| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 520 | 513 | 593 | 620 | 629 | 644 | 702 | 633 | 752 | 662 | 712 | 805 | |
Growth YoY Revenue Growth YoY% | 9.2 | 4.8 | 23.3 | 11.5 | 20.9 | 25.7 | 18.5 | 2.0 | 19.6 | 2.8 | 1.3 | 27.2 |
| 418 | 431 | 509 | 504 | 532 | 552 | 592 | 521 | 628 | 570 | 572 | 627 | |
| 102 | 82 | 84 | 116 | 97 | 92 | 110 | 112 | 124 | 93 | 139 | 178 | |
OPM OPM% | 19.6 | 16.0 | 14.2 | 18.7 | 15.4 | 14.3 | 15.7 | 17.6 | 16.5 | 14.0 | 19.6 | 22.1 |
| 17 | 26 | 24 | 30 | 35 | 6 | 29 | 39 | 21 | 28 | 14 | 40 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 9 | 11 | 14 | 12 | 18 | 14 | 14 | 15 | 15 | 14 |
Depreciation DepreciationCr | 17 | 17 | 18 | 24 | 25 | 29 | 30 | 29 | 30 | 32 | 33 | 29 |
PBT PBTCr | 92 | 81 | 81 | 111 | 93 | 58 | 92 | 108 | 101 | 74 | 105 | 175 |
| 22 | 20 | 23 | 27 | 22 | 16 | 25 | 25 | 22 | 20 | 28 | 37 | |
| 70 | 61 | 57 | 84 | 71 | 41 | 66 | 82 | 79 | 54 | 78 | 138 | |
Growth YoY PAT Growth YoY% | 6.9 | -30.0 | 14.7 | -7.5 | 1.5 | -32.1 | 15.8 | -1.9 | 11.2 | 29.9 | 17.0 | 67.3 |
NPM NPM% | 13.5 | 11.9 | 9.7 | 13.5 | 11.3 | 6.4 | 9.5 | 13.0 | 10.5 | 8.1 | 10.9 | 17.1 |
| 28.7 | 25.4 | 23.9 | 35.0 | 30.2 | 18.0 | 29.1 | 35.0 | 33.8 | 23.5 | 33.6 | 59.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 520 | 513 | 593 | 620 | 629 | 644 | 702 | 633 | 752 | 662 | 712 | 805 | |
Growth YoY Revenue Growth YoY% | 9.2 | 4.8 | 23.3 | 11.5 | 20.9 | 25.7 | 18.5 | 2.0 | 19.6 | 2.8 | 1.3 | 27.2 |
| 418 | 431 | 509 | 504 | 532 | 552 | 592 | 521 | 628 | 570 | 572 | 627 | |
| 102 | 82 | 84 | 116 | 97 | 92 | 110 | 112 | 124 | 93 | 139 | 178 | |
OPM OPM% | 19.6 | 16.0 | 14.2 | 18.7 | 15.4 | 14.3 | 15.7 | 17.6 | 16.5 | 14.0 | 19.6 | 22.1 |
| 17 | 26 | 24 | 30 | 35 | 6 | 29 | 39 | 21 | 28 | 14 | 40 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 9 | 11 | 14 | 12 | 18 | 14 | 14 | 15 | 15 | 14 |
Depreciation DepreciationCr | 17 | 17 | 18 | 24 | 25 | 29 | 30 | 29 | 30 | 32 | 33 | 29 |
PBT PBTCr | 92 | 81 | 81 | 111 | 93 | 58 | 92 | 108 | 101 | 74 | 105 | 175 |
| 22 | 20 | 23 | 27 | 22 | 16 | 25 | 25 | 22 | 20 | 28 | 37 | |
| 70 | 61 | 57 | 84 | 71 | 41 | 66 | 82 | 79 | 54 | 78 | 138 | |
Growth YoY PAT Growth YoY% | 6.9 | -30.0 | 14.7 | -7.5 | 1.5 | -32.1 | 15.8 | -1.9 | 11.2 | 29.9 | 17.0 | 67.3 |
NPM NPM% | 13.5 | 11.9 | 9.7 | 13.5 | 11.3 | 6.4 | 9.5 | 13.0 | 10.5 | 8.1 | 10.9 | 17.1 |
| 28.7 | 25.4 | 23.9 | 35.0 | 30.2 | 18.0 | 29.1 | 35.0 | 33.8 | 23.5 | 33.6 | 59.0 |
| 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 | 921 | 936 | 1,184 | 1,313 | 1,352 | 1,295 | 1,911 | 1,985 | 2,182 | 2,596 | 2,759 | 2,931 |
Growth Revenue Growth% | -10.5 | 1.6 | 26.6 | 10.9 | 2.9 | -4.2 | 47.6 | 3.8 | 9.9 | 19.0 | 6.3 | 12.4 |
| 770 | 790 | 1,014 | 1,116 | 1,148 | 1,079 | 1,519 | 1,581 | 1,783 | 2,180 | 2,291 | 2,397 | |
| 151 | 146 | 170 | 197 | 204 | 215 | 392 | 403 | 398 | 415 | 468 | 534 | |
OPM OPM% | 16.4 | 15.6 | 14.3 | 15.0 | 15.1 | 16.6 | 20.5 | 20.3 | 18.3 | 16.0 | 17.0 | 18.2 |
| 32 | 41 | 52 | 37 | 42 | 68 | 52 | 50 | 81 | 101 | 102 | 103 | |
Interest Expense Interest ExpenseCr | 10 | 19 | 23 | 32 | 37 | 29 | 21 | 28 | 40 | 55 | 58 | 58 |
Depreciation DepreciationCr | 26 | 24 | 29 | 38 | 52 | 68 | 63 | 64 | 68 | 108 | 123 | 124 |
PBT PBTCr | 147 | 144 | 170 | 164 | 156 | 187 | 360 | 362 | 372 | 353 | 388 | 455 |
| 47 | 43 | 50 | 45 | 33 | 41 | 86 | 87 | 92 | 90 | 95 | 107 | |
PAT PATCr | 100 | 101 | 120 | 119 | 123 | 147 | 275 | 275 | 280 | 263 | 293 | 348 |
Growth PAT Growth% | 32.8 | 1.6 | 18.2 | -0.8 | 3.5 | 19.2 | 87.0 | 0.0 | 1.9 | -6.0 | 11.5 | 33.3 |
NPM NPM% | 10.8 | 10.8 | 10.1 | 9.1 | 9.1 | 11.3 | 14.4 | 13.8 | 12.8 | 10.1 | 10.6 | 11.9 |
| 32.4 | 39.1 | 45.7 | 47.7 | 50.2 | 53.2 | 109.3 | 111.0 | 115.1 | 112.3 | 125.8 | 149.8 |
| 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 | 921 | 936 | 1,184 | 1,313 | 1,352 | 1,295 | 1,911 | 1,985 | 2,182 | 2,596 | 2,759 | 2,931 |
Growth Revenue Growth% | -10.5 | 1.6 | 26.6 | 10.9 | 2.9 | -4.2 | 47.6 | 3.8 | 9.9 | 19.0 | 6.3 | 12.4 |
| 770 | 790 | 1,014 | 1,116 | 1,148 | 1,079 | 1,519 | 1,581 | 1,783 | 2,180 | 2,291 | 2,397 | |
| 151 | 146 | 170 | 197 | 204 | 215 | 392 | 403 | 398 | 415 | 468 | 534 | |
OPM OPM% | 16.4 | 15.6 | 14.3 | 15.0 | 15.1 | 16.6 | 20.5 | 20.3 | 18.3 | 16.0 | 17.0 | 18.2 |
| 32 | 41 | 52 | 37 | 42 | 68 | 52 | 50 | 81 | 101 | 102 | 103 | |
Interest Expense Interest ExpenseCr | 10 | 19 | 23 | 32 | 37 | 29 | 21 | 28 | 40 | 55 | 58 | 58 |
Depreciation DepreciationCr | 26 | 24 | 29 | 38 | 52 | 68 | 63 | 64 | 68 | 108 | 123 | 124 |
PBT PBTCr | 147 | 144 | 170 | 164 | 156 | 187 | 360 | 362 | 372 | 353 | 388 | 455 |
| 47 | 43 | 50 | 45 | 33 | 41 | 86 | 87 | 92 | 90 | 95 | 107 | |
PAT PATCr | 100 | 101 | 120 | 119 | 123 | 147 | 275 | 275 | 280 | 263 | 293 | 348 |
Growth PAT Growth% | 32.8 | 1.6 | 18.2 | -0.8 | 3.5 | 19.2 | 87.0 | 0.0 | 1.9 | -6.0 | 11.5 | 33.3 |
NPM NPM% | 10.8 | 10.8 | 10.1 | 9.1 | 9.1 | 11.3 | 14.4 | 13.8 | 12.8 | 10.1 | 10.6 | 11.9 |
| 32.4 | 39.1 | 45.7 | 47.7 | 50.2 | 53.2 | 109.3 | 111.0 | 115.1 | 112.3 | 125.8 | 149.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 26 | 26 | 24 | 24 | 24 | 24 | 24 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 555 | 663 | 684 | 803 | 920 | 1,048 | 1,312 | 1,393 | 1,652 | 1,750 | 2,000 |
| 378 | 416 | 604 | 700 | 687 | 546 | 670 | 860 | 773 | 908 | 934 | |
| 42 | 45 | 70 | 93 | 177 | 145 | 86 | 62 | 206 | 274 | 249 | |
| 1,006 | 1,154 | 1,387 | 1,626 | 1,816 | 1,776 | 2,111 | 2,364 | 2,692 | 2,996 | 3,249 | |
| 709 | 809 | 988 | 1,083 | 1,189 | 1,160 | 1,411 | 1,542 | 1,547 | 1,654 | 1,913 | |
| 298 | 344 | 399 | 542 | 627 | 616 | 700 | 822 | 1,145 | 1,342 | 1,337 | |
| 1,006 | 1,154 | 1,387 | 1,626 | 1,816 | 1,776 | 2,111 | 2,364 | 2,692 | 2,996 | 3,249 |
| 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 | 26 | 26 | 24 | 24 | 24 | 24 | 24 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 555 | 663 | 684 | 803 | 920 | 1,048 | 1,312 | 1,393 | 1,652 | 1,750 | 2,000 |
| 378 | 416 | 604 | 700 | 687 | 546 | 670 | 860 | 773 | 908 | 934 | |
| 42 | 45 | 70 | 93 | 177 | 145 | 86 | 62 | 206 | 274 | 249 | |
| 1,006 | 1,154 | 1,387 | 1,626 | 1,816 | 1,776 | 2,111 | 2,364 | 2,692 | 2,996 | 3,249 | |
| 709 | 809 | 988 | 1,083 | 1,189 | 1,160 | 1,411 | 1,542 | 1,547 | 1,654 | 1,913 | |
| 298 | 344 | 399 | 542 | 627 | 616 | 700 | 822 | 1,145 | 1,342 | 1,337 | |
| 1,006 | 1,154 | 1,387 | 1,626 | 1,816 | 1,776 | 2,111 | 2,364 | 2,692 | 2,996 | 3,249 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 145 | 54 | -27 | 26 | 201 | 258 | 108 | 136 | 308 | 276 | 243 | |
| -42 | -49 | -41 | -117 | -165 | -30 | -132 | 22 | -339 | -185 | -116 | |
| -67 | -7 | 53 | 98 | -25 | -215 | 20 | -61 | -21 | -45 | -131 | |
Net Cash Flow Net Cash FlowCr | 35 | -2 | -14 | 8 | 12 | 13 | -4 | 97 | -52 | 47 | -4 |
Free Cash Flow Free Cash FlowCr | 100 | 6 | -133 | -81 | 29 | 245 | 56 | 43 | 6 | 75 | 140 |
CFO To PAT CFO To PAT% | 144.9 | 53.3 | -22.2 | 22.3 | 163.5 | 176.0 | 39.2 | 49.5 | 110.0 | 105.1 | 83.1 |
CFO To EBITDA CFO To EBITDA% | 95.7 | 37.1 | -15.6 | 13.4 | 98.9 | 120.0 | 27.4 | 33.7 | 77.2 | 66.5 | 52.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 145 | 54 | -27 | 26 | 201 | 258 | 108 | 136 | 308 | 276 | 243 | |
| -42 | -49 | -41 | -117 | -165 | -30 | -132 | 22 | -339 | -185 | -116 | |
| -67 | -7 | 53 | 98 | -25 | -215 | 20 | -61 | -21 | -45 | -131 | |
Net Cash Flow Net Cash FlowCr | 35 | -2 | -14 | 8 | 12 | 13 | -4 | 97 | -52 | 47 | -4 |
Free Cash Flow Free Cash FlowCr | 100 | 6 | -133 | -81 | 29 | 245 | 56 | 43 | 6 | 75 | 140 |
CFO To PAT CFO To PAT% | 144.9 | 53.3 | -22.2 | 22.3 | 163.5 | 176.0 | 39.2 | 49.5 | 110.0 | 105.1 | 83.1 |
CFO To EBITDA CFO To EBITDA% | 95.7 | 37.1 | -15.6 | 13.4 | 98.9 | 120.0 | 27.4 | 33.7 | 77.2 | 66.5 | 52.0 |
| 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 | 525 | 1,219 | 1,202 | 1,376 | 417 | 963 | 2,425 | 2,786 | 4,535 | 5,949 | 4,957 | 6,847 |
Price To Earnings Price To Earnings | 5.5 | 11.8 | 10.1 | 11.8 | 3.4 | 7.4 | 9.1 | 10.4 | 17.2 | 23.2 | 17.4 | 20.2 |
Price To Sales Price To Sales | 0.6 | 1.3 | 1.0 | 1.1 | 0.3 | 0.7 | 1.3 | 1.4 | 2.1 | 2.3 | 1.8 | 2.3 |
Price To Book Price To Book | 0.9 | 1.8 | 1.7 | 1.7 | 0.4 | 0.9 | 1.8 | 2.0 | 2.7 | 3.4 | 2.5 | 3.4 |
EV To EBITDA EV To EBITDA | 5.2 | 10.2 | 9.7 | 9.9 | 4.7 | 6.3 | 7.2 | 8.1 | 12.7 | 15.9 | 11.9 | 13.8 |
GPM GPM% | 37.5 | 38.1 | 35.3 | 36.3 | 37.9 | 39.7 | 41.4 | 43.5 | 40.4 | 38.7 | 42.2 | 42.2 |
OPM OPM% | 16.4 | 15.6 | 14.3 | 15.0 | 15.1 | 16.6 | 20.5 | 20.3 | 18.3 | 16.0 | 17.0 | 18.2 |
NPM NPM% | 10.8 | 10.8 | 10.1 | 9.1 | 9.1 | 11.3 | 14.4 | 13.8 | 12.8 | 10.1 | 10.6 | 11.9 |
ROCE ROCE% | 17.3 | 15.9 | 15.9 | 13.5 | 12.3 | 14.1 | 20.7 | 18.8 | 17.5 | 15.6 | 15.7 | 15.7 |
ROE ROE% | 17.2 | 14.7 | 16.9 | 14.4 | 13.1 | 13.7 | 20.5 | 19.4 | 16.7 | 14.8 | 14.5 | 14.5 |
ROA ROA% | 9.9 | 8.8 | 8.7 | 7.3 | 6.8 | 8.3 | 13.0 | 11.6 | 10.4 | 8.8 | 9.0 | 9.0 |
| 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 | 525 | 1,219 | 1,202 | 1,376 | 417 | 963 | 2,425 | 2,786 | 4,535 | 5,949 | 4,957 | 6,847 |
Price To Earnings Price To Earnings | 5.5 | 11.8 | 10.1 | 11.8 | 3.4 | 7.4 | 9.1 | 10.4 | 17.2 | 23.2 | 17.4 | 20.2 |
Price To Sales Price To Sales | 0.6 | 1.3 | 1.0 | 1.1 | 0.3 | 0.7 | 1.3 | 1.4 | 2.1 | 2.3 | 1.8 | 2.3 |
Price To Book Price To Book | 0.9 | 1.8 | 1.7 | 1.7 | 0.4 | 0.9 | 1.8 | 2.0 | 2.7 | 3.4 | 2.5 | 3.4 |
EV To EBITDA EV To EBITDA | 5.2 | 10.2 | 9.7 | 9.9 | 4.7 | 6.3 | 7.2 | 8.1 | 12.7 | 15.9 | 11.9 | 13.8 |
GPM GPM% | 37.5 | 38.1 | 35.3 | 36.3 | 37.9 | 39.7 | 41.4 | 43.5 | 40.4 | 38.7 | 42.2 | 42.2 |
OPM OPM% | 16.4 | 15.6 | 14.3 | 15.0 | 15.1 | 16.6 | 20.5 | 20.3 | 18.3 | 16.0 | 17.0 | 18.2 |
NPM NPM% | 10.8 | 10.8 | 10.1 | 9.1 | 9.1 | 11.3 | 14.4 | 13.8 | 12.8 | 10.1 | 10.6 | 11.9 |
ROCE ROCE% | 17.3 | 15.9 | 15.9 | 13.5 | 12.3 | 14.1 | 20.7 | 18.8 | 17.5 | 15.6 | 15.7 | 15.7 |
ROE ROE% | 17.2 | 14.7 | 16.9 | 14.4 | 13.1 | 13.7 | 20.5 | 19.4 | 16.7 | 14.8 | 14.5 | 14.5 |
ROA ROA% | 9.9 | 8.8 | 8.7 | 7.3 | 6.8 | 8.3 | 13.0 | 11.6 | 10.4 | 8.8 | 9.0 | 9.0 |
Documents — Technocraft Industries (India) Ltd
Concall Transcript Summaries — Technocraft Industries (India) Ltd