| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,624 | 2,069 | 2,596 | 2,436 | 3,136 | 2,548 | 3,140 | 2,981 | 3,670 | 3,114 | 3,727 | |
Growth YoY Revenue Growth YoY% | 19.5 | 23.1 | 20.9 | 22.4 | 17.0 | 22.2 | 18.7 | ||||
| 2,197 | 1,818 | 2,231 | 2,134 | 2,631 | 2,191 | 2,681 | 2,587 | 3,065 | 2,689 | 3,182 | |
| 427 | 251 | 366 | 302 | 505 | 357 | 459 | 395 | 605 | 425 | 545 | |
OPM OPM% | 16.3 | 12.1 | 14.1 | 12.4 | 16.1 | 14.0 | 14.6 | 13.2 | 16.5 | 13.6 | 14.6 |
| 10 | 7 | 8 | 13 | 19 | 19 | 17 | 20 | 25 | 25 | 33 | |
Interest Expense Interest ExpenseCr | 33 | 36 | 34 | 34 | 31 | 49 | 41 | 41 | 43 | 46 | 46 |
Depreciation DepreciationCr | 132 | 136 | 138 | 141 | 141 | 171 | 159 | 169 | 168 | 178 | 185 |
PBT PBTCr | 272 | 85 | 201 | 141 | 352 | 156 | 276 | 204 | 419 | 225 | 346 |
| 67 | 24 | 51 | 37 | 89 | 41 | 70 | 52 | 106 | 57 | 87 | |
| 205 | 61 | 150 | 104 | 263 | 115 | 206 | 152 | 313 | 168 | 259 | |
Growth YoY PAT Growth YoY% | 27.9 | 88.0 | 37.2 | 46.5 | 19.1 | 45.9 | 25.6 | ||||
NPM NPM% | 7.8 | 3.0 | 5.8 | 4.3 | 8.4 | 4.5 | 6.6 | 5.1 | 8.5 | 5.4 | 6.9 |
| 0.5 | 0.1 | 0.3 | 0.2 | 0.6 | 0.3 | 0.5 | 0.3 | 0.7 | 0.4 | 0.6 |
| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,624 | 2,069 | 2,596 | 2,436 | 3,136 | 2,548 | 3,140 | 2,981 | 3,670 | 3,114 | 3,727 | |
Growth YoY Revenue Growth YoY% | 19.5 | 23.1 | 20.9 | 22.4 | 17.0 | 22.2 | 18.7 | ||||
| 2,197 | 1,818 | 2,231 | 2,134 | 2,631 | 2,191 | 2,681 | 2,587 | 3,065 | 2,689 | 3,182 | |
| 427 | 251 | 366 | 302 | 505 | 357 | 459 | 395 | 605 | 425 | 545 | |
OPM OPM% | 16.3 | 12.1 | 14.1 | 12.4 | 16.1 | 14.0 | 14.6 | 13.2 | 16.5 | 13.6 | 14.6 |
| 10 | 7 | 8 | 13 | 19 | 19 | 17 | 20 | 25 | 25 | 33 | |
Interest Expense Interest ExpenseCr | 33 | 36 | 34 | 34 | 31 | 49 | 41 | 41 | 43 | 46 | 46 |
Depreciation DepreciationCr | 132 | 136 | 138 | 141 | 141 | 171 | 159 | 169 | 168 | 178 | 185 |
PBT PBTCr | 272 | 85 | 201 | 141 | 352 | 156 | 276 | 204 | 419 | 225 | 346 |
| 67 | 24 | 51 | 37 | 89 | 41 | 70 | 52 | 106 | 57 | 87 | |
| 205 | 61 | 150 | 104 | 263 | 115 | 206 | 152 | 313 | 168 | 259 | |
Growth YoY PAT Growth YoY% | 27.9 | 88.0 | 37.2 | 46.5 | 19.1 | 45.9 | 25.6 | ||||
NPM NPM% | 7.8 | 3.0 | 5.8 | 4.3 | 8.4 | 4.5 | 6.6 | 5.1 | 8.5 | 5.4 | 6.9 |
| 0.5 | 0.1 | 0.3 | 0.2 | 0.6 | 0.3 | 0.5 | 0.3 | 0.7 | 0.4 | 0.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,111 | 5,292 | 4,452 | 5,589 | 7,586 | 8,912 | 10,716 | 12,906 | 13,493 |
Growth Revenue Growth% | 376.4 | -15.9 | 25.5 | 35.7 | 17.5 | 20.3 | 20.4 | 19.8 | |
| 999 | 4,652 | 3,843 | 4,785 | 6,566 | 7,663 | 9,186 | 11,023 | 11,524 | |
| 112 | 640 | 610 | 804 | 1,021 | 1,249 | 1,530 | 1,884 | 1,969 | |
OPM OPM% | 10.1 | 12.1 | 13.7 | 14.4 | 13.4 | 14.0 | 14.3 | 14.6 | 14.6 |
| 5 | 20 | 116 | 65 | 33 | 33 | 59 | 86 | 102 | |
Interest Expense Interest ExpenseCr | 42 | 219 | 217 | 194 | 161 | 144 | 149 | 171 | 177 |
Depreciation DepreciationCr | 32 | 340 | 395 | 406 | 461 | 517 | 590 | 673 | 700 |
PBT PBTCr | 43 | 101 | 114 | 270 | 431 | 621 | 849 | 1,125 | 1,195 |
| 21 | 56 | 32 | 67 | 109 | 159 | 217 | 286 | 303 | |
PAT PATCr | 22 | 45 | 82 | 203 | 321 | 462 | 632 | 839 | 892 |
Growth PAT Growth% | 108.2 | 80.9 | 147.6 | 58.4 | 43.8 | 36.8 | 32.8 | 29.7 | |
NPM NPM% | 2.0 | 0.9 | 1.8 | 3.6 | 4.2 | 5.2 | 5.9 | 6.5 | 6.6 |
| 0.1 | 0.1 | 0.2 | 0.5 | 0.7 | 1.0 | 1.4 | 1.8 | 1.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,111 | 5,292 | 4,452 | 5,589 | 7,586 | 8,912 | 10,716 | 12,906 | 13,493 |
Growth Revenue Growth% | 376.4 | -15.9 | 25.5 | 35.7 | 17.5 | 20.3 | 20.4 | 19.8 | |
| 999 | 4,652 | 3,843 | 4,785 | 6,566 | 7,663 | 9,186 | 11,023 | 11,524 | |
| 112 | 640 | 610 | 804 | 1,021 | 1,249 | 1,530 | 1,884 | 1,969 | |
OPM OPM% | 10.1 | 12.1 | 13.7 | 14.4 | 13.4 | 14.0 | 14.3 | 14.6 | 14.6 |
| 5 | 20 | 116 | 65 | 33 | 33 | 59 | 86 | 102 | |
Interest Expense Interest ExpenseCr | 42 | 219 | 217 | 194 | 161 | 144 | 149 | 171 | 177 |
Depreciation DepreciationCr | 32 | 340 | 395 | 406 | 461 | 517 | 590 | 673 | 700 |
PBT PBTCr | 43 | 101 | 114 | 270 | 431 | 621 | 849 | 1,125 | 1,195 |
| 21 | 56 | 32 | 67 | 109 | 159 | 217 | 286 | 303 | |
PAT PATCr | 22 | 45 | 82 | 203 | 321 | 462 | 632 | 839 | 892 |
Growth PAT Growth% | 108.2 | 80.9 | 147.6 | 58.4 | 43.8 | 36.8 | 32.8 | 29.7 | |
NPM NPM% | 2.0 | 0.9 | 1.8 | 3.6 | 4.2 | 5.2 | 5.9 | 6.5 | 6.6 |
| 0.1 | 0.1 | 0.2 | 0.5 | 0.7 | 1.0 | 1.4 | 1.8 | 1.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4,342 | 4,366 | 4,484 | 4,503 | 4,507 | 4,509 | 4,597 | 4,673 |
Reserves ReservesCr | 24 | -143 | 18 | 322 | 650 | 1,113 | 1,804 | 2,740 |
| 962 | 1,573 | 1,792 | 2,085 | 2,132 | 1,828 | 2,333 | 2,581 | |
| 798 | 1,596 | 1,540 | 1,308 | 1,000 | 1,056 | 1,259 | 1,455 | |
| 6,126 | 7,392 | 7,835 | 8,218 | 8,289 | 8,506 | 9,993 | 11,449 | |
| 1,542 | 1,528 | 2,002 | 2,102 | 1,995 | 1,972 | 3,102 | 4,133 | |
| 4,583 | 5,865 | 5,833 | 6,116 | 6,294 | 6,534 | 6,891 | 7,316 | |
| 6,126 | 7,392 | 7,835 | 8,218 | 8,289 | 8,506 | 9,993 | 11,449 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4,342 | 4,366 | 4,484 | 4,503 | 4,507 | 4,509 | 4,597 | 4,673 |
Reserves ReservesCr | 24 | -143 | 18 | 322 | 650 | 1,113 | 1,804 | 2,740 |
| 962 | 1,573 | 1,792 | 2,085 | 2,132 | 1,828 | 2,333 | 2,581 | |
| 798 | 1,596 | 1,540 | 1,308 | 1,000 | 1,056 | 1,259 | 1,455 | |
| 6,126 | 7,392 | 7,835 | 8,218 | 8,289 | 8,506 | 9,993 | 11,449 | |
| 1,542 | 1,528 | 2,002 | 2,102 | 1,995 | 1,972 | 3,102 | 4,133 | |
| 4,583 | 5,865 | 5,833 | 6,116 | 6,294 | 6,534 | 6,891 | 7,316 | |
| 6,126 | 7,392 | 7,835 | 8,218 | 8,289 | 8,506 | 9,993 | 11,449 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -207 | 557 | 1,054 | 657 | 636 | 830 | 1,399 | 1,621 | |
| -5,245 | -149 | -695 | 27 | 177 | -130 | -611 | -988 | |
| 5,435 | -429 | -276 | -710 | -865 | -658 | -479 | -500 | |
Net Cash Flow Net Cash FlowCr | -17 | -22 | 84 | -26 | -52 | 41 | 310 | 133 |
Free Cash Flow Free Cash FlowCr | -246 | 387 | 950 | 500 | 417 | 583 | 1,138 | 1,299 |
CFO To PAT CFO To PAT% | -953.1 | 1,230.8 | 1,287.4 | 324.1 | 197.8 | 179.6 | 221.4 | 193.2 |
CFO To EBITDA CFO To EBITDA% | -185.3 | 87.1 | 172.9 | 81.8 | 62.3 | 66.5 | 91.4 | 86.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -207 | 557 | 1,054 | 657 | 636 | 830 | 1,399 | 1,621 | |
| -5,245 | -149 | -695 | 27 | 177 | -130 | -611 | -988 | |
| 5,435 | -429 | -276 | -710 | -865 | -658 | -479 | -500 | |
Net Cash Flow Net Cash FlowCr | -17 | -22 | 84 | -26 | -52 | 41 | 310 | 133 |
Free Cash Flow Free Cash FlowCr | -246 | 387 | 950 | 500 | 417 | 583 | 1,138 | 1,299 |
CFO To PAT CFO To PAT% | -953.1 | 1,230.8 | 1,287.4 | 324.1 | 197.8 | 179.6 | 221.4 | 193.2 |
CFO To EBITDA CFO To EBITDA% | -185.3 | 87.1 | 172.9 | 81.8 | 62.3 | 66.5 | 91.4 | 86.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 47,905 | 49,208 | 49,659 | ||||||
Price To Earnings Price To Earnings | 76.1 | 58.5 | 55.5 | ||||||
Price To Sales Price To Sales | 4.5 | 3.8 | 3.7 | ||||||
Price To Book Price To Book | 7.5 | 6.6 | 6.7 | ||||||
EV To EBITDA EV To EBITDA | 32.1 | 26.9 | 24.9 | ||||||
GPM GPM% | 18.5 | 25.4 | 25.7 | 26.2 | 24.9 | 25.4 | 26.1 | 25.7 | 25.7 |
OPM OPM% | 10.1 | 12.1 | 13.7 | 14.4 | 13.4 | 14.0 | 14.3 | 14.6 | 14.6 |
NPM NPM% | 2.0 | 0.9 | 1.8 | 3.6 | 4.2 | 5.2 | 5.9 | 6.5 | 6.6 |
ROCE ROCE% | 1.6 | 6.4 | 6.3 | 7.0 | 8.9 | 10.8 | 12.3 | 13.8 | 13.8 |
ROE ROE% | 0.5 | 1.1 | 1.8 | 4.2 | 6.2 | 8.2 | 9.9 | 11.3 | 11.3 |
ROA ROA% | 0.3 | 0.6 | 1.1 | 2.5 | 3.9 | 5.4 | 6.3 | 7.3 | 7.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 47,905 | 49,208 | 49,659 | ||||||
Price To Earnings Price To Earnings | 76.1 | 58.5 | 55.5 | ||||||
Price To Sales Price To Sales | 4.5 | 3.8 | 3.7 | ||||||
Price To Book Price To Book | 7.5 | 6.6 | 6.7 | ||||||
EV To EBITDA EV To EBITDA | 32.1 | 26.9 | 24.9 | ||||||
GPM GPM% | 18.5 | 25.4 | 25.7 | 26.2 | 24.9 | 25.4 | 26.1 | 25.7 | 25.7 |
OPM OPM% | 10.1 | 12.1 | 13.7 | 14.4 | 13.4 | 14.0 | 14.3 | 14.6 | 14.6 |
NPM NPM% | 2.0 | 0.9 | 1.8 | 3.6 | 4.2 | 5.2 | 5.9 | 6.5 | 6.6 |
ROCE ROCE% | 1.6 | 6.4 | 6.3 | 7.0 | 8.9 | 10.8 | 12.3 | 13.8 | 13.8 |
ROE ROE% | 0.5 | 1.1 | 1.8 | 4.2 | 6.2 | 8.2 | 9.9 | 11.3 | 11.3 |
ROA ROA% | 0.3 | 0.6 | 1.1 | 2.5 | 3.9 | 5.4 | 6.3 | 7.3 | 7.3 |
Documents — Vishal Mega Mart Ltd
Concall Transcript Summaries — Vishal Mega Mart Ltd