| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 354 | 377 | 359 | 313 | 375 | 340 | 384 | 409 | 398 | 623 | 949 | 1,046 | |
Growth YoY Revenue Growth YoY% | 29.1 | 24.4 | 0.4 | 3.0 | 5.8 | -9.6 | 6.9 | 30.6 | 6.2 | 82.9 | 147.5 | 155.7 |
| 307 | 325 | 311 | 263 | 309 | 280 | 305 | 315 | 338 | 513 | 795 | 877 | |
| 47 | 51 | 48 | 50 | 66 | 60 | 78 | 94 | 60 | 110 | 155 | 169 | |
OPM OPM% | 13.4 | 13.6 | 13.4 | 16.0 | 17.6 | 17.7 | 20.4 | 23.1 | 15.1 | 17.7 | 16.3 | 16.1 |
| 6 | 8 | -4 | 2 | 3 | 4 | 8 | 4 | 2 | -157 | -56 | -26 | |
Interest Expense Interest ExpenseCr | 8 | 8 | 5 | 4 | 3 | 2 | 2 | 3 | 2 | 39 | 69 | 66 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 20 | 46 | 45 |
PBT PBTCr | 37 | 44 | 31 | 40 | 58 | 54 | 77 | 89 | 53 | -106 | -15 | 31 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 37 | 44 | 31 | 40 | 58 | 54 | 77 | 89 | 53 | -106 | -15 | 31 | |
Growth YoY PAT Growth YoY% | 166.9 | -42.3 | -46.8 | 55.7 | 57.2 | 23.7 | 145.8 | 121.0 | -9.1 | -295.0 | -119.9 | -64.5 |
NPM NPM% | 10.4 | 11.6 | 8.8 | 12.8 | 15.5 | 15.9 | 20.2 | 21.7 | 13.3 | -17.0 | -1.6 | 3.0 |
| 1.9 | 2.3 | 1.5 | 2.1 | 3.0 | 2.8 | 4.0 | 4.6 | 2.7 | -4.7 | -0.6 | 1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 354 | 377 | 359 | 313 | 375 | 340 | 384 | 409 | 398 | 623 | 949 | 1,046 | |
Growth YoY Revenue Growth YoY% | 29.1 | 24.4 | 0.4 | 3.0 | 5.8 | -9.6 | 6.9 | 30.6 | 6.2 | 82.9 | 147.5 | 155.7 |
| 307 | 325 | 311 | 263 | 309 | 280 | 305 | 315 | 338 | 513 | 795 | 877 | |
| 47 | 51 | 48 | 50 | 66 | 60 | 78 | 94 | 60 | 110 | 155 | 169 | |
OPM OPM% | 13.4 | 13.6 | 13.4 | 16.0 | 17.6 | 17.7 | 20.4 | 23.1 | 15.1 | 17.7 | 16.3 | 16.1 |
| 6 | 8 | -4 | 2 | 3 | 4 | 8 | 4 | 2 | -157 | -56 | -26 | |
Interest Expense Interest ExpenseCr | 8 | 8 | 5 | 4 | 3 | 2 | 2 | 3 | 2 | 39 | 69 | 66 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 20 | 46 | 45 |
PBT PBTCr | 37 | 44 | 31 | 40 | 58 | 54 | 77 | 89 | 53 | -106 | -15 | 31 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 37 | 44 | 31 | 40 | 58 | 54 | 77 | 89 | 53 | -106 | -15 | 31 | |
Growth YoY PAT Growth YoY% | 166.9 | -42.3 | -46.8 | 55.7 | 57.2 | 23.7 | 145.8 | 121.0 | -9.1 | -295.0 | -119.9 | -64.5 |
NPM NPM% | 10.4 | 11.6 | 8.8 | 12.8 | 15.5 | 15.9 | 20.2 | 21.7 | 13.3 | -17.0 | -1.6 | 3.0 |
| 1.9 | 2.3 | 1.5 | 2.1 | 3.0 | 2.8 | 4.0 | 4.6 | 2.7 | -4.7 | -0.6 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 458 | 515 | 578 | 661 | 653 | 549 | 783 | 1,164 | 1,394 | 1,434 | 2,346 | 3,016 |
Growth Revenue Growth% | -38.8 | 12.5 | 12.2 | 14.5 | -1.3 | -15.9 | 42.8 | 48.6 | 19.7 | 2.9 | 63.5 | 100.0 |
| 580 | 612 | 575 | 605 | 705 | 495 | 671 | 1,027 | 1,209 | 1,179 | 1,926 | 2,523 | |
| -123 | -96 | 3 | 56 | -52 | 54 | 112 | 137 | 185 | 255 | 419 | 494 | |
OPM OPM% | -26.8 | -18.7 | 0.5 | 8.5 | -8.0 | 9.9 | 14.3 | 11.8 | 13.3 | 17.8 | 17.9 | 16.4 |
| 3 | 4 | 34 | 5 | 485 | 11 | 24 | 85 | 11 | 18 | -206 | -236 | |
Interest Expense Interest ExpenseCr | 125 | 157 | 152 | 184 | 129 | 71 | 62 | 40 | 27 | 12 | 113 | 177 |
Depreciation DepreciationCr | 39 | 38 | 37 | 37 | 33 | 33 | 33 | 32 | 32 | 31 | 80 | 118 |
PBT PBTCr | -283 | -288 | -153 | -160 | 271 | -39 | 41 | 150 | 138 | 230 | 21 | -37 |
| -1 | -8 | -2 | 0 | 2 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -282 | -280 | -151 | -160 | 270 | -38 | 45 | 150 | 138 | 230 | 21 | -37 |
Growth PAT Growth% | -601.5 | 0.8 | 45.9 | -5.5 | 269.1 | -114.2 | 217.7 | 231.7 | -7.9 | 66.5 | -91.0 | -113.1 |
NPM NPM% | -61.5 | -54.3 | -26.2 | -24.1 | 41.3 | -7.0 | 5.8 | 12.9 | 9.9 | 16.0 | 0.9 | -1.2 |
| -22.6 | -22.2 | -12.1 | -12.8 | 21.6 | -3.1 | 3.1 | 8.8 | 7.2 | 11.9 | 1.0 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 458 | 515 | 578 | 661 | 653 | 549 | 783 | 1,164 | 1,394 | 1,434 | 2,346 | 3,016 |
Growth Revenue Growth% | -38.8 | 12.5 | 12.2 | 14.5 | -1.3 | -15.9 | 42.8 | 48.6 | 19.7 | 2.9 | 63.5 | 100.0 |
| 580 | 612 | 575 | 605 | 705 | 495 | 671 | 1,027 | 1,209 | 1,179 | 1,926 | 2,523 | |
| -123 | -96 | 3 | 56 | -52 | 54 | 112 | 137 | 185 | 255 | 419 | 494 | |
OPM OPM% | -26.8 | -18.7 | 0.5 | 8.5 | -8.0 | 9.9 | 14.3 | 11.8 | 13.3 | 17.8 | 17.9 | 16.4 |
| 3 | 4 | 34 | 5 | 485 | 11 | 24 | 85 | 11 | 18 | -206 | -236 | |
Interest Expense Interest ExpenseCr | 125 | 157 | 152 | 184 | 129 | 71 | 62 | 40 | 27 | 12 | 113 | 177 |
Depreciation DepreciationCr | 39 | 38 | 37 | 37 | 33 | 33 | 33 | 32 | 32 | 31 | 80 | 118 |
PBT PBTCr | -283 | -288 | -153 | -160 | 271 | -39 | 41 | 150 | 138 | 230 | 21 | -37 |
| -1 | -8 | -2 | 0 | 2 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -282 | -280 | -151 | -160 | 270 | -38 | 45 | 150 | 138 | 230 | 21 | -37 |
Growth PAT Growth% | -601.5 | 0.8 | 45.9 | -5.5 | 269.1 | -114.2 | 217.7 | 231.7 | -7.9 | 66.5 | -91.0 | -113.1 |
NPM NPM% | -61.5 | -54.3 | -26.2 | -24.1 | 41.3 | -7.0 | 5.8 | 12.9 | 9.9 | 16.0 | 0.9 | -1.2 |
| -22.6 | -22.2 | -12.1 | -12.8 | 21.6 | -3.1 | 3.1 | 8.8 | 7.2 | 11.9 | 1.0 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 125 | 125 | 125 | 125 | 125 | 125 | 159 | 185 | 193 | 194 | 247 |
Reserves ReservesCr | 131 | -104 | -255 | -412 | -143 | -181 | -37 | 289 | 461 | 689 | 2,735 |
| 929 | 1,277 | 1,303 | 1,423 | 355 | 513 | 439 | 434 | 256 | 265 | 877 | |
| 343 | 53 | 111 | 146 | 742 | 554 | 441 | 95 | 124 | 65 | 2,301 | |
| 1,528 | 1,350 | 1,284 | 1,281 | 1,080 | 1,012 | 1,013 | 1,012 | 1,033 | 1,213 | 6,160 | |
| 754 | 661 | 448 | 482 | 373 | 340 | 420 | 551 | 589 | 745 | 2,190 | |
| 774 | 689 | 836 | 799 | 707 | 671 | 593 | 460 | 445 | 468 | 3,970 | |
| 1,528 | 1,350 | 1,284 | 1,281 | 1,080 | 1,012 | 1,013 | 1,012 | 1,033 | 1,213 | 6,160 |
| 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 | 125 | 125 | 125 | 125 | 125 | 125 | 159 | 185 | 193 | 194 | 247 |
Reserves ReservesCr | 131 | -104 | -255 | -412 | -143 | -181 | -37 | 289 | 461 | 689 | 2,735 |
| 929 | 1,277 | 1,303 | 1,423 | 355 | 513 | 439 | 434 | 256 | 265 | 877 | |
| 343 | 53 | 111 | 146 | 742 | 554 | 441 | 95 | 124 | 65 | 2,301 | |
| 1,528 | 1,350 | 1,284 | 1,281 | 1,080 | 1,012 | 1,013 | 1,012 | 1,033 | 1,213 | 6,160 | |
| 754 | 661 | 448 | 482 | 373 | 340 | 420 | 551 | 589 | 745 | 2,190 | |
| 774 | 689 | 836 | 799 | 707 | 671 | 593 | 460 | 445 | 468 | 3,970 | |
| 1,528 | 1,350 | 1,284 | 1,281 | 1,080 | 1,012 | 1,013 | 1,012 | 1,033 | 1,213 | 6,160 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 26 | 175 | 91 | 191 | 85 | 65 | 71 | 121 | 178 | -445 | |
| -3 | -2 | -8 | -3 | 5 | 0 | -26 | -12 | -17 | -77 | -3,570 | |
| -27 | -28 | -105 | -104 | -208 | -78 | -41 | -67 | -129 | -94 | 4,217 | |
Net Cash Flow Net Cash FlowCr | -17 | -5 | 62 | -17 | -13 | 8 | -2 | -8 | -25 | 7 | 202 |
Free Cash Flow Free Cash FlowCr | 4 | 22 | 162 | 88 | 190 | 85 | 62 | 61 | 113 | 172 | |
CFO To PAT CFO To PAT% | -4.8 | -9.3 | -115.6 | -56.9 | 70.7 | -222.6 | 144.1 | 47.6 | 87.5 | 77.7 | -2,160.3 |
CFO To EBITDA CFO To EBITDA% | -10.9 | -26.9 | 6,079.0 | 161.7 | -367.3 | 158.0 | 58.1 | 52.0 | 65.1 | 70.0 | -106.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 26 | 175 | 91 | 191 | 85 | 65 | 71 | 121 | 178 | -445 | |
| -3 | -2 | -8 | -3 | 5 | 0 | -26 | -12 | -17 | -77 | -3,570 | |
| -27 | -28 | -105 | -104 | -208 | -78 | -41 | -67 | -129 | -94 | 4,217 | |
Net Cash Flow Net Cash FlowCr | -17 | -5 | 62 | -17 | -13 | 8 | -2 | -8 | -25 | 7 | 202 |
Free Cash Flow Free Cash FlowCr | 4 | 22 | 162 | 88 | 190 | 85 | 62 | 61 | 113 | 172 | |
CFO To PAT CFO To PAT% | -4.8 | -9.3 | -115.6 | -56.9 | 70.7 | -222.6 | 144.1 | 47.6 | 87.5 | 77.7 | -2,160.3 |
CFO To EBITDA CFO To EBITDA% | -10.9 | -26.9 | 6,079.0 | 161.7 | -367.3 | 158.0 | 58.1 | 52.0 | 65.1 | 70.0 | -106.0 |
| 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 | 203 | 171 | 233 | 180 | 188 | 369 | 1,054 | 2,086 | 4,053 | 4,598 | 10,285 | 14,933 |
Price To Earnings Price To Earnings | 0.7 | 23.3 | 13.9 | 29.4 | 20.0 | 492.8 | ||||||
Price To Sales Price To Sales | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.7 | 1.3 | 1.8 | 2.9 | 3.2 | 4.4 | 5.0 |
Price To Book Price To Book | 1.1 | 8.4 | -1.8 | -0.6 | -10.8 | -6.6 | 8.7 | 4.4 | 6.2 | 5.2 | 3.5 | 5.0 |
EV To EBITDA EV To EBITDA | -8.5 | -9.6 | 325.4 | 16.8 | -13.3 | 18.9 | 14.0 | 16.8 | 22.3 | 17.8 | 29.1 | 33.0 |
GPM GPM% | 35.0 | 28.4 | 45.3 | 44.5 | 40.8 | 42.3 | 45.1 | 40.9 | 44.6 | 44.3 | ||
OPM OPM% | -26.8 | -18.7 | 0.5 | 8.5 | -8.0 | 9.9 | 14.3 | 11.8 | 13.3 | 17.8 | 17.9 | 16.4 |
NPM NPM% | -61.5 | -54.3 | -26.2 | -24.1 | 41.3 | -7.0 | 5.8 | 12.9 | 9.9 | 16.0 | 0.9 | -1.2 |
ROCE ROCE% | -14.3 | -16.8 | -0.1 | 4.7 | 76.5 | 5.0 | 14.6 | 26.1 | 21.3 | 26.1 | 2.5 | 2.5 |
ROE ROE% | -110.2 | -1,367.8 | 116.2 | 55.5 | -1,552.6 | 68.9 | 37.3 | 31.6 | 21.1 | 26.1 | 0.7 | 0.7 |
ROA ROA% | -18.4 | -20.7 | -11.8 | -12.4 | 25.0 | -3.8 | 4.5 | 14.8 | 13.3 | 18.9 | 0.3 | 0.3 |
| 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 | 203 | 171 | 233 | 180 | 188 | 369 | 1,054 | 2,086 | 4,053 | 4,598 | 10,285 | 14,933 |
Price To Earnings Price To Earnings | 0.7 | 23.3 | 13.9 | 29.4 | 20.0 | 492.8 | ||||||
Price To Sales Price To Sales | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.7 | 1.3 | 1.8 | 2.9 | 3.2 | 4.4 | 5.0 |
Price To Book Price To Book | 1.1 | 8.4 | -1.8 | -0.6 | -10.8 | -6.6 | 8.7 | 4.4 | 6.2 | 5.2 | 3.5 | 5.0 |
EV To EBITDA EV To EBITDA | -8.5 | -9.6 | 325.4 | 16.8 | -13.3 | 18.9 | 14.0 | 16.8 | 22.3 | 17.8 | 29.1 | 33.0 |
GPM GPM% | 35.0 | 28.4 | 45.3 | 44.5 | 40.8 | 42.3 | 45.1 | 40.9 | 44.6 | 44.3 | ||
OPM OPM% | -26.8 | -18.7 | 0.5 | 8.5 | -8.0 | 9.9 | 14.3 | 11.8 | 13.3 | 17.8 | 17.9 | 16.4 |
NPM NPM% | -61.5 | -54.3 | -26.2 | -24.1 | 41.3 | -7.0 | 5.8 | 12.9 | 9.9 | 16.0 | 0.9 | -1.2 |
ROCE ROCE% | -14.3 | -16.8 | -0.1 | 4.7 | 76.5 | 5.0 | 14.6 | 26.1 | 21.3 | 26.1 | 2.5 | 2.5 |
ROE ROE% | -110.2 | -1,367.8 | 116.2 | 55.5 | -1,552.6 | 68.9 | 37.3 | 31.6 | 21.1 | 26.1 | 0.7 | 0.7 |
ROA ROA% | -18.4 | -20.7 | -11.8 | -12.4 | 25.0 | -3.8 | 4.5 | 14.8 | 13.3 | 18.9 | 0.3 | 0.3 |
Documents — Tilaknagar Industries Ltd
Concall Transcript Summaries — Tilaknagar Industries Ltd