| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 289 | 174 | 251 | 464 | 296 | 204 | 275 | 507 | 341 | 239 | 416 | 680 | |
Growth YoY Revenue Growth YoY% | 8.1 | 21.5 | -1.9 | 13.0 | 2.4 | 17.0 | 9.4 | 9.1 | 15.5 | 17.1 | 51.2 | 34.2 |
| 230 | 163 | 206 | 351 | 235 | 178 | 236 | 406 | 290 | 227 | 331 | 514 | |
| 59 | 11 | 46 | 113 | 61 | 26 | 39 | 100 | 51 | 11 | 85 | 166 | |
OPM OPM% | 20.4 | 6.5 | 18.2 | 24.4 | 20.5 | 12.5 | 14.3 | 19.8 | 15.0 | 4.7 | 20.5 | 24.4 |
| 4 | 4 | 3 | 4 | 5 | 4 | 3 | 4 | 7 | 4 | 7 | 27 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 4 |
Depreciation DepreciationCr | 9 | 8 | 9 | 11 | 11 | 10 | 11 | 12 | 12 | 12 | 14 | 15 |
PBT PBTCr | 50 | 3 | 35 | 103 | 52 | 17 | 27 | 89 | 43 | 0 | 73 | 174 |
| 12 | -6 | 7 | 26 | 13 | 5 | 5 | 22 | 10 | 0 | 19 | 43 | |
| 38 | 9 | 28 | 77 | 39 | 12 | 22 | 67 | 33 | 0 | 55 | 131 | |
Growth YoY PAT Growth YoY% | 39.2 | 199.5 | -4.0 | 9.0 | 2.4 | 29.1 | -20.4 | -13.5 | -14.3 | -101.3 | 149.4 | 95.5 |
NPM NPM% | 13.2 | 5.3 | 11.0 | 16.7 | 13.2 | 5.8 | 8.0 | 13.2 | 9.8 | -0.1 | 13.2 | 19.3 |
| 52.9 | 12.9 | 38.5 | 107.7 | 54.2 | 16.6 | 30.6 | 93.2 | 46.5 | -0.2 | 76.3 | 182.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 289 | 174 | 251 | 464 | 296 | 204 | 275 | 507 | 341 | 239 | 416 | 680 | |
Growth YoY Revenue Growth YoY% | 8.1 | 21.5 | -1.9 | 13.0 | 2.4 | 17.0 | 9.4 | 9.1 | 15.5 | 17.1 | 51.2 | 34.2 |
| 230 | 163 | 206 | 351 | 235 | 178 | 236 | 406 | 290 | 227 | 331 | 514 | |
| 59 | 11 | 46 | 113 | 61 | 26 | 39 | 100 | 51 | 11 | 85 | 166 | |
OPM OPM% | 20.4 | 6.5 | 18.2 | 24.4 | 20.5 | 12.5 | 14.3 | 19.8 | 15.0 | 4.7 | 20.5 | 24.4 |
| 4 | 4 | 3 | 4 | 5 | 4 | 3 | 4 | 7 | 4 | 7 | 27 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 4 |
Depreciation DepreciationCr | 9 | 8 | 9 | 11 | 11 | 10 | 11 | 12 | 12 | 12 | 14 | 15 |
PBT PBTCr | 50 | 3 | 35 | 103 | 52 | 17 | 27 | 89 | 43 | 0 | 73 | 174 |
| 12 | -6 | 7 | 26 | 13 | 5 | 5 | 22 | 10 | 0 | 19 | 43 | |
| 38 | 9 | 28 | 77 | 39 | 12 | 22 | 67 | 33 | 0 | 55 | 131 | |
Growth YoY PAT Growth YoY% | 39.2 | 199.5 | -4.0 | 9.0 | 2.4 | 29.1 | -20.4 | -13.5 | -14.3 | -101.3 | 149.4 | 95.5 |
NPM NPM% | 13.2 | 5.3 | 11.0 | 16.7 | 13.2 | 5.8 | 8.0 | 13.2 | 9.8 | -0.1 | 13.2 | 19.3 |
| 52.9 | 12.9 | 38.5 | 107.7 | 54.2 | 16.6 | 30.6 | 93.2 | 46.5 | -0.2 | 76.3 | 182.1 |
| 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 | 450 | 482 | 550 | 567 | 599 | 463 | 698 | 1,058 | 1,125 | 1,240 | 1,503 | 1,676 |
Growth Revenue Growth% | 10.7 | 7.2 | 14.2 | 3.0 | 5.7 | -22.7 | 50.6 | 51.6 | 6.4 | 10.2 | 21.2 | 30.8 |
| 391 | 425 | 499 | 495 | 521 | 428 | 599 | 895 | 905 | 1,000 | 1,254 | 1,362 | |
| 58 | 57 | 51 | 72 | 79 | 35 | 99 | 163 | 220 | 240 | 249 | 314 | |
OPM OPM% | 13.0 | 11.8 | 9.3 | 12.7 | 13.1 | 7.7 | 14.2 | 15.4 | 19.6 | 19.4 | 16.6 | 18.7 |
| 1 | 3 | 3 | 11 | 10 | 17 | 8 | 14 | 13 | 15 | 22 | 46 | |
Interest Expense Interest ExpenseCr | 21 | 16 | 15 | 14 | 17 | 21 | 19 | 16 | 18 | 14 | 16 | 17 |
Depreciation DepreciationCr | 14 | 15 | 16 | 17 | 24 | 23 | 24 | 30 | 35 | 42 | 49 | 52 |
PBT PBTCr | 24 | 29 | 23 | 52 | 48 | 8 | 64 | 131 | 180 | 200 | 205 | 290 |
| 10 | 10 | 7 | 19 | 7 | 3 | 19 | 34 | 34 | 49 | 50 | 71 | |
PAT PATCr | 15 | 19 | 16 | 33 | 41 | 5 | 45 | 96 | 146 | 150 | 155 | 219 |
Growth PAT Growth% | 514.1 | 29.6 | -17.8 | 113.0 | 24.0 | -88.8 | 866.0 | 115.4 | 51.6 | 3.0 | 3.2 | 56.6 |
NPM NPM% | 3.3 | 4.0 | 2.9 | 5.9 | 6.9 | 1.0 | 6.4 | 9.1 | 13.0 | 12.1 | 10.3 | 13.1 |
| 20.5 | 26.6 | 21.8 | 46.4 | 57.6 | 6.4 | 62.2 | 134.0 | 203.1 | 209.2 | 215.8 | 304.7 |
| 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 | 450 | 482 | 550 | 567 | 599 | 463 | 698 | 1,058 | 1,125 | 1,240 | 1,503 | 1,676 |
Growth Revenue Growth% | 10.7 | 7.2 | 14.2 | 3.0 | 5.7 | -22.7 | 50.6 | 51.6 | 6.4 | 10.2 | 21.2 | 30.8 |
| 391 | 425 | 499 | 495 | 521 | 428 | 599 | 895 | 905 | 1,000 | 1,254 | 1,362 | |
| 58 | 57 | 51 | 72 | 79 | 35 | 99 | 163 | 220 | 240 | 249 | 314 | |
OPM OPM% | 13.0 | 11.8 | 9.3 | 12.7 | 13.1 | 7.7 | 14.2 | 15.4 | 19.6 | 19.4 | 16.6 | 18.7 |
| 1 | 3 | 3 | 11 | 10 | 17 | 8 | 14 | 13 | 15 | 22 | 46 | |
Interest Expense Interest ExpenseCr | 21 | 16 | 15 | 14 | 17 | 21 | 19 | 16 | 18 | 14 | 16 | 17 |
Depreciation DepreciationCr | 14 | 15 | 16 | 17 | 24 | 23 | 24 | 30 | 35 | 42 | 49 | 52 |
PBT PBTCr | 24 | 29 | 23 | 52 | 48 | 8 | 64 | 131 | 180 | 200 | 205 | 290 |
| 10 | 10 | 7 | 19 | 7 | 3 | 19 | 34 | 34 | 49 | 50 | 71 | |
PAT PATCr | 15 | 19 | 16 | 33 | 41 | 5 | 45 | 96 | 146 | 150 | 155 | 219 |
Growth PAT Growth% | 514.1 | 29.6 | -17.8 | 113.0 | 24.0 | -88.8 | 866.0 | 115.4 | 51.6 | 3.0 | 3.2 | 56.6 |
NPM NPM% | 3.3 | 4.0 | 2.9 | 5.9 | 6.9 | 1.0 | 6.4 | 9.1 | 13.0 | 12.1 | 10.3 | 13.1 |
| 20.5 | 26.6 | 21.8 | 46.4 | 57.6 | 6.4 | 62.2 | 134.0 | 203.1 | 209.2 | 215.8 | 304.7 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 120 | 154 | 168 | 200 | 240 | 244 | 290 | 390 | 535 | 688 | 843 |
| 172 | 192 | 164 | 180 | 238 | 232 | 218 | 275 | 214 | 208 | 211 | |
| 66 | 61 | 100 | 89 | 88 | 84 | 108 | 165 | 160 | 193 | 211 | |
| 366 | 414 | 440 | 477 | 574 | 567 | 623 | 838 | 917 | 1,096 | 1,273 | |
| 127 | 149 | 163 | 182 | 234 | 242 | 302 | 397 | 433 | 530 | 635 | |
| 239 | 265 | 277 | 295 | 340 | 325 | 321 | 440 | 484 | 567 | 639 | |
| 366 | 414 | 440 | 477 | 574 | 567 | 623 | 838 | 917 | 1,096 | 1,273 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 120 | 154 | 168 | 200 | 240 | 244 | 290 | 390 | 535 | 688 | 843 |
| 172 | 192 | 164 | 180 | 238 | 232 | 218 | 275 | 214 | 208 | 211 | |
| 66 | 61 | 100 | 89 | 88 | 84 | 108 | 165 | 160 | 193 | 211 | |
| 366 | 414 | 440 | 477 | 574 | 567 | 623 | 838 | 917 | 1,096 | 1,273 | |
| 127 | 149 | 163 | 182 | 234 | 242 | 302 | 397 | 433 | 530 | 635 | |
| 239 | 265 | 277 | 295 | 340 | 325 | 321 | 440 | 484 | 567 | 639 | |
| 366 | 414 | 440 | 477 | 574 | 567 | 623 | 838 | 917 | 1,096 | 1,273 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 64 | 46 | 17 | 44 | 67 | 82 | 32 | 39 | 192 | 111 | 143 | |
| -11 | -23 | -24 | -31 | -67 | -11 | -20 | -62 | -66 | -58 | -108 | |
| -53 | -20 | 6 | -10 | 4 | -56 | 8 | 9 | -114 | -61 | -38 | |
Net Cash Flow Net Cash FlowCr | -1 | 3 | -1 | 4 | 4 | 16 | 20 | -13 | 12 | -8 | -2 |
Free Cash Flow Free Cash FlowCr | 51 | 46 | 17 | 45 | 67 | 82 | 33 | 40 | 193 | 114 | 144 |
CFO To PAT CFO To PAT% | 432.2 | 238.8 | 106.0 | 133.2 | 161.0 | 1,773.1 | 71.7 | 41.0 | 131.6 | 74.2 | 92.2 |
CFO To EBITDA CFO To EBITDA% | 108.9 | 80.2 | 32.5 | 61.7 | 84.6 | 231.5 | 32.4 | 24.3 | 87.2 | 46.4 | 57.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 64 | 46 | 17 | 44 | 67 | 82 | 32 | 39 | 192 | 111 | 143 | |
| -11 | -23 | -24 | -31 | -67 | -11 | -20 | -62 | -66 | -58 | -108 | |
| -53 | -20 | 6 | -10 | 4 | -56 | 8 | 9 | -114 | -61 | -38 | |
Net Cash Flow Net Cash FlowCr | -1 | 3 | -1 | 4 | 4 | 16 | 20 | -13 | 12 | -8 | -2 |
Free Cash Flow Free Cash FlowCr | 51 | 46 | 17 | 45 | 67 | 82 | 33 | 40 | 193 | 114 | 144 |
CFO To PAT CFO To PAT% | 432.2 | 238.8 | 106.0 | 133.2 | 161.0 | 1,773.1 | 71.7 | 41.0 | 131.6 | 74.2 | 92.2 |
CFO To EBITDA CFO To EBITDA% | 108.9 | 80.2 | 32.5 | 61.7 | 84.6 | 231.5 | 32.4 | 24.3 | 87.2 | 46.4 | 57.5 |
| 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 | 454 | 698 | 609 | 437 | 325 | 646 | 1,017 | 1,584 | 3,124 | 3,303 | 2,941 | 5,484 |
Price To Earnings Price To Earnings | 31.2 | 36.6 | 38.9 | 13.1 | 7.8 | 139.6 | 22.7 | 16.4 | 21.4 | 22.0 | 19.0 | 25.0 |
Price To Sales Price To Sales | 1.0 | 1.4 | 1.1 | 0.8 | 0.5 | 1.4 | 1.5 | 1.5 | 2.8 | 2.7 | 2.0 | 3.3 |
Price To Book Price To Book | 6.8 | 8.2 | 6.1 | 3.3 | 1.9 | 3.7 | 4.6 | 4.9 | 6.7 | 5.3 | 3.8 | 7.1 |
EV To EBITDA EV To EBITDA | 9.4 | 13.9 | 14.3 | 7.7 | 5.8 | 21.7 | 11.6 | 11.3 | 15.0 | 14.5 | 12.6 | 17.5 |
GPM GPM% | 31.2 | 32.7 | 30.6 | 34.8 | 34.5 | 33.6 | 37.9 | 37.0 | 39.2 | 40.1 | 40.0 | 40.0 |
OPM OPM% | 13.0 | 11.8 | 9.3 | 12.7 | 13.1 | 7.7 | 14.2 | 15.4 | 19.6 | 19.4 | 16.6 | 18.7 |
NPM NPM% | 3.3 | 4.0 | 2.9 | 5.9 | 6.9 | 1.0 | 6.4 | 9.1 | 13.0 | 12.1 | 10.3 | 13.1 |
ROCE ROCE% | 20.3 | 17.4 | 12.8 | 19.9 | 16.1 | 7.1 | 17.2 | 21.3 | 25.8 | 23.4 | 20.5 | 20.5 |
ROE ROE% | 11.6 | 11.8 | 8.9 | 16.1 | 16.8 | 1.8 | 15.0 | 24.2 | 26.9 | 21.6 | 18.2 | 18.2 |
ROA ROA% | 4.0 | 4.6 | 3.6 | 7.0 | 7.2 | 0.8 | 7.2 | 11.5 | 15.9 | 13.7 | 12.2 | 12.2 |
| 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 | 454 | 698 | 609 | 437 | 325 | 646 | 1,017 | 1,584 | 3,124 | 3,303 | 2,941 | 5,484 |
Price To Earnings Price To Earnings | 31.2 | 36.6 | 38.9 | 13.1 | 7.8 | 139.6 | 22.7 | 16.4 | 21.4 | 22.0 | 19.0 | 25.0 |
Price To Sales Price To Sales | 1.0 | 1.4 | 1.1 | 0.8 | 0.5 | 1.4 | 1.5 | 1.5 | 2.8 | 2.7 | 2.0 | 3.3 |
Price To Book Price To Book | 6.8 | 8.2 | 6.1 | 3.3 | 1.9 | 3.7 | 4.6 | 4.9 | 6.7 | 5.3 | 3.8 | 7.1 |
EV To EBITDA EV To EBITDA | 9.4 | 13.9 | 14.3 | 7.7 | 5.8 | 21.7 | 11.6 | 11.3 | 15.0 | 14.5 | 12.6 | 17.5 |
GPM GPM% | 31.2 | 32.7 | 30.6 | 34.8 | 34.5 | 33.6 | 37.9 | 37.0 | 39.2 | 40.1 | 40.0 | 40.0 |
OPM OPM% | 13.0 | 11.8 | 9.3 | 12.7 | 13.1 | 7.7 | 14.2 | 15.4 | 19.6 | 19.4 | 16.6 | 18.7 |
NPM NPM% | 3.3 | 4.0 | 2.9 | 5.9 | 6.9 | 1.0 | 6.4 | 9.1 | 13.0 | 12.1 | 10.3 | 13.1 |
ROCE ROCE% | 20.3 | 17.4 | 12.8 | 19.9 | 16.1 | 7.1 | 17.2 | 21.3 | 25.8 | 23.4 | 20.5 | 20.5 |
ROE ROE% | 11.6 | 11.8 | 8.9 | 16.1 | 16.8 | 1.8 | 15.0 | 24.2 | 26.9 | 21.6 | 18.2 | 18.2 |
ROA ROA% | 4.0 | 4.6 | 3.6 | 7.0 | 7.2 | 0.8 | 7.2 | 11.5 | 15.9 | 13.7 | 12.2 | 12.2 |
Documents — Vadilal Industries Ltd
Concall Transcript Summaries — Vadilal Industries Ltd