| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,302 | 2,324 | 2,764 | 2,184 | 2,616 | 2,529 | 3,046 | 2,158 | 2,474 | 2,635 | 3,428 | 2,303 | |
Growth YoY Revenue Growth YoY% | 10.9 | 13.4 | 19.6 | 13.0 | 13.6 | 8.8 | 10.2 | -1.2 | -5.4 | 4.2 | 12.5 | 6.7 |
| 2,098 | 2,137 | 2,491 | 2,043 | 2,338 | 2,340 | 2,747 | 1,932 | 2,302 | 2,380 | 3,054 | 2,234 | |
| 205 | 187 | 273 | 141 | 278 | 189 | 300 | 225 | 172 | 255 | 374 | 69 | |
OPM OPM% | 8.9 | 8.1 | 9.9 | 6.5 | 10.6 | 7.5 | 9.8 | 10.4 | 7.0 | 9.7 | 10.9 | 3.0 |
| 66 | 184 | 55 | 84 | 60 | 31 | 78 | 65 | 85 | 121 | 56 | 68 | |
Interest Expense Interest ExpenseCr | 20 | 27 | 28 | 27 | 29 | 29 | 31 | 30 | 32 | 34 | 42 | 35 |
Depreciation DepreciationCr | 33 | 36 | 50 | 36 | 42 | 35 | 45 | 49 | 51 | 53 | 54 | 60 |
PBT PBTCr | 217 | 309 | 251 | 161 | 266 | 156 | 301 | 211 | 174 | 289 | 334 | 42 |
| 59 | 72 | 63 | 52 | 68 | 43 | 95 | 60 | 54 | 84 | 90 | 20 | |
| 159 | 237 | 188 | 109 | 198 | 114 | 206 | 151 | 119 | 205 | 244 | 22 | |
Growth YoY PAT Growth YoY% | 45.3 | 87.5 | 20.1 | 82.5 | 24.8 | -52.0 | 9.6 | 38.4 | -39.7 | 80.3 | 18.9 | -85.6 |
NPM NPM% | 6.9 | 10.2 | 6.8 | 5.0 | 7.6 | 4.5 | 6.8 | 7.0 | 4.8 | 7.8 | 7.1 | 0.9 |
| 14.0 | 21.2 | 16.9 | 10.3 | 17.5 | 10.3 | 18.3 | 13.5 | 10.6 | 18.1 | 21.7 | 2.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,302 | 2,324 | 2,764 | 2,184 | 2,616 | 2,529 | 3,046 | 2,158 | 2,474 | 2,635 | 3,428 | 2,303 | |
Growth YoY Revenue Growth YoY% | 10.9 | 13.4 | 19.6 | 13.0 | 13.6 | 8.8 | 10.2 | -1.2 | -5.4 | 4.2 | 12.5 | 6.7 |
| 2,098 | 2,137 | 2,491 | 2,043 | 2,338 | 2,340 | 2,747 | 1,932 | 2,302 | 2,380 | 3,054 | 2,234 | |
| 205 | 187 | 273 | 141 | 278 | 189 | 300 | 225 | 172 | 255 | 374 | 69 | |
OPM OPM% | 8.9 | 8.1 | 9.9 | 6.5 | 10.6 | 7.5 | 9.8 | 10.4 | 7.0 | 9.7 | 10.9 | 3.0 |
| 66 | 184 | 55 | 84 | 60 | 31 | 78 | 65 | 85 | 121 | 56 | 68 | |
Interest Expense Interest ExpenseCr | 20 | 27 | 28 | 27 | 29 | 29 | 31 | 30 | 32 | 34 | 42 | 35 |
Depreciation DepreciationCr | 33 | 36 | 50 | 36 | 42 | 35 | 45 | 49 | 51 | 53 | 54 | 60 |
PBT PBTCr | 217 | 309 | 251 | 161 | 266 | 156 | 301 | 211 | 174 | 289 | 334 | 42 |
| 59 | 72 | 63 | 52 | 68 | 43 | 95 | 60 | 54 | 84 | 90 | 20 | |
| 159 | 237 | 188 | 109 | 198 | 114 | 206 | 151 | 119 | 205 | 244 | 22 | |
Growth YoY PAT Growth YoY% | 45.3 | 87.5 | 20.1 | 82.5 | 24.8 | -52.0 | 9.6 | 38.4 | -39.7 | 80.3 | 18.9 | -85.6 |
NPM NPM% | 6.9 | 10.2 | 6.8 | 5.0 | 7.6 | 4.5 | 6.8 | 7.0 | 4.8 | 7.8 | 7.1 | 0.9 |
| 14.0 | 21.2 | 16.9 | 10.3 | 17.5 | 10.3 | 18.3 | 13.5 | 10.6 | 18.1 | 21.7 | 2.2 |
| 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 | 5,145 | 4,483 | 4,465 | 5,973 | 5,731 | 4,791 | 6,128 | 8,090 | 9,323 | 10,389 | 10,774 | 10,839 |
Growth Revenue Growth% | -3.0 | -12.9 | -0.4 | 33.8 | -4.0 | -16.4 | 27.9 | 32.0 | 15.3 | 11.4 | 3.7 | 4.7 |
| 4,716 | 4,050 | 4,064 | 5,516 | 5,325 | 4,436 | 5,707 | 7,492 | 8,526 | 9,481 | 9,748 | 9,970 | |
| 429 | 433 | 401 | 457 | 406 | 355 | 421 | 598 | 797 | 908 | 1,026 | 870 | |
OPM OPM% | 8.3 | 9.7 | 9.0 | 7.7 | 7.1 | 7.4 | 6.9 | 7.4 | 8.6 | 8.7 | 9.5 | 8.0 |
| 122 | 96 | 91 | 59 | 100 | 55 | 127 | 160 | 307 | 252 | 328 | 331 | |
Interest Expense Interest ExpenseCr | 12 | 10 | 13 | 14 | 15 | 21 | 25 | 38 | 88 | 117 | 139 | 144 |
Depreciation DepreciationCr | 72 | 82 | 82 | 92 | 117 | 115 | 113 | 117 | 148 | 159 | 208 | 218 |
PBT PBTCr | 467 | 438 | 397 | 410 | 375 | 275 | 410 | 603 | 869 | 884 | 1,008 | 839 |
| 144 | 156 | 166 | 85 | 162 | 69 | 98 | 152 | 226 | 258 | 288 | 248 | |
PAT PATCr | 323 | 282 | 231 | 325 | 212 | 207 | 312 | 451 | 643 | 627 | 720 | 591 |
Growth PAT Growth% | 118.2 | -12.9 | -17.9 | 40.8 | -34.7 | -2.8 | 51.2 | 44.3 | 42.7 | -2.6 | 14.9 | -11.7 |
NPM NPM% | 6.3 | 6.3 | 5.2 | 5.5 | 3.7 | 4.3 | 5.1 | 5.6 | 6.9 | 6.0 | 6.7 | 5.5 |
| 25.1 | 19.8 | 20.6 | 28.9 | 18.9 | 18.3 | 27.7 | 40.0 | 57.3 | 56.3 | 64.0 | 52.7 |
| 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 | 5,145 | 4,483 | 4,465 | 5,973 | 5,731 | 4,791 | 6,128 | 8,090 | 9,323 | 10,389 | 10,774 | 10,839 |
Growth Revenue Growth% | -3.0 | -12.9 | -0.4 | 33.8 | -4.0 | -16.4 | 27.9 | 32.0 | 15.3 | 11.4 | 3.7 | 4.7 |
| 4,716 | 4,050 | 4,064 | 5,516 | 5,325 | 4,436 | 5,707 | 7,492 | 8,526 | 9,481 | 9,748 | 9,970 | |
| 429 | 433 | 401 | 457 | 406 | 355 | 421 | 598 | 797 | 908 | 1,026 | 870 | |
OPM OPM% | 8.3 | 9.7 | 9.0 | 7.7 | 7.1 | 7.4 | 6.9 | 7.4 | 8.6 | 8.7 | 9.5 | 8.0 |
| 122 | 96 | 91 | 59 | 100 | 55 | 127 | 160 | 307 | 252 | 328 | 331 | |
Interest Expense Interest ExpenseCr | 12 | 10 | 13 | 14 | 15 | 21 | 25 | 38 | 88 | 117 | 139 | 144 |
Depreciation DepreciationCr | 72 | 82 | 82 | 92 | 117 | 115 | 113 | 117 | 148 | 159 | 208 | 218 |
PBT PBTCr | 467 | 438 | 397 | 410 | 375 | 275 | 410 | 603 | 869 | 884 | 1,008 | 839 |
| 144 | 156 | 166 | 85 | 162 | 69 | 98 | 152 | 226 | 258 | 288 | 248 | |
PAT PATCr | 323 | 282 | 231 | 325 | 212 | 207 | 312 | 451 | 643 | 627 | 720 | 591 |
Growth PAT Growth% | 118.2 | -12.9 | -17.9 | 40.8 | -34.7 | -2.8 | 51.2 | 44.3 | 42.7 | -2.6 | 14.9 | -11.7 |
NPM NPM% | 6.3 | 6.3 | 5.2 | 5.5 | 3.7 | 4.3 | 5.1 | 5.6 | 6.9 | 6.0 | 6.7 | 5.5 |
| 25.1 | 19.8 | 20.6 | 28.9 | 18.9 | 18.3 | 27.7 | 40.0 | 57.3 | 56.3 | 64.0 | 52.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 24 | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 2,394 | 2,515 | 2,692 | 2,992 | 3,005 | 3,229 | 3,470 | 3,846 | 4,417 | 4,914 | 5,527 |
| 2,615 | 2,365 | 3,079 | 3,654 | 2,787 | 3,071 | 3,758 | 4,409 | 4,725 | 5,635 | 5,820 | |
| 150 | 156 | 152 | 132 | 141 | 185 | 211 | 559 | 988 | 1,460 | 1,883 | |
| 5,181 | 5,060 | 5,945 | 6,800 | 5,956 | 6,507 | 7,461 | 8,839 | 10,153 | 12,038 | 13,282 | |
| 3,610 | 3,297 | 4,102 | 4,737 | 3,977 | 4,466 | 4,738 | 6,072 | 6,448 | 7,313 | 7,109 | |
| 1,571 | 1,763 | 1,843 | 2,063 | 1,979 | 2,040 | 2,723 | 2,766 | 3,705 | 4,725 | 6,173 | |
| 5,181 | 5,060 | 5,945 | 6,800 | 5,956 | 6,507 | 7,461 | 8,839 | 10,153 | 12,038 | 13,282 |
| 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 | 24 | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 2,394 | 2,515 | 2,692 | 2,992 | 3,005 | 3,229 | 3,470 | 3,846 | 4,417 | 4,914 | 5,527 |
| 2,615 | 2,365 | 3,079 | 3,654 | 2,787 | 3,071 | 3,758 | 4,409 | 4,725 | 5,635 | 5,820 | |
| 150 | 156 | 152 | 132 | 141 | 185 | 211 | 559 | 988 | 1,460 | 1,883 | |
| 5,181 | 5,060 | 5,945 | 6,800 | 5,956 | 6,507 | 7,461 | 8,839 | 10,153 | 12,038 | 13,282 | |
| 3,610 | 3,297 | 4,102 | 4,737 | 3,977 | 4,466 | 4,738 | 6,072 | 6,448 | 7,313 | 7,109 | |
| 1,571 | 1,763 | 1,843 | 2,063 | 1,979 | 2,040 | 2,723 | 2,766 | 3,705 | 4,725 | 6,173 | |
| 5,181 | 5,060 | 5,945 | 6,800 | 5,956 | 6,507 | 7,461 | 8,839 | 10,153 | 12,038 | 13,282 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 253 | 335 | 534 | -115 | 326 | 769 | 325 | 460 | 247 | 1,080 | 542 | |
| -146 | -75 | -531 | 266 | -169 | -636 | -422 | -680 | -509 | -1,272 | -587 | |
| -112 | -126 | -20 | -65 | -232 | 77 | -21 | 349 | 285 | 123 | 248 | |
Net Cash Flow Net Cash FlowCr | -5 | 134 | -18 | 85 | -75 | 211 | -117 | 128 | 23 | -70 | 202 |
Free Cash Flow Free Cash FlowCr | 120 | 216 | 333 | -270 | 278 | 686 | 241 | -190 | -471 | 180 | -401 |
CFO To PAT CFO To PAT% | 78.2 | 118.8 | 230.9 | -35.5 | 153.3 | 372.5 | 104.0 | 102.0 | 38.5 | 172.3 | 75.2 |
CFO To EBITDA CFO To EBITDA% | 58.9 | 77.3 | 133.1 | -25.2 | 80.2 | 216.6 | 77.1 | 76.9 | 31.0 | 119.0 | 52.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 253 | 335 | 534 | -115 | 326 | 769 | 325 | 460 | 247 | 1,080 | 542 | |
| -146 | -75 | -531 | 266 | -169 | -636 | -422 | -680 | -509 | -1,272 | -587 | |
| -112 | -126 | -20 | -65 | -232 | 77 | -21 | 349 | 285 | 123 | 248 | |
Net Cash Flow Net Cash FlowCr | -5 | 134 | -18 | 85 | -75 | 211 | -117 | 128 | 23 | -70 | 202 |
Free Cash Flow Free Cash FlowCr | 120 | 216 | 333 | -270 | 278 | 686 | 241 | -190 | -471 | 180 | -401 |
CFO To PAT CFO To PAT% | 78.2 | 118.8 | 230.9 | -35.5 | 153.3 | 372.5 | 104.0 | 102.0 | 38.5 | 172.3 | 75.2 |
CFO To EBITDA CFO To EBITDA% | 58.9 | 77.3 | 133.1 | -25.2 | 80.2 | 216.6 | 77.1 | 76.9 | 31.0 | 119.0 | 52.8 |
| 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 | 8,979 | 11,537 | 13,474 | 11,585 | 8,812 | 16,039 | 23,150 | 27,287 | 49,992 | 43,540 | 39,204 | 41,275 |
Price To Earnings Price To Earnings | 30.1 | 48.9 | 54.9 | 33.6 | 39.2 | 73.3 | 70.0 | 57.3 | 73.2 | 64.9 | 51.4 | 65.8 |
Price To Sales Price To Sales | 1.8 | 2.6 | 3.0 | 1.9 | 1.5 | 3.4 | 3.8 | 3.4 | 5.4 | 4.2 | 3.6 | 3.8 |
Price To Book Price To Book | 3.5 | 4.3 | 4.7 | 3.6 | 2.8 | 4.7 | 6.3 | 6.7 | 10.6 | 8.3 | 6.7 | 7.4 |
EV To EBITDA EV To EBITDA | 20.6 | 26.4 | 33.4 | 25.0 | 21.0 | 40.6 | 53.5 | 45.2 | 63.1 | 48.6 | 39.3 | 50.4 |
GPM GPM% | 31.6 | 35.4 | 34.5 | 29.5 | 31.4 | 31.9 | 28.4 | 27.3 | 28.8 | 29.0 | 31.8 | 31.8 |
OPM OPM% | 8.3 | 9.7 | 9.0 | 7.7 | 7.1 | 7.4 | 6.9 | 7.4 | 8.6 | 8.7 | 9.5 | 8.0 |
NPM NPM% | 6.3 | 6.3 | 5.2 | 5.5 | 3.7 | 4.3 | 5.1 | 5.6 | 6.9 | 6.0 | 6.7 | 5.5 |
ROCE ROCE% | 18.5 | 16.8 | 14.0 | 13.1 | 12.0 | 8.3 | 11.3 | 13.6 | 16.7 | 15.1 | 14.5 | 14.5 |
ROE ROE% | 13.4 | 11.1 | 8.5 | 10.8 | 7.0 | 6.3 | 8.9 | 11.7 | 14.5 | 12.7 | 13.0 | 13.0 |
ROA ROA% | 6.2 | 5.6 | 3.9 | 4.8 | 3.6 | 3.2 | 4.2 | 5.1 | 6.3 | 5.2 | 5.4 | 5.4 |
| 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 | 8,979 | 11,537 | 13,474 | 11,585 | 8,812 | 16,039 | 23,150 | 27,287 | 49,992 | 43,540 | 39,204 | 41,275 |
Price To Earnings Price To Earnings | 30.1 | 48.9 | 54.9 | 33.6 | 39.2 | 73.3 | 70.0 | 57.3 | 73.2 | 64.9 | 51.4 | 65.8 |
Price To Sales Price To Sales | 1.8 | 2.6 | 3.0 | 1.9 | 1.5 | 3.4 | 3.8 | 3.4 | 5.4 | 4.2 | 3.6 | 3.8 |
Price To Book Price To Book | 3.5 | 4.3 | 4.7 | 3.6 | 2.8 | 4.7 | 6.3 | 6.7 | 10.6 | 8.3 | 6.7 | 7.4 |
EV To EBITDA EV To EBITDA | 20.6 | 26.4 | 33.4 | 25.0 | 21.0 | 40.6 | 53.5 | 45.2 | 63.1 | 48.6 | 39.3 | 50.4 |
GPM GPM% | 31.6 | 35.4 | 34.5 | 29.5 | 31.4 | 31.9 | 28.4 | 27.3 | 28.8 | 29.0 | 31.8 | 31.8 |
OPM OPM% | 8.3 | 9.7 | 9.0 | 7.7 | 7.1 | 7.4 | 6.9 | 7.4 | 8.6 | 8.7 | 9.5 | 8.0 |
NPM NPM% | 6.3 | 6.3 | 5.2 | 5.5 | 3.7 | 4.3 | 5.1 | 5.6 | 6.9 | 6.0 | 6.7 | 5.5 |
ROCE ROCE% | 18.5 | 16.8 | 14.0 | 13.1 | 12.0 | 8.3 | 11.3 | 13.6 | 16.7 | 15.1 | 14.5 | 14.5 |
ROE ROE% | 13.4 | 11.1 | 8.5 | 10.8 | 7.0 | 6.3 | 8.9 | 11.7 | 14.5 | 12.7 | 13.0 | 13.0 |
ROA ROA% | 6.2 | 5.6 | 3.9 | 4.8 | 3.6 | 3.2 | 4.2 | 5.1 | 6.3 | 5.2 | 5.4 | 5.4 |
Documents — Thermax Ltd
Concall Transcript Summaries — Thermax Ltd