPM% | 2.2 | 4.0 | 4.3 | 4.3 | 6.2 | 9.1 | 4.1 | 4.9 | 6.1 | 6.6 | 11.3 | 11.1 |
| 4 | 3 | 6 | 4 | 4 | 12 | 8 | 5 | 6 | 4 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 56 | 50 | 40 | 46 | 56 | 48 | 36 | 45 | 50 | 56 | 69 | 70 |
Depreciation DepreciationCr | 10 | 9 | 9 | 10 | 32 | 27 | 23 | 24 | 24 | 25 | 29 | 30 |
PBT PBTCr | -26 | 12 | 32 | 23 | 28 | 60 | 26 | 52 | 72 | 96 | 270 | 287 |
| 2 | -1 | 11 | 8 | 7 | 17 | 6 | 12 | 17 | 27 | 68 | 73 | |
PAT PATCr | -28 | 13 | 21 | 16 | 21 | 43 | 20 | 40 | 54 | 68 | 202 | 214 |
Growth PAT Growth% | -213.3 | 146.9 | 64.4 | -26.8 | 37.6 | 102.0 | -53.4 | 99.1 | 35.4 | 25.6 | 195.8 | 189.4 |
NPM NPM% | -1.7 | 0.8 | 1.2 | 0.9 | 1.2 | 3.2 | 1.1 | 1.7 | 2.4 | 2.6 | 6.3 | 6.3 |
| -4.1 | 1.9 | 3.2 | 2.3 | 3.2 | 6.5 | 3.0 | 6.0 | 8.2 | 10.3 | 30.3 | 32.0 |
| 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 | 1,655 | 1,690 | 1,751 | 1,764 | 1,810 | 1,342 | 1,844 | 2,394 | 2,299 | 2,620 | 3,203 | 3,420 |
Growth Revenue Growth% | -14.4 | 2.1 | 3.6 | 0.7 | 2.6 | -25.9 | 37.4 | 29.8 | -4.0 | 14.0 | 22.2 | 29.1 |
| 1,618 | 1,622 | 1,677 | 1,688 | 1,698 | 1,220 | 1,768 | 2,277 | 2,160 | 2,448 | 2,842 | 3,040 | |
| 37 | 68 | 75 | 75 | 112 | 122 | 76 | 116 | 139 | 173 | 361 | 380 | |
OPM OPM% | 2.2 | 4.0 | 4.3 | 4.3 | 6.2 | 9.1 | 4.1 | 4.9 | 6.1 | 6.6 | 11.3 | 11.1 |
| 4 | 3 | 6 | 4 | 4 | 12 | 8 | 5 | 6 | 4 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 56 | 50 | 40 | 46 | 56 | 48 | 36 | 45 | 50 | 56 | 69 | 70 |
Depreciation DepreciationCr | 10 | 9 | 9 | 10 | 32 | 27 | 23 | 24 | 24 | 25 | 29 | 30 |
PBT PBTCr | -26 | 12 | 32 | 23 | 28 | 60 | 26 | 52 | 72 | 96 | 270 | 287 |
| 2 | -1 | 11 | 8 | 7 | 17 | 6 | 12 | 17 | 27 | 68 | 73 | |
PAT PATCr | -28 | 13 | 21 | 16 | 21 | 43 | 20 | 40 | 54 | 68 | 202 | 214 |
Growth PAT Growth% | -213.3 | 146.9 | 64.4 | -26.8 | 37.6 | 102.0 | -53.4 | 99.1 | 35.4 | 25.6 | 195.8 | 189.4 |
NPM NPM% | -1.7 | 0.8 | 1.2 | 0.9 | 1.2 | 3.2 | 1.1 | 1.7 | 2.4 | 2.6 | 6.3 | 6.3 |
| -4.1 | 1.9 | 3.2 | 2.3 | 3.2 | 6.5 | 3.0 | 6.0 | 8.2 | 10.3 | 30.3 | 32.0 |
| 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 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 |
Reserves ReservesCr | 369 | 389 | 410 | 417 | 414 | 456 | 461 | 494 | 535 | 590 | 771 |
| 843 | 731 | 734 | 931 | 919 | 634 | 861 | 838 | 778 | 1,021 | 1,150 | |
| 17 | 5 | 8 | 8 | 68 | 58 | 68 | 76 | 79 | 91 | 114 | |
| 1,296 | 1,192 | 1,219 | 1,423 | 1,468 | 1,215 | 1,457 | 1,475 | 1,459 | 1,769 | 2,102 | |
| 1,170 | 1,067 | 1,092 | 1,292 | 1,276 | 1,060 | 1,287 | 1,300 | 1,289 | 1,585 | 1,902 | |
| 126 | 125 | 127 | 131 | 193 | 155 | 170 | 175 | 170 | 184 | 200 | |
| 1,296 | 1,192 | 1,219 | 1,423 | 1,468 | 1,215 | 1,457 | 1,475 | 1,459 | 1,769 | 2,102 |
| 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 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 |
Reserves ReservesCr | 369 | 389 | 410 | 417 | 414 | 456 | 461 | 494 | 535 | 590 | 771 |
| 843 | 731 | 734 | 931 | 919 | 634 | 861 | 838 | 778 | 1,021 | 1,150 | |
| 17 | 5 | 8 | 8 | 68 | 58 | 68 | 76 | 79 | 91 | 114 | |
| 1,296 | 1,192 | 1,219 | 1,423 | 1,468 | 1,215 | 1,457 | 1,475 | 1,459 | 1,769 | 2,102 | |
| 1,170 | 1,067 | 1,092 | 1,292 | 1,276 | 1,060 | 1,287 | 1,300 | 1,289 | 1,585 | 1,902 | |
| 126 | 125 | 127 | 131 | 193 | 155 | 170 | 175 | 170 | 184 | 200 | |
| 1,296 | 1,192 | 1,219 | 1,423 | 1,468 | 1,215 | 1,457 | 1,475 | 1,459 | 1,769 | 2,102 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 153 | 42 | 32 | 149 | 231 | -66 | 93 | 40 | -27 | 30 | |
| -11 | 0 | -9 | -21 | -6 | 5 | -2 | -7 | -7 | -45 | -10 | |
| -2 | -155 | -27 | -16 | -147 | -233 | 71 | -87 | -29 | 85 | -17 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 6 | -4 | -4 | 3 | 2 | 0 | 4 | 13 | 2 |
Free Cash Flow Free Cash FlowCr | 4 | 146 | 32 | 17 | 149 | 230 | -67 | 86 | 31 | -27 | 30 |
CFO To PAT CFO To PAT% | -51.3 | 1,183.2 | 195.2 | 207.9 | 694.4 | 533.9 | -328.0 | 231.8 | 72.9 | -39.3 | 14.7 |
CFO To EBITDA CFO To EBITDA% | 38.2 | 225.3 | 55.7 | 42.9 | 132.3 | 189.6 | -86.8 | 80.1 | 28.5 | -15.5 | 8.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 153 | 42 | 32 | 149 | 231 | -66 | 93 | 40 | -27 | 30 | |
| -11 | 0 | -9 | -21 | -6 | 5 | -2 | -7 | -7 | -45 | -10 | |
| -2 | -155 | -27 | -16 | -147 | -233 | 71 | -87 | -29 | 85 | -17 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 6 | -4 | -4 | 3 | 2 | 0 | 4 | 13 | 2 |
Free Cash Flow Free Cash FlowCr | 4 | 146 | 32 | 17 | 149 | 230 | -67 | 86 | 31 | -27 | 30 |
CFO To PAT CFO To PAT% | -51.3 | 1,183.2 | 195.2 | 207.9 | 694.4 | 533.9 | -328.0 | 231.8 | 72.9 | -39.3 | 14.7 |
CFO To EBITDA CFO To EBITDA% | 38.2 | 225.3 | 55.7 | 42.9 | 132.3 | 189.6 | -86.8 | 80.1 | 28.5 | -15.5 | 8.2 |
| 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 | 387 | 520 | 568 | 394 | 135 | 415 | 454 | 407 | 696 | 1,224 | 744 | 4,638 |
Price To Earnings Price To Earnings | 40.1 | 26.7 | 25.4 | 6.3 | 9.6 | 22.5 | 10.1 | 12.8 | 17.9 | 3.7 | 21.7 | |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.5 | 0.2 | 1.4 |
Price To Book Price To Book | 0.9 | 1.1 | 1.2 | 0.8 | 0.3 | 0.8 | 0.9 | 0.7 | 1.2 | 1.9 | 0.9 | 5.5 |
EV To EBITDA EV To EBITDA | 26.8 | 15.3 | 14.7 | 12.7 | 6.5 | 6.7 | 13.1 | 8.1 | 9.0 | 11.1 | 4.2 | 13.8 |
GPM GPM% | 13.8 | 13.5 | 13.8 | 13.9 | 13.7 | 15.9 | 10.8 | 11.1 | 13.0 | 13.4 | 17.4 | 17.4 |
OPM OPM% | 2.2 | 4.0 | 4.3 | 4.3 | 6.2 | 9.1 | 4.1 | 4.9 | 6.1 | 6.6 | 11.3 | 11.1 |
NPM NPM% | -1.7 | 0.8 | 1.2 | 0.9 | 1.2 | 3.2 | 1.1 | 1.7 | 2.4 | 2.6 | 6.3 | 6.3 |
ROCE ROCE% | 2.8 | 6.2 | 6.9 | 6.4 | 7.5 | 11.2 | 5.5 | 8.5 | 10.0 | 10.5 | 19.6 | 19.6 |
ROE ROE% | -6.3 | 2.8 | 4.5 | 3.2 | 4.5 | 8.3 | 3.8 | 7.2 | 9.1 | 10.4 | 24.1 | 24.1 |
ROA ROA% | -2.1 | 1.1 | 1.7 | 1.1 | 1.5 | 3.6 | 1.4 | 2.7 | 3.7 | 3.9 | 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 | 387 | 520 | 568 | 394 | 135 | 415 | 454 | 407 | 696 | 1,224 | 744 | 4,638 |
Price To Earnings Price To Earnings | 40.1 | 26.7 | 25.4 | 6.3 | 9.6 | 22.5 | 10.1 | 12.8 | 17.9 | 3.7 | 21.7 | |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.5 | 0.2 | 1.4 |
Price To Book Price To Book | 0.9 | 1.1 | 1.2 | 0.8 | 0.3 | 0.8 | 0.9 | 0.7 | 1.2 | 1.9 | 0.9 | 5.5 |
EV To EBITDA EV To EBITDA | 26.8 | 15.3 | 14.7 | 12.7 | 6.5 | 6.7 | 13.1 | 8.1 | 9.0 | 11.1 | 4.2 | 13.8 |
GPM GPM% | 13.8 | 13.5 | 13.8 | 13.9 | 13.7 | 15.9 | 10.8 | 11.1 | 13.0 | 13.4 | 17.4 | 17.4 |
OPM OPM% | 2.2 | 4.0 | 4.3 | 4.3 | 6.2 | 9.1 | 4.1 | 4.9 | 6.1 | 6.6 | 11.3 | 11.1 |
NPM NPM% | -1.7 | 0.8 | 1.2 | 0.9 | 1.2 | 3.2 | 1.1 | 1.7 | 2.4 | 2.6 | 6.3 | 6.3 |
ROCE ROCE% | 2.8 | 6.2 | 6.9 | 6.4 | 7.5 | 11.2 | 5.5 | 8.5 | 10.0 | 10.5 | 19.6 | 19.6 |
ROE ROE% | -6.3 | 2.8 | 4.5 | 3.2 | 4.5 | 8.3 | 3.8 | 7.2 | 9.1 | 10.4 | 24.1 | 24.1 |
ROA ROA% | -2.1 | 1.1 | 1.7 | 1.1 | 1.5 | 3.6 | 1.4 | 2.7 | 3.7 | 3.9 | 9.6 | 9.6 |
Documents — Tribhovandas Bhimji Zaveri Ltd
Concall Transcript Summaries — Tribhovandas Bhimji Zaveri Ltd