| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,05,129 | 1,10,577 | 1,19,033 | 1,07,102 | 83,656 | 94,472 | 98,377 | 87,677 | 72,349 | 70,108 | 1,05,447 | 95,799 | |
Growth YoY Revenue Growth YoY% | 32.0 | 25.0 | 12.4 | 4.8 | -20.4 | -14.6 | -17.4 | -18.1 | -13.5 | -25.8 | 7.2 | 9.3 |
| 91,362 | 95,159 | 1,02,348 | 91,854 | 73,742 | 83,993 | 83,990 | 79,515 | 73,753 | 69,229 | 94,188 | 89,623 | |
| 13,767 | 15,418 | 16,685 | 15,248 | 9,914 | 10,479 | 14,387 | 8,162 | -1,404 | 879 | 11,259 | 6,176 | |
OPM OPM% | 13.1 | 13.9 | 14.0 | 14.2 | 11.8 | 11.1 | 14.6 | 9.3 | -1.9 | 1.3 | 10.7 | 6.5 |
| 1,557 | 1,604 | 1,557 | 1,682 | 1,455 | 1,332 | 1,046 | 1,284 | -1,109 | 39 | 1,877 | 1,113 | |
Interest Expense Interest ExpenseCr | 2,652 | 2,485 | 1,645 | 1,471 | 1,094 | 843 | 828 | 692 | 686 | 682 | 767 | 835 |
Depreciation DepreciationCr | 6,637 | 6,850 | 7,143 | 6,565 | 5,467 | 4,863 | 4,717 | 4,851 | 4,871 | 4,969 | 5,092 | 4,880 |
PBT PBTCr | 6,035 | 7,687 | 9,454 | 8,894 | 4,808 | 6,105 | 9,888 | 3,903 | -8,070 | -4,733 | 7,277 | 1,574 |
| 2,203 | 542 | -8,219 | 3,178 | 1,752 | 1,942 | 2,647 | 1,306 | -1,702 | -1,250 | 1,399 | 715 | |
| 3,832 | 7,145 | 17,528 | 10,587 | 3,521 | 5,484 | 8,556 | 4,003 | 76,248 | -3,483 | 5,878 | 859 | |
Growth YoY PAT Growth YoY% | 481.6 | 143.1 | 218.9 | 220.7 | -8.1 | -23.3 | -51.2 | -62.2 | 2,065.5 | -163.5 | -31.3 | -78.5 |
NPM NPM% | 3.6 | 6.5 | 14.7 | 9.9 | 4.2 | 5.8 | 8.7 | 4.6 | 105.4 | -5.0 | 5.6 | 0.9 |
| 5.9 | 11.1 | 27.5 | 16.6 | 6.1 | 8.9 | 13.9 | 6.5 | -10.6 | -9.5 | 15.7 | 2.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,05,129 | 1,10,577 | 1,19,033 | 1,07,102 | 83,656 | 94,472 | 98,377 | 87,677 | 72,349 | 70,108 | 1,05,447 | 95,799 | |
Growth YoY Revenue Growth YoY% | 32.0 | 25.0 | 12.4 | 4.8 | -20.4 | -14.6 | -17.4 | -18.1 | -13.5 | -25.8 | 7.2 | 9.3 |
| 91,362 | 95,159 | 1,02,348 | 91,854 | 73,742 | 83,993 | 83,990 | 79,515 | 73,753 | 69,229 | 94,188 | 89,623 | |
| 13,767 | 15,418 | 16,685 | 15,248 | 9,914 | 10,479 | 14,387 | 8,162 | -1,404 | 879 | 11,259 | 6,176 | |
OPM OPM% | 13.1 | 13.9 | 14.0 | 14.2 | 11.8 | 11.1 | 14.6 | 9.3 | -1.9 | 1.3 | 10.7 | 6.5 |
| 1,557 | 1,604 | 1,557 | 1,682 | 1,455 | 1,332 | 1,046 | 1,284 | -1,109 | 39 | 1,877 | 1,113 | |
Interest Expense Interest ExpenseCr | 2,652 | 2,485 | 1,645 | 1,471 | 1,094 | 843 | 828 | 692 | 686 | 682 | 767 | 835 |
Depreciation DepreciationCr | 6,637 | 6,850 | 7,143 | 6,565 | 5,467 | 4,863 | 4,717 | 4,851 | 4,871 | 4,969 | 5,092 | 4,880 |
PBT PBTCr | 6,035 | 7,687 | 9,454 | 8,894 | 4,808 | 6,105 | 9,888 | 3,903 | -8,070 | -4,733 | 7,277 | 1,574 |
| 2,203 | 542 | -8,219 | 3,178 | 1,752 | 1,942 | 2,647 | 1,306 | -1,702 | -1,250 | 1,399 | 715 | |
| 3,832 | 7,145 | 17,528 | 10,587 | 3,521 | 5,484 | 8,556 | 4,003 | 76,248 | -3,483 | 5,878 | 859 | |
Growth YoY PAT Growth YoY% | 481.6 | 143.1 | 218.9 | 220.7 | -8.1 | -23.3 | -51.2 | -62.2 | 2,065.5 | -163.5 | -31.3 | -78.5 |
NPM NPM% | 3.6 | 6.5 | 14.7 | 9.9 | 4.2 | 5.8 | 8.7 | 4.6 | 105.4 | -5.0 | 5.6 | 0.9 |
| 5.9 | 11.1 | 27.5 | 16.6 | 6.1 | 8.9 | 13.9 | 6.5 | -10.6 | -9.5 | 15.7 | 2.1 |
| 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 | 2,73,046 | 2,69,693 | 2,91,550 | 3,01,938 | 2,61,068 | 2,49,795 | 2,78,454 | 3,45,967 | 4,34,016 | 3,66,094 | 3,35,582 | 3,43,703 |
Growth Revenue Growth% | 3.9 | -1.2 | 8.1 | 3.6 | -13.5 | -4.3 | 11.5 | 24.3 | 25.4 | -15.7 | -8.3 | -5.6 |
| 2,36,355 | 2,40,104 | 2,60,093 | 2,77,274 | 2,43,081 | 2,17,507 | 2,53,734 | 3,14,151 | 3,76,207 | 3,18,101 | 3,16,863 | 3,26,793 | |
| 36,691 | 29,589 | 31,458 | 24,664 | 17,987 | 32,287 | 24,720 | 31,816 | 57,809 | 47,993 | 18,719 | 16,910 | |
OPM OPM% | 13.4 | 11.0 | 10.8 | 8.2 | 6.9 | 12.9 | 8.9 | 9.2 | 13.3 | 13.1 | 5.6 | 4.9 |
| -965 | 1,869 | 5,933 | -26,686 | 102 | -11,118 | 2,424 | 6,664 | 5,453 | 5,464 | 2,269 | 1,920 | |
Interest Expense Interest ExpenseCr | 4,889 | 4,238 | 4,682 | 5,759 | 7,243 | 8,097 | 9,312 | 10,225 | 7,594 | 3,901 | 2,827 | 2,970 |
Depreciation DepreciationCr | 16,711 | 17,905 | 21,554 | 23,591 | 21,425 | 23,547 | 24,836 | 24,860 | 27,239 | 21,102 | 19,784 | 19,812 |
PBT PBTCr | 14,126 | 9,315 | 11,155 | -31,371 | -10,580 | -10,474 | -7,003 | 3,394 | 28,429 | 28,454 | -1,623 | -3,952 |
| 3,025 | 3,251 | 4,342 | -2,437 | 395 | 2,542 | 4,231 | 704 | -4,024 | 9,060 | -246 | -838 | |
PAT PATCr | 11,101 | 6,064 | 6,813 | -28,934 | -10,975 | -13,016 | -11,235 | 2,690 | 32,453 | 19,394 | -1,377 | 79,502 |
Growth PAT Growth% | -21.1 | -45.4 | 12.4 | -524.7 | 62.1 | -18.6 | 13.7 | 123.9 | 1,106.5 | -40.2 | -107.1 | 268.7 |
NPM NPM% | 4.1 | 2.3 | 2.3 | -9.6 | -4.2 | -5.2 | -4.0 | 0.8 | 7.5 | 5.3 | -0.4 | 23.1 |
| 20.7 | 13.3 | 16.0 | -51.4 | -21.1 | -22.4 | -18.1 | 3.8 | 49.6 | 47.7 | -0.6 | -2.3 |
| 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 | 2,73,046 | 2,69,693 | 2,91,550 | 3,01,938 | 2,61,068 | 2,49,795 | 2,78,454 | 3,45,967 | 4,34,016 | 3,66,094 | 3,35,582 | 3,43,703 |
Growth Revenue Growth% | 3.9 | -1.2 | 8.1 | 3.6 | -13.5 | -4.3 | 11.5 | 24.3 | 25.4 | -15.7 | -8.3 | -5.6 |
| 2,36,355 | 2,40,104 | 2,60,093 | 2,77,274 | 2,43,081 | 2,17,507 | 2,53,734 | 3,14,151 | 3,76,207 | 3,18,101 | 3,16,863 | 3,26,793 | |
| 36,691 | 29,589 | 31,458 | 24,664 | 17,987 | 32,287 | 24,720 | 31,816 | 57,809 | 47,993 | 18,719 | 16,910 | |
OPM OPM% | 13.4 | 11.0 | 10.8 | 8.2 | 6.9 | 12.9 | 8.9 | 9.2 | 13.3 | 13.1 | 5.6 | 4.9 |
| -965 | 1,869 | 5,933 | -26,686 | 102 | -11,118 | 2,424 | 6,664 | 5,453 | 5,464 | 2,269 | 1,920 | |
Interest Expense Interest ExpenseCr | 4,889 | 4,238 | 4,682 | 5,759 | 7,243 | 8,097 | 9,312 | 10,225 | 7,594 | 3,901 | 2,827 | 2,970 |
Depreciation DepreciationCr | 16,711 | 17,905 | 21,554 | 23,591 | 21,425 | 23,547 | 24,836 | 24,860 | 27,239 | 21,102 | 19,784 | 19,812 |
PBT PBTCr | 14,126 | 9,315 | 11,155 | -31,371 | -10,580 | -10,474 | -7,003 | 3,394 | 28,429 | 28,454 | -1,623 | -3,952 |
| 3,025 | 3,251 | 4,342 | -2,437 | 395 | 2,542 | 4,231 | 704 | -4,024 | 9,060 | -246 | -838 | |
PAT PATCr | 11,101 | 6,064 | 6,813 | -28,934 | -10,975 | -13,016 | -11,235 | 2,690 | 32,453 | 19,394 | -1,377 | 79,502 |
Growth PAT Growth% | -21.1 | -45.4 | 12.4 | -524.7 | 62.1 | -18.6 | 13.7 | 123.9 | 1,106.5 | -40.2 | -107.1 | 268.7 |
NPM NPM% | 4.1 | 2.3 | 2.3 | -9.6 | -4.2 | -5.2 | -4.0 | 0.8 | 7.5 | 5.3 | -0.4 | 23.1 |
| 20.7 | 13.3 | 16.0 | -51.4 | -21.1 | -22.4 | -18.1 | 3.8 | 49.6 | 47.7 | -0.6 | -2.3 |
| 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 | 679 | 679 | 679 | 679 | 720 | 766 | 766 | 766 | 767 | 736 | 737 |
Reserves ReservesCr | 78,273 | 57,383 | 94,749 | 59,500 | 61,491 | 54,481 | 43,795 | 41,746 | 81,788 | 1,15,407 | 1,11,331 |
| 1,07,049 | 1,15,630 | 1,43,219 | 1,45,457 | 1,40,454 | 1,57,749 | 1,50,683 | 1,55,027 | 1,73,616 | 1,66,684 | 1,64,305 | |
| 80,706 | 99,610 | 92,178 | 1,01,034 | 1,17,775 | 1,28,556 | 1,31,105 | 1,28,455 | 1,03,954 | 89,204 | 98,775 | |
| 2,67,141 | 2,73,754 | 3,31,351 | 3,07,195 | 3,22,121 | 3,43,126 | 3,30,620 | 3,36,081 | 3,70,664 | 3,78,642 | 3,81,922 | |
| 1,09,924 | 1,16,832 | 1,35,973 | 1,23,431 | 1,19,587 | 1,46,888 | 1,46,978 | 1,50,701 | 1,68,392 | 1,59,811 | 1,37,857 | |
| 1,57,217 | 1,56,923 | 1,95,378 | 1,83,763 | 2,02,534 | 1,96,238 | 1,83,642 | 1,85,381 | 2,02,272 | 2,18,831 | 2,44,065 | |
| 2,67,141 | 2,73,754 | 3,31,351 | 3,07,195 | 3,22,121 | 3,43,126 | 3,30,620 | 3,36,081 | 3,70,664 | 3,78,642 | 3,81,922 |
| 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 | 679 | 679 | 679 | 679 | 720 | 766 | 766 | 766 | 767 | 736 | 737 |
Reserves ReservesCr | 78,273 | 57,383 | 94,749 | 59,500 | 61,491 | 54,481 | 43,795 | 41,746 | 81,788 | 1,15,407 | 1,11,331 |
| 1,07,049 | 1,15,630 | 1,43,219 | 1,45,457 | 1,40,454 | 1,57,749 | 1,50,683 | 1,55,027 | 1,73,616 | 1,66,684 | 1,64,305 | |
| 80,706 | 99,610 | 92,178 | 1,01,034 | 1,17,775 | 1,28,556 | 1,31,105 | 1,28,455 | 1,03,954 | 89,204 | 98,775 | |
| 2,67,141 | 2,73,754 | 3,31,351 | 3,07,195 | 3,22,121 | 3,43,126 | 3,30,620 | 3,36,081 | 3,70,664 | 3,78,642 | 3,81,922 | |
| 1,09,924 | 1,16,832 | 1,35,973 | 1,23,431 | 1,19,587 | 1,46,888 | 1,46,978 | 1,50,701 | 1,68,392 | 1,59,811 | 1,37,857 | |
| 1,57,217 | 1,56,923 | 1,95,378 | 1,83,763 | 2,02,534 | 1,96,238 | 1,83,642 | 1,85,381 | 2,02,272 | 2,18,831 | 2,44,065 | |
| 2,67,141 | 2,73,754 | 3,31,351 | 3,07,195 | 3,22,121 | 3,43,126 | 3,30,620 | 3,36,081 | 3,70,664 | 3,78,642 | 3,81,922 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 39,167 | 30,199 | 23,857 | 18,891 | 26,633 | 29,001 | 14,283 | 35,388 | 67,915 | 63,102 | 13,041 | |
| -38,611 | -38,080 | -26,202 | -19,711 | -34,170 | -26,126 | -4,775 | -16,804 | -22,828 | -47,594 | -24,810 | |
| -3,193 | 6,205 | 2,012 | 8,830 | 3,390 | 9,904 | -3,380 | -26,243 | -37,006 | -18,786 | -1,344 | |
Net Cash Flow Net Cash FlowCr | -2,637 | -1,675 | -332 | 8,010 | -4,148 | 12,778 | 6,128 | -7,659 | 8,081 | -3,278 | -13,113 |
Free Cash Flow Free Cash FlowCr | 6,543 | 14,181 | 4,022 | 1,538 | 12,485 | 17,575 | 5,474 | 26,046 | 55,171 | 48,887 | -496 |
CFO To PAT CFO To PAT% | 352.8 | 498.0 | 350.2 | -65.3 | -242.7 | -222.8 | -127.1 | 1,315.6 | 209.3 | 325.4 | -947.1 |
CFO To EBITDA CFO To EBITDA% | 106.8 | 102.1 | 75.8 | 76.6 | 148.1 | 89.8 | 57.8 | 111.2 | 117.5 | 131.5 | 69.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 39,167 | 30,199 | 23,857 | 18,891 | 26,633 | 29,001 | 14,283 | 35,388 | 67,915 | 63,102 | 13,041 | |
| -38,611 | -38,080 | -26,202 | -19,711 | -34,170 | -26,126 | -4,775 | -16,804 | -22,828 | -47,594 | -24,810 | |
| -3,193 | 6,205 | 2,012 | 8,830 | 3,390 | 9,904 | -3,380 | -26,243 | -37,006 | -18,786 | -1,344 | |
Net Cash Flow Net Cash FlowCr | -2,637 | -1,675 | -332 | 8,010 | -4,148 | 12,778 | 6,128 | -7,659 | 8,081 | -3,278 | -13,113 |
Free Cash Flow Free Cash FlowCr | 6,543 | 14,181 | 4,022 | 1,538 | 12,485 | 17,575 | 5,474 | 26,046 | 55,171 | 48,887 | -496 |
CFO To PAT CFO To PAT% | 352.8 | 498.0 | 350.2 | -65.3 | -242.7 | -222.8 | -127.1 | 1,315.6 | 209.3 | 325.4 | -947.1 |
CFO To EBITDA CFO To EBITDA% | 106.8 | 102.1 | 75.8 | 76.6 | 148.1 | 89.8 | 57.8 | 111.2 | 117.5 | 131.5 | 69.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,11,533 | 1,34,536 | 94,546 | 50,326 | 23,524 | 1,06,737 | 1,54,449 | 1,50,306 | 3,63,507 | 2,48,141 | 1,09,090 | 1,10,674 |
Price To Earnings Price To Earnings | 11.3 | 21.2 | 12.4 | 66.8 | 12.1 | 8.9 | 1.3 | |||||
Price To Sales Price To Sales | 0.4 | 0.5 | 0.3 | 0.2 | 0.1 | 0.4 | 0.6 | 0.4 | 0.8 | 0.7 | 0.3 | 0.3 |
Price To Book Price To Book | 1.7 | 2.7 | 1.2 | 1.0 | 0.4 | 2.1 | 3.7 | 3.8 | 4.6 | 2.1 | 1.0 | 1.0 |
EV To EBITDA EV To EBITDA | 3.9 | 5.8 | 4.4 | 4.4 | 5.3 | 6.3 | 10.5 | 7.8 | 7.3 | 5.8 | 8.5 | 9.5 |
GPM GPM% | 36.2 | 35.1 | 32.8 | 31.4 | 32.0 | 34.0 | 32.1 | 31.6 | 33.9 | 36.1 | 32.7 | 32.7 |
OPM OPM% | 13.4 | 11.0 | 10.8 | 8.2 | 6.9 | 12.9 | 8.9 | 9.2 | 13.3 | 13.1 | 5.6 | 4.9 |
NPM NPM% | 4.1 | 2.3 | 2.3 | -9.6 | -4.2 | -5.2 | -4.0 | 0.8 | 7.5 | 5.3 | -0.4 | 23.1 |
ROCE ROCE% | 13.5 | 10.2 | 9.1 | -16.9 | -2.0 | -1.2 | 1.2 | 7.7 | 19.0 | 17.2 | 0.6 | 0.6 |
ROE ROE% | 14.1 | 10.4 | 7.1 | -48.1 | -17.6 | -23.6 | -25.2 | 6.3 | 39.3 | 16.7 | -1.2 | -1.2 |
ROA ROA% | 4.2 | 2.2 | 2.1 | -9.4 | -3.4 | -3.8 | -3.4 | 0.8 | 8.8 | 5.1 | -0.4 | -0.4 |
| 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 | 1,11,533 | 1,34,536 | 94,546 | 50,326 | 23,524 | 1,06,737 | 1,54,449 | 1,50,306 | 3,63,507 | 2,48,141 | 1,09,090 | 1,10,674 |
Price To Earnings Price To Earnings | 11.3 | 21.2 | 12.4 | 66.8 | 12.1 | 8.9 | 1.3 | |||||
Price To Sales Price To Sales | 0.4 | 0.5 | 0.3 | 0.2 | 0.1 | 0.4 | 0.6 | 0.4 | 0.8 | 0.7 | 0.3 | 0.3 |
Price To Book Price To Book | 1.7 | 2.7 | 1.2 | 1.0 | 0.4 | 2.1 | 3.7 | 3.8 | 4.6 | 2.1 | 1.0 | 1.0 |
EV To EBITDA EV To EBITDA | 3.9 | 5.8 | 4.4 | 4.4 | 5.3 | 6.3 | 10.5 | 7.8 | 7.3 | 5.8 | 8.5 | 9.5 |
GPM GPM% | 36.2 | 35.1 | 32.8 | 31.4 | 32.0 | 34.0 | 32.1 | 31.6 | 33.9 | 36.1 | 32.7 | 32.7 |
OPM OPM% | 13.4 | 11.0 | 10.8 | 8.2 | 6.9 | 12.9 | 8.9 | 9.2 | 13.3 | 13.1 | 5.6 | 4.9 |
NPM NPM% | 4.1 | 2.3 | 2.3 | -9.6 | -4.2 | -5.2 | -4.0 | 0.8 | 7.5 | 5.3 | -0.4 | 23.1 |
ROCE ROCE% | 13.5 | 10.2 | 9.1 | -16.9 | -2.0 | -1.2 | 1.2 | 7.7 | 19.0 | 17.2 | 0.6 | 0.6 |
ROE ROE% | 14.1 | 10.4 | 7.1 | -48.1 | -17.6 | -23.6 | -25.2 | 6.3 | 39.3 | 16.7 | -1.2 | -1.2 |
ROA ROA% | 4.2 | 2.2 | 2.1 | -9.4 | -3.4 | -3.8 | -3.4 | 0.8 | 8.8 | 5.1 | -0.4 | -0.4 |
Documents — Tata Motors Passenger Vehicles Ltd
Concall Transcript Summaries — Tata Motors Passenger Vehicles Ltd