| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,306 | 4,197 | 4,490 | 4,578 | 4,925 | 4,812 | 5,150 | 5,309 | 5,523 | 5,801 | 6,215 | 6,215 | |
Growth YoY Revenue Growth YoY% | 14.3 | 15.2 | 18.9 | 17.4 | 14.4 | 14.7 | 14.7 | 16.0 | 12.2 | 20.6 | 20.7 | 17.1 |
| 3,743 | 3,728 | 4,039 | 4,046 | 4,434 | 4,321 | 4,813 | 4,763 | 4,978 | 5,216 | 5,632 | 5,667 | |
| 562 | 469 | 451 | 531 | 490 | 491 | 337 | 546 | 544 | 585 | 583 | 548 | |
OPM OPM% | 13.1 | 11.2 | 10.1 | 11.6 | 10.0 | 10.2 | 6.5 | 10.3 | 9.9 | 10.1 | 9.4 | 8.8 |
| 81 | 58 | 77 | 62 | 71 | 77 | 150 | 71 | 93 | 49 | 106 | 112 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 15 | 16 | 16 | 15 | 16 | 17 | 14 | 15 | 16 | 16 |
Depreciation DepreciationCr | 112 | 119 | 115 | 110 | 119 | 127 | 137 | 152 | 164 | 173 | 175 | 183 |
PBT PBTCr | 518 | 395 | 398 | 467 | 426 | 426 | 334 | 449 | 459 | 445 | 498 | 461 |
| 150 | 118 | 124 | 150 | 127 | 146 | 175 | 146 | 157 | 166 | 266 | 167 | |
| 346 | 828 | 274 | 317 | 299 | 280 | 158 | 303 | 302 | 279 | 234 | 294 | |
Growth YoY PAT Growth YoY% | 25.0 | 155.4 | -42.5 | 11.4 | -13.6 | -66.2 | -42.4 | -4.3 | 1.0 | -0.4 | 47.9 | -3.0 |
NPM NPM% | 8.0 | 19.7 | 6.1 | 6.9 | 6.1 | 5.8 | 3.1 | 5.7 | 5.5 | 4.8 | 3.8 | 4.7 |
| 13.6 | 27.6 | 9.9 | 11.7 | 10.7 | 10.0 | 2.4 | 10.3 | 9.7 | 8.6 | 4.4 | 8.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,306 | 4,197 | 4,490 | 4,578 | 4,925 | 4,812 | 5,150 | 5,309 | 5,523 | 5,801 | 6,215 | 6,215 | |
Growth YoY Revenue Growth YoY% | 14.3 | 15.2 | 18.9 | 17.4 | 14.4 | 14.7 | 14.7 | 16.0 | 12.2 | 20.6 | 20.7 | 17.1 |
| 3,743 | 3,728 | 4,039 | 4,046 | 4,434 | 4,321 | 4,813 | 4,763 | 4,978 | 5,216 | 5,632 | 5,667 | |
| 562 | 469 | 451 | 531 | 490 | 491 | 337 | 546 | 544 | 585 | 583 | 548 | |
OPM OPM% | 13.1 | 11.2 | 10.1 | 11.6 | 10.0 | 10.2 | 6.5 | 10.3 | 9.9 | 10.1 | 9.4 | 8.8 |
| 81 | 58 | 77 | 62 | 71 | 77 | 150 | 71 | 93 | 49 | 106 | 112 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 15 | 16 | 16 | 15 | 16 | 17 | 14 | 15 | 16 | 16 |
Depreciation DepreciationCr | 112 | 119 | 115 | 110 | 119 | 127 | 137 | 152 | 164 | 173 | 175 | 183 |
PBT PBTCr | 518 | 395 | 398 | 467 | 426 | 426 | 334 | 449 | 459 | 445 | 498 | 461 |
| 150 | 118 | 124 | 150 | 127 | 146 | 175 | 146 | 157 | 166 | 266 | 167 | |
| 346 | 828 | 274 | 317 | 299 | 280 | 158 | 303 | 302 | 279 | 234 | 294 | |
Growth YoY PAT Growth YoY% | 25.0 | 155.4 | -42.5 | 11.4 | -13.6 | -66.2 | -42.4 | -4.3 | 1.0 | -0.4 | 47.9 | -3.0 |
NPM NPM% | 8.0 | 19.7 | 6.1 | 6.9 | 6.1 | 5.8 | 3.1 | 5.7 | 5.5 | 4.8 | 3.8 | 4.7 |
| 13.6 | 27.6 | 9.9 | 11.7 | 10.7 | 10.0 | 2.4 | 10.3 | 9.7 | 8.6 | 4.4 | 8.7 |
| 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 | 0 | 4,493 | 5,000 | 5,773 | 4,750 | 6,083 | 12,447 | 14,964 | 16,890 | 19,465 | 22,847 | 23,754 |
Growth Revenue Growth% | -100.0 | 11.3 | 15.5 | -17.7 | 28.1 | 104.6 | 20.2 | 12.9 | 15.2 | 17.4 | 17.6 | |
| 0 | 4,090 | 4,616 | 5,229 | 4,172 | 5,449 | 11,012 | 13,077 | 14,941 | 17,615 | 20,590 | 21,494 | |
| 0 | 403 | 384 | 544 | 579 | 635 | 1,435 | 1,887 | 1,949 | 1,849 | 2,258 | 2,260 | |
OPM OPM% | 9.0 | 7.7 | 9.4 | 12.2 | 10.4 | 11.5 | 12.6 | 11.5 | 9.5 | 9.9 | 9.5 | |
| 0 | 41 | 42 | 48 | 40 | 26 | 122 | 132 | 251 | 360 | 319 | 359 | |
Interest Expense Interest ExpenseCr | 0 | 74 | 58 | 53 | 30 | 46 | 82 | 42 | 52 | 63 | 62 | 62 |
Depreciation DepreciationCr | 0 | 149 | 154 | 162 | 185 | 251 | 347 | 396 | 465 | 492 | 664 | 695 |
PBT PBTCr | 0 | 221 | 214 | 378 | 403 | 365 | 1,128 | 1,581 | 1,683 | 1,653 | 1,851 | 1,862 |
| 0 | 47 | 58 | 127 | 90 | 79 | 161 | 423 | 496 | 599 | 734 | 755 | |
PAT PATCr | 0 | 174 | 156 | 251 | 313 | 286 | 968 | 1,158 | 1,187 | 1,054 | 1,116 | 1,109 |
Growth PAT Growth% | -100.0 | -10.8 | 61.3 | 24.9 | -8.8 | 238.6 | 19.7 | 2.5 | -11.2 | 5.9 | 6.6 | |
NPM NPM% | 3.9 | 3.1 | 4.3 | 6.6 | 4.7 | 7.8 | 7.7 | 7.0 | 5.4 | 4.9 | 4.7 | |
| 0.0 | 8.9 | 7.9 | 12.9 | 16.3 | 14.6 | 41.1 | 49.5 | 62.1 | 34.8 | 32.9 | 31.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 4,493 | 5,000 | 5,773 | 4,750 | 6,083 | 12,447 | 14,964 | 16,890 | 19,465 | 22,847 | 23,754 |
Growth Revenue Growth% | -100.0 | 11.3 | 15.5 | -17.7 | 28.1 | 104.6 | 20.2 | 12.9 | 15.2 | 17.4 | 17.6 | |
| 0 | 4,090 | 4,616 | 5,229 | 4,172 | 5,449 | 11,012 | 13,077 | 14,941 | 17,615 | 20,590 | 21,494 | |
| 0 | 403 | 384 | 544 | 579 | 635 | 1,435 | 1,887 | 1,949 | 1,849 | 2,258 | 2,260 | |
OPM OPM% | 9.0 | 7.7 | 9.4 | 12.2 | 10.4 | 11.5 | 12.6 | 11.5 | 9.5 | 9.9 | 9.5 | |
| 0 | 41 | 42 | 48 | 40 | 26 | 122 | 132 | 251 | 360 | 319 | 359 | |
Interest Expense Interest ExpenseCr | 0 | 74 | 58 | 53 | 30 | 46 | 82 | 42 | 52 | 63 | 62 | 62 |
Depreciation DepreciationCr | 0 | 149 | 154 | 162 | 185 | 251 | 347 | 396 | 465 | 492 | 664 | 695 |
PBT PBTCr | 0 | 221 | 214 | 378 | 403 | 365 | 1,128 | 1,581 | 1,683 | 1,653 | 1,851 | 1,862 |
| 0 | 47 | 58 | 127 | 90 | 79 | 161 | 423 | 496 | 599 | 734 | 755 | |
PAT PATCr | 0 | 174 | 156 | 251 | 313 | 286 | 968 | 1,158 | 1,187 | 1,054 | 1,116 | 1,109 |
Growth PAT Growth% | -100.0 | -10.8 | 61.3 | 24.9 | -8.8 | 238.6 | 19.7 | 2.5 | -11.2 | 5.9 | 6.6 | |
NPM NPM% | 3.9 | 3.1 | 4.3 | 6.6 | 4.7 | 7.8 | 7.7 | 7.0 | 5.4 | 4.9 | 4.7 | |
| 0.0 | 8.9 | 7.9 | 12.9 | 16.3 | 14.6 | 41.1 | 49.5 | 62.1 | 34.8 | 32.9 | 31.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 0 | 1,169 | 1,254 | 1,457 | 1,715 | 2,293 | 3,052 | 3,931 | 5,080 | 5,516 | 7,732 |
| 0 | 1,455 | 1,687 | 1,608 | 1,213 | 4,930 | 4,696 | 4,055 | 4,829 | 5,167 | 6,555 | |
| 0 | 445 | 252 | 180 | 71 | 1,010 | 460 | 1,278 | 1,606 | 3,105 | 730 | |
| 0 | 3,179 | 3,312 | 3,359 | 3,091 | 8,636 | 8,881 | 10,288 | 13,179 | 15,964 | 21,487 | |
| 0 | 1,692 | 1,759 | 1,724 | 1,362 | 4,396 | 4,581 | 5,691 | 7,848 | 9,356 | 12,226 | |
| 0 | 1,487 | 1,552 | 1,635 | 1,729 | 4,240 | 4,300 | 4,597 | 5,332 | 6,609 | 9,261 | |
| 0 | 3,179 | 3,312 | 3,359 | 3,091 | 8,636 | 8,881 | 10,288 | 13,179 | 15,964 | 21,487 |
| 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 | 0 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 0 | 1,169 | 1,254 | 1,457 | 1,715 | 2,293 | 3,052 | 3,931 | 5,080 | 5,516 | 7,732 |
| 0 | 1,455 | 1,687 | 1,608 | 1,213 | 4,930 | 4,696 | 4,055 | 4,829 | 5,167 | 6,555 | |
| 0 | 445 | 252 | 180 | 71 | 1,010 | 460 | 1,278 | 1,606 | 3,105 | 730 | |
| 0 | 3,179 | 3,312 | 3,359 | 3,091 | 8,636 | 8,881 | 10,288 | 13,179 | 15,964 | 21,487 | |
| 0 | 1,692 | 1,759 | 1,724 | 1,362 | 4,396 | 4,581 | 5,691 | 7,848 | 9,356 | 12,226 | |
| 0 | 1,487 | 1,552 | 1,635 | 1,729 | 4,240 | 4,300 | 4,597 | 5,332 | 6,609 | 9,261 | |
| 0 | 3,179 | 3,312 | 3,359 | 3,091 | 8,636 | 8,881 | 10,288 | 13,179 | 15,964 | 21,487 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 383 | 409 | 493 | 596 | 257 | 896 | 1,386 | 675 | 1,185 | 1,161 | |
| 0 | -263 | -190 | -196 | -246 | -345 | -79 | -871 | -1,658 | -1,587 | -3,953 | |
| 0 | -685 | -291 | -280 | -284 | 304 | -921 | -75 | 645 | 522 | 2,668 | |
Net Cash Flow Net Cash FlowCr | 0 | -565 | -72 | 17 | 66 | 216 | -104 | 440 | -338 | 121 | -124 |
Free Cash Flow Free Cash FlowCr | 0 | 391 | 417 | 504 | 599 | 263 | 907 | 1,399 | 704 | -22 | -266 |
CFO To PAT CFO To PAT% | 219.6 | 263.1 | 196.7 | 190.3 | 90.0 | 92.6 | 119.6 | 56.9 | 112.4 | 104.0 | |
CFO To EBITDA CFO To EBITDA% | 95.0 | 106.6 | 90.7 | 103.0 | 40.5 | 62.4 | 73.4 | 34.6 | 64.1 | 51.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 383 | 409 | 493 | 596 | 257 | 896 | 1,386 | 675 | 1,185 | 1,161 | |
| 0 | -263 | -190 | -196 | -246 | -345 | -79 | -871 | -1,658 | -1,587 | -3,953 | |
| 0 | -685 | -291 | -280 | -284 | 304 | -921 | -75 | 645 | 522 | 2,668 | |
Net Cash Flow Net Cash FlowCr | 0 | -565 | -72 | 17 | 66 | 216 | -104 | 440 | -338 | 121 | -124 |
Free Cash Flow Free Cash FlowCr | 0 | 391 | 417 | 504 | 599 | 263 | 907 | 1,399 | 704 | -22 | -266 |
CFO To PAT CFO To PAT% | 219.6 | 263.1 | 196.7 | 190.3 | 90.0 | 92.6 | 119.6 | 56.9 | 112.4 | 104.0 | |
CFO To EBITDA CFO To EBITDA% | 95.0 | 106.6 | 90.7 | 103.0 | 40.5 | 62.4 | 73.4 | 34.6 | 64.1 | 51.4 |
| 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 | 4,201 | 7,172 | 5,152 | 22,976 | 31,260 | 49,130 | 72,164 | 53,612 | 48,699 | 49,651 | ||
Price To Earnings Price To Earnings | 28.5 | 29.8 | 16.8 | 83.5 | 40.6 | 51.4 | 60.1 | 79.6 | 76.5 | 81.8 | ||
Price To Sales Price To Sales | 0.8 | 1.2 | 1.1 | 3.8 | 2.5 | 3.3 | 4.3 | 2.8 | 2.1 | 2.1 | ||
Price To Book Price To Book | 3.3 | 4.9 | 3.0 | 9.9 | 10.2 | 12.4 | 14.2 | 9.7 | 6.3 | 6.4 | ||
EV To EBITDA EV To EBITDA | 12.2 | 14.0 | 9.4 | 38.3 | 22.0 | 25.9 | 36.9 | 28.3 | 21.3 | 22.0 | ||
GPM GPM% | 28.8 | 27.9 | 27.7 | 32.0 | 30.2 | 25.9 | 27.0 | 27.9 | 27.7 | 28.3 | 28.3 | |
OPM OPM% | 9.0 | 7.7 | 9.4 | 12.2 | 10.4 | 11.5 | 12.6 | 11.5 | 9.5 | 9.9 | 9.5 | |
NPM NPM% | 3.9 | 3.1 | 4.3 | 6.6 | 4.7 | 7.8 | 7.7 | 7.0 | 5.4 | 4.9 | 4.7 | |
ROCE ROCE% | 0.0 | 15.4 | 15.1 | 21.7 | 21.2 | 9.6 | 30.7 | 34.7 | 28.9 | 27.5 | 22.5 | 22.5 |
ROE ROE% | 0.0 | 14.7 | 12.2 | 17.0 | 18.1 | 12.4 | 31.5 | 29.3 | 23.3 | 19.1 | 14.4 | 14.4 |
ROA ROA% | 0.0 | 5.5 | 4.7 | 7.5 | 10.1 | 3.3 | 10.9 | 11.3 | 9.0 | 6.6 | 5.2 | 5.2 |
| 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 | 4,201 | 7,172 | 5,152 | 22,976 | 31,260 | 49,130 | 72,164 | 53,612 | 48,699 | 49,651 | ||
Price To Earnings Price To Earnings | 28.5 | 29.8 | 16.8 | 83.5 | 40.6 | 51.4 | 60.1 | 79.6 | 76.5 | 81.8 | ||
Price To Sales Price To Sales | 0.8 | 1.2 | 1.1 | 3.8 | 2.5 | 3.3 | 4.3 | 2.8 | 2.1 | 2.1 | ||
Price To Book Price To Book | 3.3 | 4.9 | 3.0 | 9.9 | 10.2 | 12.4 | 14.2 | 9.7 | 6.3 | 6.4 | ||
EV To EBITDA EV To EBITDA | 12.2 | 14.0 | 9.4 | 38.3 | 22.0 | 25.9 | 36.9 | 28.3 | 21.3 | 22.0 | ||
GPM GPM% | 28.8 | 27.9 | 27.7 | 32.0 | 30.2 | 25.9 | 27.0 | 27.9 | 27.7 | 28.3 | 28.3 | |
OPM OPM% | 9.0 | 7.7 | 9.4 | 12.2 | 10.4 | 11.5 | 12.6 | 11.5 | 9.5 | 9.9 | 9.5 | |
NPM NPM% | 3.9 | 3.1 | 4.3 | 6.6 | 4.7 | 7.8 | 7.7 | 7.0 | 5.4 | 4.9 | 4.7 | |
ROCE ROCE% | 0.0 | 15.4 | 15.1 | 21.7 | 21.2 | 9.6 | 30.7 | 34.7 | 28.9 | 27.5 | 22.5 | 22.5 |
ROE ROE% | 0.0 | 14.7 | 12.2 | 17.0 | 18.1 | 12.4 | 31.5 | 29.3 | 23.3 | 19.1 | 14.4 | 14.4 |
ROA ROA% | 0.0 | 5.5 | 4.7 | 7.5 | 10.1 | 3.3 | 10.9 | 11.3 | 9.0 | 6.6 | 5.2 | 5.2 |
Documents — Tube Investments of India Ltd
Concall Transcript Summaries — Tube Investments of India Ltd