| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 958 | 1,241 | 1,229 | 1,117 | 914 | 1,124 | 1,337 | 1,142 | 1,110 | 1,121 | 1,272 | 1,147 | |
Growth YoY Revenue Growth YoY% | -30.4 | -0.6 | -13.9 | -11.6 | -4.6 | -9.4 | 8.7 | 2.3 | 21.5 | -0.3 | -4.9 | 0.4 |
| 801 | 1,104 | 1,069 | 969 | 790 | 1,071 | 1,234 | 1,041 | 987 | 1,005 | 1,131 | 1,032 | |
| 157 | 137 | 160 | 148 | 124 | 53 | 103 | 101 | 123 | 116 | 141 | 115 | |
OPM OPM% | 16.4 | 11.1 | 13.0 | 13.2 | 13.6 | 4.7 | 7.7 | 8.9 | 11.1 | 10.3 | 11.1 | 10.0 |
| 20 | 19 | 21 | 13 | 14 | 13 | 57 | 12 | 18 | 25 | 20 | 14 | |
Interest Expense Interest ExpenseCr | 58 | 57 | 53 | 53 | 57 | 54 | 52 | 48 | 50 | 50 | 45 | 43 |
Depreciation DepreciationCr | 71 | 75 | 75 | 74 | 76 | 76 | 77 | 77 | 78 | 79 | 78 | 78 |
PBT PBTCr | 48 | 23 | 53 | 34 | 5 | -65 | 31 | -12 | 13 | 12 | 38 | 8 |
| 18 | 7 | 20 | 12 | 2 | -22 | 9 | -4 | 5 | 5 | -203 | 2 | |
| 30 | 16 | 33 | 22 | 3 | -43 | 22 | -7 | 8 | 7 | 240 | 6 | |
Growth YoY PAT Growth YoY% | -72.9 | -85.7 | -67.9 | -83.0 | -91.5 | -364.8 | -33.0 | -133.8 | 212.7 | 115.8 | 986.4 | 177.5 |
NPM NPM% | 3.2 | 1.3 | 2.7 | 2.0 | 0.3 | -3.8 | 1.6 | -0.7 | 0.7 | 0.6 | 18.9 | 0.5 |
| 4.4 | 2.3 | 4.8 | 3.2 | 0.4 | -6.2 | 3.2 | -1.1 | 1.2 | 1.0 | 34.7 | 0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 958 | 1,241 | 1,229 | 1,117 | 914 | 1,124 | 1,337 | 1,142 | 1,110 | 1,121 | 1,272 | 1,147 | |
Growth YoY Revenue Growth YoY% | -30.4 | -0.6 | -13.9 | -11.6 | -4.6 | -9.4 | 8.7 | 2.3 | 21.5 | -0.3 | -4.9 | 0.4 |
| 801 | 1,104 | 1,069 | 969 | 790 | 1,071 | 1,234 | 1,041 | 987 | 1,005 | 1,131 | 1,032 | |
| 157 | 137 | 160 | 148 | 124 | 53 | 103 | 101 | 123 | 116 | 141 | 115 | |
OPM OPM% | 16.4 | 11.1 | 13.0 | 13.2 | 13.6 | 4.7 | 7.7 | 8.9 | 11.1 | 10.3 | 11.1 | 10.0 |
| 20 | 19 | 21 | 13 | 14 | 13 | 57 | 12 | 18 | 25 | 20 | 14 | |
Interest Expense Interest ExpenseCr | 58 | 57 | 53 | 53 | 57 | 54 | 52 | 48 | 50 | 50 | 45 | 43 |
Depreciation DepreciationCr | 71 | 75 | 75 | 74 | 76 | 76 | 77 | 77 | 78 | 79 | 78 | 78 |
PBT PBTCr | 48 | 23 | 53 | 34 | 5 | -65 | 31 | -12 | 13 | 12 | 38 | 8 |
| 18 | 7 | 20 | 12 | 2 | -22 | 9 | -4 | 5 | 5 | -203 | 2 | |
| 30 | 16 | 33 | 22 | 3 | -43 | 22 | -7 | 8 | 7 | 240 | 6 | |
Growth YoY PAT Growth YoY% | -72.9 | -85.7 | -67.9 | -83.0 | -91.5 | -364.8 | -33.0 | -133.8 | 212.7 | 115.8 | 986.4 | 177.5 |
NPM NPM% | 3.2 | 1.3 | 2.7 | 2.0 | 0.3 | -3.8 | 1.6 | -0.7 | 0.7 | 0.6 | 18.9 | 0.5 |
| 4.4 | 2.3 | 4.8 | 3.2 | 0.4 | -6.2 | 3.2 | -1.1 | 1.2 | 1.0 | 34.7 | 0.8 |
| 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 | 2,418 | 2,958 | 3,098 | 4,083 | 3,471 | 2,768 | 4,020 | 5,180 | 4,693 | 4,491 | 4,645 | 4,649 |
Growth Revenue Growth% | 13.2 | 22.3 | 4.8 | 31.8 | -15.0 | -20.3 | 45.2 | 28.8 | -9.4 | -4.3 | 3.4 | 2.9 |
| 1,851 | 2,229 | 2,693 | 3,434 | 2,863 | 2,508 | 3,662 | 4,177 | 3,923 | 4,063 | 4,164 | 4,155 | |
| 567 | 729 | 405 | 649 | 608 | 260 | 358 | 1,003 | 770 | 428 | 481 | 494 | |
OPM OPM% | 23.4 | 24.6 | 13.1 | 15.9 | 17.5 | 9.4 | 8.9 | 19.4 | 16.4 | 9.5 | 10.3 | 10.6 |
| 22 | 37 | 34 | -34 | 36 | 70 | 49 | 46 | 69 | 97 | 76 | 77 | |
Interest Expense Interest ExpenseCr | 122 | 252 | 245 | 233 | 223 | 193 | 156 | 182 | 223 | 216 | 193 | 188 |
Depreciation DepreciationCr | 144 | 208 | 222 | 227 | 231 | 235 | 229 | 264 | 291 | 304 | 313 | 314 |
PBT PBTCr | 324 | 306 | -28 | 155 | 191 | -99 | 22 | 603 | 325 | 5 | 51 | 70 |
| 64 | 42 | 14 | 61 | 61 | -34 | 8 | 215 | 117 | 2 | -197 | -191 | |
PAT PATCr | 260 | 265 | -42 | 94 | 130 | -65 | 14 | 388 | 208 | 4 | 248 | 261 |
Growth PAT Growth% | 55.8 | 1.8 | -115.9 | 323.9 | 37.8 | -150.1 | 122.0 | 2,606.3 | -46.3 | -98.2 | 6,551.2 | 1,119.6 |
NPM NPM% | 10.8 | 8.9 | -1.4 | 2.3 | 3.8 | -2.4 | 0.4 | 7.5 | 4.4 | 0.1 | 5.3 | 5.6 |
| 37.5 | 38.2 | -6.1 | 13.6 | 18.8 | -9.4 | 2.1 | 56.0 | 30.1 | 0.5 | 35.8 | 37.7 |
| 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 | 2,418 | 2,958 | 3,098 | 4,083 | 3,471 | 2,768 | 4,020 | 5,180 | 4,693 | 4,491 | 4,645 | 4,649 |
Growth Revenue Growth% | 13.2 | 22.3 | 4.8 | 31.8 | -15.0 | -20.3 | 45.2 | 28.8 | -9.4 | -4.3 | 3.4 | 2.9 |
| 1,851 | 2,229 | 2,693 | 3,434 | 2,863 | 2,508 | 3,662 | 4,177 | 3,923 | 4,063 | 4,164 | 4,155 | |
| 567 | 729 | 405 | 649 | 608 | 260 | 358 | 1,003 | 770 | 428 | 481 | 494 | |
OPM OPM% | 23.4 | 24.6 | 13.1 | 15.9 | 17.5 | 9.4 | 8.9 | 19.4 | 16.4 | 9.5 | 10.3 | 10.6 |
| 22 | 37 | 34 | -34 | 36 | 70 | 49 | 46 | 69 | 97 | 76 | 77 | |
Interest Expense Interest ExpenseCr | 122 | 252 | 245 | 233 | 223 | 193 | 156 | 182 | 223 | 216 | 193 | 188 |
Depreciation DepreciationCr | 144 | 208 | 222 | 227 | 231 | 235 | 229 | 264 | 291 | 304 | 313 | 314 |
PBT PBTCr | 324 | 306 | -28 | 155 | 191 | -99 | 22 | 603 | 325 | 5 | 51 | 70 |
| 64 | 42 | 14 | 61 | 61 | -34 | 8 | 215 | 117 | 2 | -197 | -191 | |
PAT PATCr | 260 | 265 | -42 | 94 | 130 | -65 | 14 | 388 | 208 | 4 | 248 | 261 |
Growth PAT Growth% | 55.8 | 1.8 | -115.9 | 323.9 | 37.8 | -150.1 | 122.0 | 2,606.3 | -46.3 | -98.2 | 6,551.2 | 1,119.6 |
NPM NPM% | 10.8 | 8.9 | -1.4 | 2.3 | 3.8 | -2.4 | 0.4 | 7.5 | 4.4 | 0.1 | 5.3 | 5.6 |
| 37.5 | 38.2 | -6.1 | 13.6 | 18.8 | -9.4 | 2.1 | 56.0 | 30.1 | 0.5 | 35.8 | 37.7 |
| 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 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 |
Reserves ReservesCr | 1,440 | 1,635 | 1,534 | 1,582 | 1,644 | 1,527 | 1,520 | 1,875 | 2,020 | 2,018 | 2,247 |
| 1,636 | 1,967 | 2,139 | 2,296 | 2,255 | 2,065 | 2,190 | 2,602 | 2,469 | 2,486 | 2,605 | |
| 2,273 | 1,963 | 1,782 | 1,584 | 1,609 | 2,321 | 1,995 | 1,577 | 1,486 | 1,309 | 1,289 | |
| 5,419 | 5,634 | 5,525 | 5,531 | 5,577 | 5,983 | 5,774 | 6,123 | 6,045 | 5,883 | 6,210 | |
| 1,065 | 1,360 | 1,336 | 1,563 | 1,607 | 1,387 | 1,032 | 1,564 | 1,645 | 1,633 | 1,795 | |
| 4,353 | 4,274 | 4,188 | 3,968 | 3,970 | 4,596 | 4,743 | 4,559 | 4,400 | 4,250 | 4,415 | |
| 5,419 | 5,634 | 5,525 | 5,531 | 5,577 | 5,983 | 5,774 | 6,123 | 6,045 | 5,883 | 6,210 |
| 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 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 |
Reserves ReservesCr | 1,440 | 1,635 | 1,534 | 1,582 | 1,644 | 1,527 | 1,520 | 1,875 | 2,020 | 2,018 | 2,247 |
| 1,636 | 1,967 | 2,139 | 2,296 | 2,255 | 2,065 | 2,190 | 2,602 | 2,469 | 2,486 | 2,605 | |
| 2,273 | 1,963 | 1,782 | 1,584 | 1,609 | 2,321 | 1,995 | 1,577 | 1,486 | 1,309 | 1,289 | |
| 5,419 | 5,634 | 5,525 | 5,531 | 5,577 | 5,983 | 5,774 | 6,123 | 6,045 | 5,883 | 6,210 | |
| 1,065 | 1,360 | 1,336 | 1,563 | 1,607 | 1,387 | 1,032 | 1,564 | 1,645 | 1,633 | 1,795 | |
| 4,353 | 4,274 | 4,188 | 3,968 | 3,970 | 4,596 | 4,743 | 4,559 | 4,400 | 4,250 | 4,415 | |
| 5,419 | 5,634 | 5,525 | 5,531 | 5,577 | 5,983 | 5,774 | 6,123 | 6,045 | 5,883 | 6,210 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 620 | 284 | 833 | 819 | 241 | 423 | 1,111 | 809 | 419 | 570 | 596 | |
| -894 | -90 | -115 | -47 | -207 | -682 | -353 | -104 | -136 | -162 | -387 | |
| 271 | -253 | -574 | -849 | -36 | 333 | -760 | -652 | -270 | -493 | -161 | |
Net Cash Flow Net Cash FlowCr | -4 | -59 | 144 | -77 | -1 | 74 | -2 | 53 | 14 | -86 | 48 |
Free Cash Flow Free Cash FlowCr | -283 | 185 | 711 | 765 | 28 | -262 | 754 | 701 | 277 | 400 | 199 |
CFO To PAT CFO To PAT% | 238.5 | 107.3 | -1,975.3 | 867.6 | 185.7 | -650.0 | 7,750.3 | 208.5 | 201.4 | 15,297.0 | 240.4 |
CFO To EBITDA CFO To EBITDA% | 109.3 | 39.0 | 205.7 | 126.1 | 39.7 | 162.5 | 309.9 | 80.7 | 54.5 | 133.2 | 123.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 620 | 284 | 833 | 819 | 241 | 423 | 1,111 | 809 | 419 | 570 | 596 | |
| -894 | -90 | -115 | -47 | -207 | -682 | -353 | -104 | -136 | -162 | -387 | |
| 271 | -253 | -574 | -849 | -36 | 333 | -760 | -652 | -270 | -493 | -161 | |
Net Cash Flow Net Cash FlowCr | -4 | -59 | 144 | -77 | -1 | 74 | -2 | 53 | 14 | -86 | 48 |
Free Cash Flow Free Cash FlowCr | -283 | 185 | 711 | 765 | 28 | -262 | 754 | 701 | 277 | 400 | 199 |
CFO To PAT CFO To PAT% | 238.5 | 107.3 | -1,975.3 | 867.6 | 185.7 | -650.0 | 7,750.3 | 208.5 | 201.4 | 15,297.0 | 240.4 |
CFO To EBITDA CFO To EBITDA% | 109.3 | 39.0 | 205.7 | 126.1 | 39.7 | 162.5 | 309.9 | 80.7 | 54.5 | 133.2 | 123.9 |
| 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 | 1,514 | 2,179 | 2,386 | 1,425 | 615 | 1,013 | 1,163 | 1,511 | 1,705 | 873 | 850 | 999 |
Price To Earnings Price To Earnings | 5.8 | 8.3 | 15.1 | 4.7 | 81.2 | 3.9 | 8.2 | 233.7 | 3.4 | 3.8 | ||
Price To Sales Price To Sales | 0.6 | 0.7 | 0.7 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
Price To Book Price To Book | 1.0 | 1.3 | 1.5 | 0.9 | 0.4 | 0.6 | 0.7 | 0.8 | 0.8 | 0.4 | 0.4 | 0.4 |
EV To EBITDA EV To EBITDA | 7.1 | 6.3 | 10.7 | 4.5 | 4.0 | 14.3 | 9.5 | 3.3 | 4.5 | 5.7 | 5.1 | 5.2 |
GPM GPM% | 37.6 | 39.7 | 27.2 | 28.7 | 32.2 | 28.4 | 23.8 | 32.9 | 32.2 | 26.5 | 27.3 | 27.3 |
OPM OPM% | 23.4 | 24.6 | 13.1 | 15.9 | 17.5 | 9.4 | 8.9 | 19.4 | 16.4 | 9.5 | 10.3 | 10.6 |
NPM NPM% | 10.8 | 8.9 | -1.4 | 2.3 | 3.8 | -2.4 | 0.4 | 7.5 | 4.4 | 0.1 | 5.3 | 5.6 |
ROCE ROCE% | 11.0 | 13.6 | 6.1 | 12.2 | 11.7 | 2.2 | 4.7 | 20.6 | 14.1 | 6.0 | 6.2 | 6.2 |
ROE ROE% | 17.2 | 15.5 | -2.6 | 5.7 | 7.6 | -4.1 | 0.9 | 19.9 | 10.0 | 0.2 | 10.7 | 10.7 |
ROA ROA% | 4.8 | 4.7 | -0.8 | 1.7 | 2.3 | -1.1 | 0.3 | 6.3 | 3.4 | 0.1 | 4.0 | 4.0 |
| 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 | 1,514 | 2,179 | 2,386 | 1,425 | 615 | 1,013 | 1,163 | 1,511 | 1,705 | 873 | 850 | 999 |
Price To Earnings Price To Earnings | 5.8 | 8.3 | 15.1 | 4.7 | 81.2 | 3.9 | 8.2 | 233.7 | 3.4 | 3.8 | ||
Price To Sales Price To Sales | 0.6 | 0.7 | 0.7 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
Price To Book Price To Book | 1.0 | 1.3 | 1.5 | 0.9 | 0.4 | 0.6 | 0.7 | 0.8 | 0.8 | 0.4 | 0.4 | 0.4 |
EV To EBITDA EV To EBITDA | 7.1 | 6.3 | 10.7 | 4.5 | 4.0 | 14.3 | 9.5 | 3.3 | 4.5 | 5.7 | 5.1 | 5.2 |
GPM GPM% | 37.6 | 39.7 | 27.2 | 28.7 | 32.2 | 28.4 | 23.8 | 32.9 | 32.2 | 26.5 | 27.3 | 27.3 |
OPM OPM% | 23.4 | 24.6 | 13.1 | 15.9 | 17.5 | 9.4 | 8.9 | 19.4 | 16.4 | 9.5 | 10.3 | 10.6 |
NPM NPM% | 10.8 | 8.9 | -1.4 | 2.3 | 3.8 | -2.4 | 0.4 | 7.5 | 4.4 | 0.1 | 5.3 | 5.6 |
ROCE ROCE% | 11.0 | 13.6 | 6.1 | 12.2 | 11.7 | 2.2 | 4.7 | 20.6 | 14.1 | 6.0 | 6.2 | 6.2 |
ROE ROE% | 17.2 | 15.5 | -2.6 | 5.7 | 7.6 | -4.1 | 0.9 | 19.9 | 10.0 | 0.2 | 10.7 | 10.7 |
ROA ROA% | 4.8 | 4.7 | -0.8 | 1.7 | 2.3 | -1.1 | 0.3 | 6.3 | 3.4 | 0.1 | 4.0 | 4.0 |
Documents — Tamil Nadu Newsprint & Papers Ltd
Concall Transcript Summaries — Tamil Nadu Newsprint & Papers Ltd