| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 463 | 448 | 550 | 525 | 553 | 522 | 648 | 542 | 550 | 531 | 604 | 696 | |
Growth YoY Revenue Growth YoY% | -18.3 | -13.3 | 6.0 | 19.6 | 19.5 | 16.4 | 17.8 | 3.3 | -0.6 | 1.7 | -6.9 | 28.4 |
| 358 | 333 | 400 | 400 | 420 | 379 | 468 | 382 | 383 | 374 | 434 | 525 | |
| 105 | 115 | 150 | 124 | 134 | 142 | 180 | 160 | 167 | 157 | 170 | 170 | |
OPM OPM% | 22.6 | 25.6 | 27.2 | 23.7 | 24.2 | 27.3 | 27.8 | 29.5 | 30.4 | 29.5 | 28.2 | 24.5 |
| 11 | 9 | 10 | 9 | 22 | 7 | 6 | 7 | 16 | 9 | 20 | 9 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 17 | 19 | 20 | 21 | 22 | 22 | 23 | 26 | 26 | 29 | 30 | 32 |
PBT PBTCr | 97 | 103 | 139 | 112 | 134 | 127 | 164 | 141 | 157 | 136 | 160 | 148 |
| 25 | 26 | 35 | 28 | 29 | 33 | 41 | 37 | 42 | 35 | 36 | 39 | |
| 72 | 77 | 104 | 84 | 104 | 94 | 123 | 104 | 115 | 101 | 124 | 109 | |
Growth YoY PAT Growth YoY% | -37.6 | -28.1 | -0.5 | 21.3 | 44.1 | 21.8 | 18.1 | 23.8 | 10.1 | 7.6 | 0.7 | 4.5 |
NPM NPM% | 15.7 | 17.2 | 18.9 | 16.0 | 18.9 | 18.0 | 19.0 | 19.2 | 20.9 | 19.0 | 20.5 | 15.6 |
| 7.0 | 7.4 | 10.1 | 8.1 | 10.1 | 9.0 | 11.9 | 10.1 | 11.1 | 9.7 | 11.9 | 10.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 463 | 448 | 550 | 525 | 553 | 522 | 648 | 542 | 550 | 531 | 604 | 696 | |
Growth YoY Revenue Growth YoY% | -18.3 | -13.3 | 6.0 | 19.6 | 19.5 | 16.4 | 17.8 | 3.3 | -0.6 | 1.7 | -6.9 | 28.4 |
| 358 | 333 | 400 | 400 | 420 | 379 | 468 | 382 | 383 | 374 | 434 | 525 | |
| 105 | 115 | 150 | 124 | 134 | 142 | 180 | 160 | 167 | 157 | 170 | 170 | |
OPM OPM% | 22.6 | 25.6 | 27.2 | 23.7 | 24.2 | 27.3 | 27.8 | 29.5 | 30.4 | 29.5 | 28.2 | 24.5 |
| 11 | 9 | 10 | 9 | 22 | 7 | 6 | 7 | 16 | 9 | 20 | 9 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 17 | 19 | 20 | 21 | 22 | 22 | 23 | 26 | 26 | 29 | 30 | 32 |
PBT PBTCr | 97 | 103 | 139 | 112 | 134 | 127 | 164 | 141 | 157 | 136 | 160 | 148 |
| 25 | 26 | 35 | 28 | 29 | 33 | 41 | 37 | 42 | 35 | 36 | 39 | |
| 72 | 77 | 104 | 84 | 104 | 94 | 123 | 104 | 115 | 101 | 124 | 109 | |
Growth YoY PAT Growth YoY% | -37.6 | -28.1 | -0.5 | 21.3 | 44.1 | 21.8 | 18.1 | 23.8 | 10.1 | 7.6 | 0.7 | 4.5 |
NPM NPM% | 15.7 | 17.2 | 18.9 | 16.0 | 18.9 | 18.0 | 19.0 | 19.2 | 20.9 | 19.0 | 20.5 | 15.6 |
| 7.0 | 7.4 | 10.1 | 8.1 | 10.1 | 9.0 | 11.9 | 10.1 | 11.1 | 9.7 | 11.9 | 10.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,029 | 954 | 1,616 | 2,073 | 1,900 | 2,248 | 2,227 | 2,381 |
Growth Revenue Growth% | -7.3 | 69.3 | 28.3 | -8.3 | 18.3 | -0.9 | 5.1 | |
| 615 | 602 | 1,181 | 1,502 | 1,430 | 1,667 | 1,573 | 1,716 | |
| 414 | 353 | 434 | 571 | 470 | 581 | 654 | 665 | |
OPM OPM% | 40.2 | 36.9 | 26.9 | 27.6 | 24.7 | 25.8 | 29.4 | 27.9 |
| 45 | 26 | 61 | 52 | 39 | 44 | 53 | 54 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 1 | 4 | 1 | 0 | 0 |
Depreciation DepreciationCr | 33 | 43 | 45 | 59 | 73 | 89 | 111 | 118 |
PBT PBTCr | 425 | 335 | 449 | 563 | 432 | 536 | 595 | 601 |
| 91 | 66 | 103 | 144 | 109 | 131 | 151 | 153 | |
PAT PATCr | 334 | 269 | 347 | 419 | 323 | 405 | 444 | 448 |
Growth PAT Growth% | -19.3 | 28.7 | 20.9 | -22.9 | 25.5 | 9.5 | 5.4 | |
NPM NPM% | 32.5 | 28.2 | 21.5 | 20.2 | 17.0 | 18.0 | 19.9 | 18.8 |
| 32.5 | 26.2 | 33.7 | 40.4 | 31.1 | 39.1 | 42.8 | 43.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,029 | 954 | 1,616 | 2,073 | 1,900 | 2,248 | 2,227 | 2,381 |
Growth Revenue Growth% | -7.3 | 69.3 | 28.3 | -8.3 | 18.3 | -0.9 | 5.1 | |
| 615 | 602 | 1,181 | 1,502 | 1,430 | 1,667 | 1,573 | 1,716 | |
| 414 | 353 | 434 | 571 | 470 | 581 | 654 | 665 | |
OPM OPM% | 40.2 | 36.9 | 26.9 | 27.6 | 24.7 | 25.8 | 29.4 | 27.9 |
| 45 | 26 | 61 | 52 | 39 | 44 | 53 | 54 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 1 | 4 | 1 | 0 | 0 |
Depreciation DepreciationCr | 33 | 43 | 45 | 59 | 73 | 89 | 111 | 118 |
PBT PBTCr | 425 | 335 | 449 | 563 | 432 | 536 | 595 | 601 |
| 91 | 66 | 103 | 144 | 109 | 131 | 151 | 153 | |
PAT PATCr | 334 | 269 | 347 | 419 | 323 | 405 | 444 | 448 |
Growth PAT Growth% | -19.3 | 28.7 | 20.9 | -22.9 | 25.5 | 9.5 | 5.4 | |
NPM NPM% | 32.5 | 28.2 | 21.5 | 20.2 | 17.0 | 18.0 | 19.9 | 18.8 |
| 32.5 | 26.2 | 33.7 | 40.4 | 31.1 | 39.1 | 42.8 | 43.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 1,269 | 1,533 | 1,691 | 2,042 | 2,291 | 2,783 | 3,151 |
| 89 | 108 | 181 | 243 | 218 | 313 | 225 | |
| 75 | 83 | 107 | 127 | 160 | 175 | 202 | |
| 1,443 | 1,734 | 2,150 | 2,584 | 2,840 | 3,281 | 3,590 | |
| 643 | 655 | 826 | 1,066 | 990 | 1,038 | 1,217 | |
| 800 | 1,079 | 1,324 | 1,518 | 1,850 | 2,243 | 2,373 | |
| 1,443 | 1,734 | 2,150 | 2,584 | 2,840 | 3,281 | 3,590 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 1,269 | 1,533 | 1,691 | 2,042 | 2,291 | 2,783 | 3,151 |
| 89 | 108 | 181 | 243 | 218 | 313 | 225 | |
| 75 | 83 | 107 | 127 | 160 | 175 | 202 | |
| 1,443 | 1,734 | 2,150 | 2,584 | 2,840 | 3,281 | 3,590 | |
| 643 | 655 | 826 | 1,066 | 990 | 1,038 | 1,217 | |
| 800 | 1,079 | 1,324 | 1,518 | 1,850 | 2,243 | 2,373 | |
| 1,443 | 1,734 | 2,150 | 2,584 | 2,840 | 3,281 | 3,590 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 416 | 219 | 127 | 577 | 3 | 458 | 558 | |
| -197 | -198 | -255 | -367 | -3 | -443 | -414 | |
| -109 | -3 | -47 | -86 | -1 | -16 | -141 | |
Net Cash Flow Net Cash FlowCr | 109 | 18 | -175 | 124 | -1 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 107 | 170 | -35 | 517 | -1 | -39 | 288 |
CFO To PAT CFO To PAT% | 124.6 | 81.3 | 36.6 | 137.8 | 1.0 | 113.1 | 125.7 |
CFO To EBITDA CFO To EBITDA% | 100.5 | 62.1 | 29.2 | 101.1 | 0.7 | 78.9 | 85.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 416 | 219 | 127 | 577 | 3 | 458 | 558 | |
| -197 | -198 | -255 | -367 | -3 | -443 | -414 | |
| -109 | -3 | -47 | -86 | -1 | -16 | -141 | |
Net Cash Flow Net Cash FlowCr | 109 | 18 | -175 | 124 | -1 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 107 | 170 | -35 | 517 | -1 | -39 | 288 |
CFO To PAT CFO To PAT% | 124.6 | 81.3 | 36.6 | 137.8 | 1.0 | 113.1 | 125.7 |
CFO To EBITDA CFO To EBITDA% | 100.5 | 62.1 | 29.2 | 101.1 | 0.7 | 78.9 | 85.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,908 | 14,389 | 20,064 | 18,587 | 15,249 | 16,377 | 13,691 | 12,378 |
Price To Earnings Price To Earnings | 23.7 | 53.4 | 57.9 | 44.3 | 47.2 | 40.4 | 30.9 | 27.6 |
Price To Sales Price To Sales | 7.7 | 15.1 | 12.4 | 9.0 | 8.0 | 7.3 | 6.2 | 5.2 |
Price To Book Price To Book | 6.2 | 9.3 | 11.0 | 9.1 | 6.6 | 5.9 | 4.3 | 3.9 |
EV To EBITDA EV To EBITDA | 19.0 | 40.8 | 46.3 | 32.6 | 32.5 | 28.3 | 20.9 | 18.8 |
GPM GPM% | 48.3 | 47.2 | 34.0 | 34.7 | 34.0 | 34.5 | 40.1 | 40.1 |
OPM OPM% | 40.2 | 36.9 | 26.9 | 27.6 | 24.7 | 25.8 | 29.4 | 27.9 |
NPM NPM% | 32.5 | 28.2 | 21.5 | 20.2 | 17.0 | 18.0 | 19.9 | 18.8 |
ROCE ROCE% | 33.3 | 21.7 | 26.0 | 27.0 | 18.9 | 18.8 | 18.8 | 18.8 |
ROE ROE% | 26.1 | 17.4 | 20.4 | 20.4 | 14.0 | 14.5 | 14.0 | 14.0 |
ROA ROA% | 23.1 | 15.5 | 16.1 | 16.2 | 11.4 | 12.3 | 12.4 | 12.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,908 | 14,389 | 20,064 | 18,587 | 15,249 | 16,377 | 13,691 | 12,378 |
Price To Earnings Price To Earnings | 23.7 | 53.4 | 57.9 | 44.3 | 47.2 | 40.4 | 30.9 | 27.6 |
Price To Sales Price To Sales | 7.7 | 15.1 | 12.4 | 9.0 | 8.0 | 7.3 | 6.2 | 5.2 |
Price To Book Price To Book | 6.2 | 9.3 | 11.0 | 9.1 | 6.6 | 5.9 | 4.3 | 3.9 |
EV To EBITDA EV To EBITDA | 19.0 | 40.8 | 46.3 | 32.6 | 32.5 | 28.3 | 20.9 | 18.8 |
GPM GPM% | 48.3 | 47.2 | 34.0 | 34.7 | 34.0 | 34.5 | 40.1 | 40.1 |
OPM OPM% | 40.2 | 36.9 | 26.9 | 27.6 | 24.7 | 25.8 | 29.4 | 27.9 |
NPM NPM% | 32.5 | 28.2 | 21.5 | 20.2 | 17.0 | 18.0 | 19.9 | 18.8 |
ROCE ROCE% | 33.3 | 21.7 | 26.0 | 27.0 | 18.9 | 18.8 | 18.8 | 18.8 |
ROE ROE% | 26.1 | 17.4 | 20.4 | 20.4 | 14.0 | 14.5 | 14.0 | 14.0 |
ROA ROA% | 23.1 | 15.5 | 16.1 | 16.2 | 11.4 | 12.3 | 12.4 | 12.4 |
Documents — Vinati Organics Ltd
Concall Transcript Summaries — Vinati Organics Ltd