| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 785 | 797 | 829 | 826 | 891 | 861 | 896 | 887 | 908 | 917 | 979 | 1,033 | |
Growth YoY Revenue Growth YoY% | -4.3 | -4.4 | -3.1 | 1.5 | 13.6 | 8.0 | 8.1 | 7.4 | 1.8 | 6.6 | 9.3 | 16.4 |
| 640 | 640 | 678 | 672 | 730 | 718 | 757 | 743 | 735 | 741 | 768 | 825 | |
| 144 | 157 | 152 | 154 | 161 | 143 | 140 | 145 | 173 | 176 | 212 | 208 | |
OPM OPM% | 18.4 | 19.7 | 18.3 | 18.6 | 18.0 | 16.6 | 15.6 | 16.3 | 19.1 | 19.2 | 21.6 | 20.1 |
| 25 | 8 | 14 | 9 | 11 | 9 | 28 | 20 | 28 | -5 | 28 | 14 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 7 | 7 | 8 | 9 | 7 | 6 | 5 | 5 | 4 | 4 |
Depreciation DepreciationCr | 18 | 19 | 23 | 22 | 23 | 26 | 28 | 29 | 28 | 29 | 31 | 34 |
PBT PBTCr | 144 | 140 | 136 | 135 | 141 | 118 | 133 | 130 | 168 | 138 | 204 | 184 |
| 35 | 32 | 30 | 31 | 32 | 25 | 32 | 29 | 40 | 30 | 49 | 42 | |
| 110 | 108 | 106 | 104 | 109 | 92 | 101 | 101 | 110 | 108 | 148 | 142 | |
Growth YoY PAT Growth YoY% | 38.7 | 27.9 | 1.0 | 3.1 | -0.2 | -14.2 | -5.1 | -2.9 | 0.5 | 16.7 | 46.7 | 40.9 |
NPM NPM% | 14.0 | 13.5 | 12.8 | 12.6 | 12.3 | 10.7 | 11.3 | 11.4 | 12.1 | 11.7 | 15.1 | 13.8 |
| 3.6 | 3.5 | 3.5 | 3.4 | 3.6 | 3.0 | 3.3 | 3.3 | 3.6 | 3.5 | 4.8 | 4.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 785 | 797 | 829 | 826 | 891 | 861 | 896 | 887 | 908 | 917 | 979 | 1,033 | |
Growth YoY Revenue Growth YoY% | -4.3 | -4.4 | -3.1 | 1.5 | 13.6 | 8.0 | 8.1 | 7.4 | 1.8 | 6.6 | 9.3 | 16.4 |
| 640 | 640 | 678 | 672 | 730 | 718 | 757 | 743 | 735 | 741 | 768 | 825 | |
| 144 | 157 | 152 | 154 | 161 | 143 | 140 | 145 | 173 | 176 | 212 | 208 | |
OPM OPM% | 18.4 | 19.7 | 18.3 | 18.6 | 18.0 | 16.6 | 15.6 | 16.3 | 19.1 | 19.2 | 21.6 | 20.1 |
| 25 | 8 | 14 | 9 | 11 | 9 | 28 | 20 | 28 | -5 | 28 | 14 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 7 | 7 | 8 | 9 | 7 | 6 | 5 | 5 | 4 | 4 |
Depreciation DepreciationCr | 18 | 19 | 23 | 22 | 23 | 26 | 28 | 29 | 28 | 29 | 31 | 34 |
PBT PBTCr | 144 | 140 | 136 | 135 | 141 | 118 | 133 | 130 | 168 | 138 | 204 | 184 |
| 35 | 32 | 30 | 31 | 32 | 25 | 32 | 29 | 40 | 30 | 49 | 42 | |
| 110 | 108 | 106 | 104 | 109 | 92 | 101 | 101 | 110 | 108 | 148 | 142 | |
Growth YoY PAT Growth YoY% | 38.7 | 27.9 | 1.0 | 3.1 | -0.2 | -14.2 | -5.1 | -2.9 | 0.5 | 16.7 | 46.7 | 40.9 |
NPM NPM% | 14.0 | 13.5 | 12.8 | 12.6 | 12.3 | 10.7 | 11.3 | 11.4 | 12.1 | 11.7 | 15.1 | 13.8 |
| 3.6 | 3.5 | 3.5 | 3.4 | 3.6 | 3.0 | 3.3 | 3.3 | 3.6 | 3.5 | 4.8 | 4.7 |
| 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 | 4,112 | 3,882 | 2,066 | 2,488 | 2,154 | 2,097 | 2,688 | 3,268 | 3,225 | 3,474 | 3,691 | 3,837 |
Growth Revenue Growth% | -9.8 | -5.6 | -46.8 | 20.4 | -13.4 | -2.6 | 28.2 | 21.6 | -1.3 | 7.7 | 6.2 | 8.5 |
| 3,771 | 3,493 | 1,848 | 2,173 | 1,922 | 1,814 | 2,304 | 2,754 | 2,627 | 2,877 | 2,986 | 3,068 | |
| 341 | 389 | 218 | 315 | 232 | 284 | 384 | 513 | 599 | 597 | 705 | 768 | |
OPM OPM% | 8.3 | 10.0 | 10.6 | 12.7 | 10.8 | 13.5 | 14.3 | 15.7 | 18.6 | 17.2 | 19.1 | 20.0 |
| 33 | 120 | 77 | 21 | 53 | 29 | 75 | 40 | 53 | 57 | 71 | 64 | |
Interest Expense Interest ExpenseCr | 547 | 564 | 92 | 114 | 74 | 57 | 42 | 30 | 25 | 30 | 20 | 17 |
Depreciation DepreciationCr | 308 | 300 | 60 | 61 | 64 | 68 | 70 | 67 | 77 | 98 | 116 | 121 |
PBT PBTCr | -481 | -355 | 142 | 162 | 147 | 188 | 346 | 455 | 550 | 527 | 640 | 694 |
| -55 | 5 | 5 | -227 | 210 | 36 | 55 | 105 | 125 | 121 | 148 | 162 | |
PAT PATCr | -426 | -360 | 137 | 389 | -63 | 151 | 291 | 351 | 424 | 406 | 491 | 508 |
Growth PAT Growth% | -69.6 | 15.7 | 138.1 | 183.9 | -116.1 | 341.9 | 92.5 | 20.3 | 21.0 | -4.2 | 20.9 | 25.9 |
NPM NPM% | -10.4 | -9.3 | 6.6 | 15.6 | -2.9 | 7.2 | 10.8 | 10.7 | 13.2 | 11.7 | 13.3 | 13.2 |
| -14.1 | -11.8 | -8.9 | 1.6 | 13.8 | 4.9 | 9.6 | 11.5 | 13.9 | 13.4 | 15.3 | 16.6 |
| 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 | 4,112 | 3,882 | 2,066 | 2,488 | 2,154 | 2,097 | 2,688 | 3,268 | 3,225 | 3,474 | 3,691 | 3,837 |
Growth Revenue Growth% | -9.8 | -5.6 | -46.8 | 20.4 | -13.4 | -2.6 | 28.2 | 21.6 | -1.3 | 7.7 | 6.2 | 8.5 |
| 3,771 | 3,493 | 1,848 | 2,173 | 1,922 | 1,814 | 2,304 | 2,754 | 2,627 | 2,877 | 2,986 | 3,068 | |
| 341 | 389 | 218 | 315 | 232 | 284 | 384 | 513 | 599 | 597 | 705 | 768 | |
OPM OPM% | 8.3 | 10.0 | 10.6 | 12.7 | 10.8 | 13.5 | 14.3 | 15.7 | 18.6 | 17.2 | 19.1 | 20.0 |
| 33 | 120 | 77 | 21 | 53 | 29 | 75 | 40 | 53 | 57 | 71 | 64 | |
Interest Expense Interest ExpenseCr | 547 | 564 | 92 | 114 | 74 | 57 | 42 | 30 | 25 | 30 | 20 | 17 |
Depreciation DepreciationCr | 308 | 300 | 60 | 61 | 64 | 68 | 70 | 67 | 77 | 98 | 116 | 121 |
PBT PBTCr | -481 | -355 | 142 | 162 | 147 | 188 | 346 | 455 | 550 | 527 | 640 | 694 |
| -55 | 5 | 5 | -227 | 210 | 36 | 55 | 105 | 125 | 121 | 148 | 162 | |
PAT PATCr | -426 | -360 | 137 | 389 | -63 | 151 | 291 | 351 | 424 | 406 | 491 | 508 |
Growth PAT Growth% | -69.6 | 15.7 | 138.1 | 183.9 | -116.1 | 341.9 | 92.5 | 20.3 | 21.0 | -4.2 | 20.9 | 25.9 |
NPM NPM% | -10.4 | -9.3 | 6.6 | 15.6 | -2.9 | 7.2 | 10.8 | 10.7 | 13.2 | 11.7 | 13.3 | 13.2 |
| -14.1 | -11.8 | -8.9 | 1.6 | 13.8 | 4.9 | 9.6 | 11.5 | 13.9 | 13.4 | 15.3 | 16.6 |
| 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 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 1,294 | 914 | 697 | 751 | 1,197 | 1,373 | 1,663 | 2,000 | 2,349 | 2,721 | 3,271 |
| 3,433 | 3,798 | 3,820 | 1,859 | 856 | 811 | 705 | 709 | 616 | 695 | 696 | |
| 3,130 | 2,962 | 2,874 | 4,337 | 443 | 388 | 341 | 343 | 330 | 301 | 214 | |
| 7,950 | 7,738 | 7,454 | 7,011 | 2,564 | 2,605 | 2,743 | 3,087 | 3,330 | 3,748 | 4,212 | |
| 2,242 | 2,377 | 2,251 | 1,212 | 1,297 | 1,379 | 1,590 | 1,749 | 1,789 | 1,984 | 2,280 | |
| 5,708 | 5,361 | 5,203 | 5,800 | 1,267 | 1,226 | 1,153 | 1,337 | 1,541 | 1,764 | 1,932 | |
| 7,950 | 7,738 | 7,454 | 7,011 | 2,564 | 2,605 | 2,743 | 3,087 | 3,330 | 3,748 | 4,212 |
| 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 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 1,294 | 914 | 697 | 751 | 1,197 | 1,373 | 1,663 | 2,000 | 2,349 | 2,721 | 3,271 |
| 3,433 | 3,798 | 3,820 | 1,859 | 856 | 811 | 705 | 709 | 616 | 695 | 696 | |
| 3,130 | 2,962 | 2,874 | 4,337 | 443 | 388 | 341 | 343 | 330 | 301 | 214 | |
| 7,950 | 7,738 | 7,454 | 7,011 | 2,564 | 2,605 | 2,743 | 3,087 | 3,330 | 3,748 | 4,212 | |
| 2,242 | 2,377 | 2,251 | 1,212 | 1,297 | 1,379 | 1,590 | 1,749 | 1,789 | 1,984 | 2,280 | |
| 5,708 | 5,361 | 5,203 | 5,800 | 1,267 | 1,226 | 1,153 | 1,337 | 1,541 | 1,764 | 1,932 | |
| 7,950 | 7,738 | 7,454 | 7,011 | 2,564 | 2,605 | 2,743 | 3,087 | 3,330 | 3,748 | 4,212 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 856 | 686 | 914 | 974 | 212 | 214 | 159 | 252 | 444 | 422 | 655 | |
| -383 | -31 | -34 | -4 | 2,943 | -34 | 56 | -158 | -288 | -223 | -367 | |
| -491 | -663 | -872 | -973 | -3,105 | -177 | -161 | -101 | -159 | -91 | -321 | |
Net Cash Flow Net Cash FlowCr | -20 | -5 | 7 | -2 | 50 | 2 | 55 | -4 | -1 | 111 | -19 |
Free Cash Flow Free Cash FlowCr | 471 | 640 | 873 | 981 | 207 | 178 | 165 | 90 | 168 | 191 | 489 |
CFO To PAT CFO To PAT% | -200.7 | -190.8 | 666.6 | 250.4 | -339.5 | 141.2 | 54.4 | 71.8 | 104.7 | 103.8 | 133.4 |
CFO To EBITDA CFO To EBITDA% | 251.0 | 176.1 | 418.9 | 309.3 | 91.7 | 75.3 | 41.3 | 49.0 | 74.2 | 70.6 | 93.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 856 | 686 | 914 | 974 | 212 | 214 | 159 | 252 | 444 | 422 | 655 | |
| -383 | -31 | -34 | -4 | 2,943 | -34 | 56 | -158 | -288 | -223 | -367 | |
| -491 | -663 | -872 | -973 | -3,105 | -177 | -161 | -101 | -159 | -91 | -321 | |
Net Cash Flow Net Cash FlowCr | -20 | -5 | 7 | -2 | 50 | 2 | 55 | -4 | -1 | 111 | -19 |
Free Cash Flow Free Cash FlowCr | 471 | 640 | 873 | 981 | 207 | 178 | 165 | 90 | 168 | 191 | 489 |
CFO To PAT CFO To PAT% | -200.7 | -190.8 | 666.6 | 250.4 | -339.5 | 141.2 | 54.4 | 71.8 | 104.7 | 103.8 | 133.4 |
CFO To EBITDA CFO To EBITDA% | 251.0 | 176.1 | 418.9 | 309.3 | 91.7 | 75.3 | 41.3 | 49.0 | 74.2 | 70.6 | 93.0 |
| 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 | 350 | 532 | 558 | 1,228 | 488 | 1,009 | 4,099 | 6,526 | 9,701 | 10,259 | 11,906 | 16,314 |
Price To Earnings Price To Earnings | 25.7 | 1.2 | 6.8 | 14.1 | 18.7 | 22.9 | 25.2 | 25.6 | 32.1 | |||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.3 | 0.5 | 0.2 | 0.5 | 1.5 | 2.0 | 3.0 | 3.0 | 3.2 | 4.3 |
Price To Book Price To Book | 0.3 | 0.6 | 0.8 | 1.6 | 0.4 | 0.7 | 2.4 | 3.2 | 4.1 | 3.7 | 3.6 | 4.9 |
EV To EBITDA EV To EBITDA | 12.7 | 11.0 | 19.3 | 13.7 | 4.1 | 5.0 | 11.3 | 13.2 | 16.5 | 17.4 | 16.5 | 20.9 |
GPM GPM% | 28.3 | 29.3 | 29.6 | 30.9 | 33.5 | 35.5 | 35.9 | 36.0 | 40.5 | 40.5 | 40.5 | 40.5 |
OPM OPM% | 8.3 | 10.0 | 10.6 | 12.7 | 10.8 | 13.5 | 14.3 | 15.7 | 18.6 | 17.2 | 19.1 | 20.0 |
NPM NPM% | -10.4 | -9.3 | 6.6 | 15.6 | -2.9 | 7.2 | 10.8 | 10.7 | 13.2 | 11.7 | 13.3 | 13.2 |
ROCE ROCE% | 1.2 | 4.4 | 5.3 | 7.0 | 12.3 | 12.7 | 18.5 | 19.8 | 20.9 | 17.6 | 18.7 | 18.7 |
ROE ROE% | -32.2 | -38.0 | 18.9 | 49.8 | -5.1 | 10.8 | 17.2 | 17.3 | 17.8 | 14.8 | 14.9 | 14.9 |
ROA ROA% | -5.4 | -4.7 | 1.8 | 5.5 | -2.4 | 5.8 | 10.6 | 11.4 | 12.7 | 10.8 | 11.7 | 11.7 |
| 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 | 350 | 532 | 558 | 1,228 | 488 | 1,009 | 4,099 | 6,526 | 9,701 | 10,259 | 11,906 | 16,314 |
Price To Earnings Price To Earnings | 25.7 | 1.2 | 6.8 | 14.1 | 18.7 | 22.9 | 25.2 | 25.6 | 32.1 | |||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.3 | 0.5 | 0.2 | 0.5 | 1.5 | 2.0 | 3.0 | 3.0 | 3.2 | 4.3 |
Price To Book Price To Book | 0.3 | 0.6 | 0.8 | 1.6 | 0.4 | 0.7 | 2.4 | 3.2 | 4.1 | 3.7 | 3.6 | 4.9 |
EV To EBITDA EV To EBITDA | 12.7 | 11.0 | 19.3 | 13.7 | 4.1 | 5.0 | 11.3 | 13.2 | 16.5 | 17.4 | 16.5 | 20.9 |
GPM GPM% | 28.3 | 29.3 | 29.6 | 30.9 | 33.5 | 35.5 | 35.9 | 36.0 | 40.5 | 40.5 | 40.5 | 40.5 |
OPM OPM% | 8.3 | 10.0 | 10.6 | 12.7 | 10.8 | 13.5 | 14.3 | 15.7 | 18.6 | 17.2 | 19.1 | 20.0 |
NPM NPM% | -10.4 | -9.3 | 6.6 | 15.6 | -2.9 | 7.2 | 10.8 | 10.7 | 13.2 | 11.7 | 13.3 | 13.2 |
ROCE ROCE% | 1.2 | 4.4 | 5.3 | 7.0 | 12.3 | 12.7 | 18.5 | 19.8 | 20.9 | 17.6 | 18.7 | 18.7 |
ROE ROE% | -32.2 | -38.0 | 18.9 | 49.8 | -5.1 | 10.8 | 17.2 | 17.3 | 17.8 | 14.8 | 14.9 | 14.9 |
ROA ROA% | -5.4 | -4.7 | 1.8 | 5.5 | -2.4 | 5.8 | 10.6 | 11.4 | 12.7 | 10.8 | 11.7 | 11.7 |
Documents — Usha Martin Ltd
Concall Transcript Summaries — Usha Martin Ltd