| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 740 | 719 | 765 | 791 | 842 | 803 | 818 | 819 | 926 | 917 | 981 | 1,068 | |
Growth YoY Revenue Growth YoY% | -11.3 | -1.7 | 12.1 | 12.6 | 13.8 | 11.7 | 6.9 | 3.6 | 10.1 | 14.2 | 19.9 | 30.3 |
| 649 | 650 | 688 | 736 | 783 | 758 | 752 | 771 | 861 | 838 | 894 | 987 | |
| 91 | 68 | 77 | 55 | 59 | 44 | 67 | 48 | 66 | 78 | 87 | 81 | |
OPM OPM% | 12.3 | 9.5 | 10.1 | 6.9 | 7.0 | 5.5 | 8.1 | 5.9 | 7.1 | 8.5 | 8.8 | 7.6 |
| -1 | 2 | -7 | 0 | 3 | -5 | -3 | 20 | 0 | -13 | 10 | 13 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 13 | 13 | 13 | 14 | 14 | 15 | 12 | 12 | 12 | 12 |
Depreciation DepreciationCr | 26 | 27 | 28 | 29 | 31 | 32 | 37 | 34 | 36 | 36 | 37 | 37 |
PBT PBTCr | 54 | 33 | 31 | 12 | 18 | -6 | 12 | 20 | 18 | 17 | 48 | 45 |
| 15 | 9 | 7 | 5 | 8 | 0 | 3 | 7 | 7 | 6 | 12 | 11 | |
| 39 | 24 | 24 | 7 | 10 | -6 | 10 | 13 | 11 | 11 | 36 | 34 | |
Growth YoY PAT Growth YoY% | 2.3 | 23.0 | 6.3 | -68.3 | -73.8 | -125.0 | -59.3 | 93.2 | 6.9 | 285.7 | 274.0 | 165.2 |
NPM NPM% | 5.3 | 3.3 | 3.1 | 0.8 | 1.2 | -0.8 | 1.2 | 1.6 | 1.2 | 1.2 | 3.7 | 3.2 |
| 51.1 | 31.5 | 31.1 | 8.7 | 13.5 | -7.8 | 12.5 | 16.8 | 14.5 | 14.6 | 47.1 | 44.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 740 | 719 | 765 | 791 | 842 | 803 | 818 | 819 | 926 | 917 | 981 | 1,068 | |
Growth YoY Revenue Growth YoY% | -11.3 | -1.7 | 12.1 | 12.6 | 13.8 | 11.7 | 6.9 | 3.6 | 10.1 | 14.2 | 19.9 | 30.3 |
| 649 | 650 | 688 | 736 | 783 | 758 | 752 | 771 | 861 | 838 | 894 | 987 | |
| 91 | 68 | 77 | 55 | 59 | 44 | 67 | 48 | 66 | 78 | 87 | 81 | |
OPM OPM% | 12.3 | 9.5 | 10.1 | 6.9 | 7.0 | 5.5 | 8.1 | 5.9 | 7.1 | 8.5 | 8.8 | 7.6 |
| -1 | 2 | -7 | 0 | 3 | -5 | -3 | 20 | 0 | -13 | 10 | 13 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 13 | 13 | 13 | 14 | 14 | 15 | 12 | 12 | 12 | 12 |
Depreciation DepreciationCr | 26 | 27 | 28 | 29 | 31 | 32 | 37 | 34 | 36 | 36 | 37 | 37 |
PBT PBTCr | 54 | 33 | 31 | 12 | 18 | -6 | 12 | 20 | 18 | 17 | 48 | 45 |
| 15 | 9 | 7 | 5 | 8 | 0 | 3 | 7 | 7 | 6 | 12 | 11 | |
| 39 | 24 | 24 | 7 | 10 | -6 | 10 | 13 | 11 | 11 | 36 | 34 | |
Growth YoY PAT Growth YoY% | 2.3 | 23.0 | 6.3 | -68.3 | -73.8 | -125.0 | -59.3 | 93.2 | 6.9 | 285.7 | 274.0 | 165.2 |
NPM NPM% | 5.3 | 3.3 | 3.1 | 0.8 | 1.2 | -0.8 | 1.2 | 1.6 | 1.2 | 1.2 | 3.7 | 3.2 |
| 51.1 | 31.5 | 31.1 | 8.7 | 13.5 | -7.8 | 12.5 | 16.8 | 14.5 | 14.6 | 47.1 | 44.4 |
| 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 | 2,185 | 1,961 | 2,152 | 2,431 | 2,104 | 1,939 | 2,543 | 2,985 | 2,926 | 3,254 | 3,643 | 3,892 |
Growth Revenue Growth% | 0.4 | -10.3 | 9.8 | 12.9 | -13.5 | -7.8 | 31.1 | 17.4 | -2.0 | 11.2 | 12.0 | 18.6 |
| 1,860 | 1,678 | 1,900 | 2,169 | 1,888 | 1,711 | 2,376 | 2,756 | 2,629 | 3,029 | 3,364 | 3,580 | |
| 325 | 283 | 252 | 262 | 215 | 229 | 167 | 229 | 297 | 225 | 279 | 312 | |
OPM OPM% | 14.9 | 14.4 | 11.7 | 10.8 | 10.2 | 11.8 | 6.6 | 7.7 | 10.1 | 6.9 | 7.7 | 8.0 |
| 23 | 5 | 15 | 12 | 10 | 5 | 4 | 4 | -2 | -5 | 17 | 11 | |
Interest Expense Interest ExpenseCr | 21 | 20 | 30 | 36 | 38 | 32 | 32 | 40 | 45 | 54 | 50 | 48 |
Depreciation DepreciationCr | 44 | 56 | 69 | 85 | 100 | 104 | 80 | 92 | 104 | 129 | 142 | 146 |
PBT PBTCr | 284 | 211 | 169 | 153 | 87 | 98 | 59 | 101 | 146 | 37 | 103 | 129 |
| 93 | 61 | 52 | 50 | 5 | 24 | 16 | 24 | 38 | 16 | 32 | 36 | |
PAT PATCr | 191 | 150 | 117 | 103 | 82 | 74 | 43 | 78 | 108 | 21 | 71 | 92 |
Growth PAT Growth% | 95.5 | -21.7 | -21.6 | -12.0 | -20.3 | -10.3 | -41.3 | 79.6 | 38.5 | -81.0 | 246.3 | 245.4 |
NPM NPM% | 8.8 | 7.6 | 5.5 | 4.3 | 3.9 | 3.8 | 1.7 | 2.6 | 3.7 | 0.6 | 1.9 | 2.4 |
| 248.8 | 192.8 | 151.7 | 134.4 | 107.5 | 96.5 | 56.8 | 101.8 | 141.0 | 26.9 | 93.0 | 120.6 |
| 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 | 2,185 | 1,961 | 2,152 | 2,431 | 2,104 | 1,939 | 2,543 | 2,985 | 2,926 | 3,254 | 3,643 | 3,892 |
Growth Revenue Growth% | 0.4 | -10.3 | 9.8 | 12.9 | -13.5 | -7.8 | 31.1 | 17.4 | -2.0 | 11.2 | 12.0 | 18.6 |
| 1,860 | 1,678 | 1,900 | 2,169 | 1,888 | 1,711 | 2,376 | 2,756 | 2,629 | 3,029 | 3,364 | 3,580 | |
| 325 | 283 | 252 | 262 | 215 | 229 | 167 | 229 | 297 | 225 | 279 | 312 | |
OPM OPM% | 14.9 | 14.4 | 11.7 | 10.8 | 10.2 | 11.8 | 6.6 | 7.7 | 10.1 | 6.9 | 7.7 | 8.0 |
| 23 | 5 | 15 | 12 | 10 | 5 | 4 | 4 | -2 | -5 | 17 | 11 | |
Interest Expense Interest ExpenseCr | 21 | 20 | 30 | 36 | 38 | 32 | 32 | 40 | 45 | 54 | 50 | 48 |
Depreciation DepreciationCr | 44 | 56 | 69 | 85 | 100 | 104 | 80 | 92 | 104 | 129 | 142 | 146 |
PBT PBTCr | 284 | 211 | 169 | 153 | 87 | 98 | 59 | 101 | 146 | 37 | 103 | 129 |
| 93 | 61 | 52 | 50 | 5 | 24 | 16 | 24 | 38 | 16 | 32 | 36 | |
PAT PATCr | 191 | 150 | 117 | 103 | 82 | 74 | 43 | 78 | 108 | 21 | 71 | 92 |
Growth PAT Growth% | 95.5 | -21.7 | -21.6 | -12.0 | -20.3 | -10.3 | -41.3 | 79.6 | 38.5 | -81.0 | 246.3 | 245.4 |
NPM NPM% | 8.8 | 7.6 | 5.5 | 4.3 | 3.9 | 3.8 | 1.7 | 2.6 | 3.7 | 0.6 | 1.9 | 2.4 |
| 248.8 | 192.8 | 151.7 | 134.4 | 107.5 | 96.5 | 56.8 | 101.8 | 141.0 | 26.9 | 93.0 | 120.6 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 404 | 553 | 631 | 721 | 737 | 817 | 963 | 1,027 | 1,104 | 1,176 | 1,183 |
| 393 | 674 | 638 | 882 | 615 | 571 | 858 | 1,001 | 1,040 | 1,312 | 1,412 | |
| 164 | 156 | 149 | 200 | 257 | 227 | 531 | 421 | 546 | 485 | 441 | |
| 969 | 1,391 | 1,426 | 1,809 | 1,616 | 1,622 | 2,359 | 2,456 | 2,697 | 2,980 | 3,043 | |
| 440 | 689 | 644 | 926 | 730 | 727 | 1,125 | 1,065 | 1,104 | 1,214 | 1,244 | |
| 529 | 702 | 782 | 884 | 886 | 896 | 1,234 | 1,391 | 1,594 | 1,765 | 1,799 | |
| 969 | 1,391 | 1,426 | 1,809 | 1,616 | 1,622 | 2,359 | 2,456 | 2,697 | 2,980 | 3,043 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 404 | 553 | 631 | 721 | 737 | 817 | 963 | 1,027 | 1,104 | 1,176 | 1,183 |
| 393 | 674 | 638 | 882 | 615 | 571 | 858 | 1,001 | 1,040 | 1,312 | 1,412 | |
| 164 | 156 | 149 | 200 | 257 | 227 | 531 | 421 | 546 | 485 | 441 | |
| 969 | 1,391 | 1,426 | 1,809 | 1,616 | 1,622 | 2,359 | 2,456 | 2,697 | 2,980 | 3,043 | |
| 440 | 689 | 644 | 926 | 730 | 727 | 1,125 | 1,065 | 1,104 | 1,214 | 1,244 | |
| 529 | 702 | 782 | 884 | 886 | 896 | 1,234 | 1,391 | 1,594 | 1,765 | 1,799 | |
| 969 | 1,391 | 1,426 | 1,809 | 1,616 | 1,622 | 2,359 | 2,456 | 2,697 | 2,980 | 3,043 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 400 | 64 | 185 | 64 | 299 | 307 | -62 | 206 | 228 | 197 | 297 | |
| -120 | -215 | -102 | -120 | -136 | -92 | -282 | -202 | -325 | -154 | -103 | |
| -271 | 149 | -79 | 52 | -169 | -215 | 348 | 0 | 101 | -47 | -187 | |
Net Cash Flow Net Cash FlowCr | 9 | -3 | 5 | -4 | -5 | 1 | 4 | 4 | 3 | -3 | 7 |
Free Cash Flow Free Cash FlowCr | 315 | -157 | 81 | -71 | 161 | 210 | -347 | 206 | 228 | 202 | 297 |
CFO To PAT CFO To PAT% | 209.4 | 42.6 | 158.0 | 62.0 | 364.0 | 416.4 | -143.4 | 264.2 | 211.5 | 961.6 | 417.9 |
CFO To EBITDA CFO To EBITDA% | 123.3 | 22.5 | 73.6 | 24.4 | 139.1 | 134.4 | -37.3 | 89.8 | 76.8 | 87.9 | 106.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 400 | 64 | 185 | 64 | 299 | 307 | -62 | 206 | 228 | 197 | 297 | |
| -120 | -215 | -102 | -120 | -136 | -92 | -282 | -202 | -325 | -154 | -103 | |
| -271 | 149 | -79 | 52 | -169 | -215 | 348 | 0 | 101 | -47 | -187 | |
Net Cash Flow Net Cash FlowCr | 9 | -3 | 5 | -4 | -5 | 1 | 4 | 4 | 3 | -3 | 7 |
Free Cash Flow Free Cash FlowCr | 315 | -157 | 81 | -71 | 161 | 210 | -347 | 206 | 228 | 202 | 297 |
CFO To PAT CFO To PAT% | 209.4 | 42.6 | 158.0 | 62.0 | 364.0 | 416.4 | -143.4 | 264.2 | 211.5 | 961.6 | 417.9 |
CFO To EBITDA CFO To EBITDA% | 123.3 | 22.5 | 73.6 | 24.4 | 139.1 | 134.4 | -37.3 | 89.8 | 76.8 | 87.9 | 106.5 |
| 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 | 1,769 | 2,673 | 2,463 | 1,682 | 683 | 1,361 | 1,221 | 1,954 | 2,992 | 1,940 | 2,461 | 3,561 |
Price To Earnings Price To Earnings | 10.3 | 18.1 | 21.2 | 16.3 | 8.3 | 18.4 | 28.1 | 25.1 | 27.7 | 94.1 | 34.5 | 38.5 |
Price To Sales Price To Sales | 0.8 | 1.4 | 1.1 | 0.7 | 0.3 | 0.7 | 0.5 | 0.6 | 0.9 | 0.6 | 0.6 | 0.9 |
Price To Book Price To Book | 4.3 | 4.8 | 3.9 | 2.3 | 0.9 | 1.6 | 1.3 | 1.9 | 2.7 | 1.6 | 2.1 | 3.0 |
EV To EBITDA EV To EBITDA | 5.8 | 10.5 | 10.9 | 8.0 | 4.6 | 6.8 | 10.9 | 11.4 | 12.8 | 12.5 | 11.5 | 14.3 |
GPM GPM% | 38.5 | 36.9 | 33.8 | 32.0 | 34.5 | 34.8 | 29.6 | 29.7 | 34.1 | 31.4 | 31.7 | 31.7 |
OPM OPM% | 14.9 | 14.4 | 11.7 | 10.8 | 10.2 | 11.8 | 6.6 | 7.7 | 10.1 | 6.9 | 7.7 | 8.0 |
NPM NPM% | 8.8 | 7.6 | 5.5 | 4.3 | 3.9 | 3.8 | 1.7 | 2.6 | 3.7 | 0.6 | 1.9 | 2.4 |
ROCE ROCE% | 56.1 | 26.9 | 21.1 | 16.5 | 11.7 | 12.6 | 5.7 | 8.3 | 9.8 | 4.4 | 7.8 | 7.8 |
ROE ROE% | 46.4 | 26.7 | 18.4 | 14.2 | 11.0 | 8.9 | 4.5 | 7.5 | 9.7 | 1.7 | 6.0 | 6.0 |
ROA ROA% | 19.7 | 10.8 | 8.2 | 5.7 | 5.1 | 4.5 | 1.8 | 3.2 | 4.0 | 0.7 | 2.3 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,769 | 2,673 | 2,463 | 1,682 | 683 | 1,361 | 1,221 | 1,954 | 2,992 | 1,940 | 2,461 | 3,561 |
Price To Earnings Price To Earnings | 10.3 | 18.1 | 21.2 | 16.3 | 8.3 | 18.4 | 28.1 | 25.1 | 27.7 | 94.1 | 34.5 | 38.5 |
Price To Sales Price To Sales | 0.8 | 1.4 | 1.1 | 0.7 | 0.3 | 0.7 | 0.5 | 0.6 | 0.9 | 0.6 | 0.6 | 0.9 |
Price To Book Price To Book | 4.3 | 4.8 | 3.9 | 2.3 | 0.9 | 1.6 | 1.3 | 1.9 | 2.7 | 1.6 | 2.1 | 3.0 |
EV To EBITDA EV To EBITDA | 5.8 | 10.5 | 10.9 | 8.0 | 4.6 | 6.8 | 10.9 | 11.4 | 12.8 | 12.5 | 11.5 | 14.3 |
GPM GPM% | 38.5 | 36.9 | 33.8 | 32.0 | 34.5 | 34.8 | 29.6 | 29.7 | 34.1 | 31.4 | 31.7 | 31.7 |
OPM OPM% | 14.9 | 14.4 | 11.7 | 10.8 | 10.2 | 11.8 | 6.6 | 7.7 | 10.1 | 6.9 | 7.7 | 8.0 |
NPM NPM% | 8.8 | 7.6 | 5.5 | 4.3 | 3.9 | 3.8 | 1.7 | 2.6 | 3.7 | 0.6 | 1.9 | 2.4 |
ROCE ROCE% | 56.1 | 26.9 | 21.1 | 16.5 | 11.7 | 12.6 | 5.7 | 8.3 | 9.8 | 4.4 | 7.8 | 7.8 |
ROE ROE% | 46.4 | 26.7 | 18.4 | 14.2 | 11.0 | 8.9 | 4.5 | 7.5 | 9.7 | 1.7 | 6.0 | 6.0 |
ROA ROA% | 19.7 | 10.8 | 8.2 | 5.7 | 5.1 | 4.5 | 1.8 | 3.2 | 4.0 | 0.7 | 2.3 | 2.3 |
Documents — TVS Srichakra Ltd