| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,509 | 2,411 | 2,575 | 2,536 | 2,873 | 2,490 | 2,646 | 2,261 | 2,441 | 2,262 | 2,435 | 2,795 | |
Growth YoY Revenue Growth YoY% | 18.7 | 29.0 | 19.6 | 16.1 | 14.5 | 3.3 | 2.7 | -10.9 | -15.0 | -9.1 | -8.0 | 23.7 |
| 2,151 | 2,072 | 2,217 | 2,195 | 2,515 | 2,209 | 2,330 | 2,035 | 2,288 | 2,102 | 2,186 | 2,474 | |
| 358 | 339 | 359 | 342 | 358 | 280 | 316 | 225 | 153 | 160 | 249 | 321 | |
OPM OPM% | 14.3 | 14.1 | 13.9 | 13.5 | 12.4 | 11.3 | 11.9 | 10.0 | 6.3 | 7.1 | 10.2 | 11.5 |
| 33 | 43 | 42 | 52 | 63 | 38 | 2 | 29 | 15 | -5 | 16 | 34 | |
Interest Expense Interest ExpenseCr | 34 | 42 | 52 | 43 | 55 | 62 | 57 | 42 | 43 | 39 | 37 | 34 |
Depreciation DepreciationCr | 99 | 100 | 96 | 97 | 86 | 98 | 93 | 88 | 101 | 102 | 103 | 100 |
PBT PBTCr | 259 | 240 | 252 | 253 | 280 | 158 | 168 | 124 | 24 | 14 | 125 | 220 |
| 59 | 61 | 122 | 67 | 78 | 36 | 35 | 35 | 9 | 12 | 19 | 58 | |
| 200 | 179 | 131 | 186 | 202 | 123 | 133 | 89 | 15 | 3 | 106 | 163 | |
Growth YoY PAT Growth YoY% | 2,305.9 | 308.5 | 1.2 | 14.3 | 1.0 | -31.4 | 1.7 | -52.0 | -92.7 | -97.9 | -20.1 | 82.1 |
NPM NPM% | 8.0 | 7.4 | 5.1 | 7.3 | 7.0 | 4.9 | 5.0 | 4.0 | 0.6 | 0.1 | 4.4 | 5.8 |
| 2.0 | 1.8 | 1.5 | 1.9 | 2.1 | 1.3 | 1.4 | 0.9 | 0.1 | 0.1 | 1.1 | 1.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,509 | 2,411 | 2,575 | 2,536 | 2,873 | 2,490 | 2,646 | 2,261 | 2,441 | 2,262 | 2,435 | 2,795 | |
Growth YoY Revenue Growth YoY% | 18.7 | 29.0 | 19.6 | 16.1 | 14.5 | 3.3 | 2.7 | -10.9 | -15.0 | -9.1 | -8.0 | 23.7 |
| 2,151 | 2,072 | 2,217 | 2,195 | 2,515 | 2,209 | 2,330 | 2,035 | 2,288 | 2,102 | 2,186 | 2,474 | |
| 358 | 339 | 359 | 342 | 358 | 280 | 316 | 225 | 153 | 160 | 249 | 321 | |
OPM OPM% | 14.3 | 14.1 | 13.9 | 13.5 | 12.4 | 11.3 | 11.9 | 10.0 | 6.3 | 7.1 | 10.2 | 11.5 |
| 33 | 43 | 42 | 52 | 63 | 38 | 2 | 29 | 15 | -5 | 16 | 34 | |
Interest Expense Interest ExpenseCr | 34 | 42 | 52 | 43 | 55 | 62 | 57 | 42 | 43 | 39 | 37 | 34 |
Depreciation DepreciationCr | 99 | 100 | 96 | 97 | 86 | 98 | 93 | 88 | 101 | 102 | 103 | 100 |
PBT PBTCr | 259 | 240 | 252 | 253 | 280 | 158 | 168 | 124 | 24 | 14 | 125 | 220 |
| 59 | 61 | 122 | 67 | 78 | 36 | 35 | 35 | 9 | 12 | 19 | 58 | |
| 200 | 179 | 131 | 186 | 202 | 123 | 133 | 89 | 15 | 3 | 106 | 163 | |
Growth YoY PAT Growth YoY% | 2,305.9 | 308.5 | 1.2 | 14.3 | 1.0 | -31.4 | 1.7 | -52.0 | -92.7 | -97.9 | -20.1 | 82.1 |
NPM NPM% | 8.0 | 7.4 | 5.1 | 7.3 | 7.0 | 4.9 | 5.0 | 4.0 | 0.6 | 0.1 | 4.4 | 5.8 |
| 2.0 | 1.8 | 1.5 | 1.9 | 2.1 | 1.3 | 1.4 | 0.9 | 0.1 | 0.1 | 1.1 | 1.7 |
| 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 | 5,922 | 6,638 | 6,050 | 6,527 | 6,741 | 7,340 | 9,311 | 8,094 | 9,679 | 10,545 | 9,399 | 9,934 |
Growth Revenue Growth% | 11.7 | 12.1 | -8.9 | 7.9 | 3.3 | 8.9 | 26.9 | -13.1 | 19.6 | 8.9 | -10.9 | -3.3 |
| 4,329 | 5,055 | 4,927 | 5,462 | 5,526 | 5,988 | 7,953 | 7,341 | 8,310 | 9,247 | 8,606 | 9,050 | |
| 1,593 | 1,583 | 1,123 | 1,065 | 1,215 | 1,352 | 1,359 | 753 | 1,369 | 1,299 | 793 | 884 | |
OPM OPM% | 26.9 | 23.9 | 18.6 | 16.3 | 18.0 | 18.4 | 14.6 | 9.3 | 14.1 | 12.3 | 8.4 | 8.9 |
| 90 | -384 | 81 | -183 | 139 | 68 | 66 | 121 | 146 | 153 | 50 | 60 | |
Interest Expense Interest ExpenseCr | 237 | 158 | 141 | 159 | 178 | 198 | 131 | 130 | 153 | 217 | 161 | 153 |
Depreciation DepreciationCr | 372 | 505 | 504 | 436 | 481 | 454 | 420 | 442 | 394 | 373 | 394 | 407 |
PBT PBTCr | 1,074 | 536 | 560 | 287 | 694 | 769 | 873 | 302 | 967 | 860 | 287 | 384 |
| 325 | 173 | 161 | 61 | 170 | 218 | 266 | 99 | 294 | 216 | 75 | 98 | |
PAT PATCr | 749 | 362 | 398 | 226 | 524 | 551 | 607 | 203 | 673 | 644 | 213 | 286 |
Growth PAT Growth% | 37.6 | -51.6 | 9.9 | -43.2 | 131.8 | 5.0 | 10.2 | -66.6 | 232.2 | -4.3 | -66.9 | -47.7 |
NPM NPM% | 12.7 | 5.5 | 6.6 | 3.5 | 7.8 | 7.5 | 6.5 | 2.5 | 7.0 | 6.1 | 2.3 | 2.9 |
| 7.3 | 3.6 | 3.8 | 2.1 | 5.0 | 5.4 | 6.1 | 2.0 | 7.1 | 6.7 | 2.1 | 3.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,922 | 6,638 | 6,050 | 6,527 | 6,741 | 7,340 | 9,311 | 8,094 | 9,679 | 10,545 | 9,399 | 9,934 |
Growth Revenue Growth% | 11.7 | 12.1 | -8.9 | 7.9 | 3.3 | 8.9 | 26.9 | -13.1 | 19.6 | 8.9 | -10.9 | -3.3 |
| 4,329 | 5,055 | 4,927 | 5,462 | 5,526 | 5,988 | 7,953 | 7,341 | 8,310 | 9,247 | 8,606 | 9,050 | |
| 1,593 | 1,583 | 1,123 | 1,065 | 1,215 | 1,352 | 1,359 | 753 | 1,369 | 1,299 | 793 | 884 | |
OPM OPM% | 26.9 | 23.9 | 18.6 | 16.3 | 18.0 | 18.4 | 14.6 | 9.3 | 14.1 | 12.3 | 8.4 | 8.9 |
| 90 | -384 | 81 | -183 | 139 | 68 | 66 | 121 | 146 | 153 | 50 | 60 | |
Interest Expense Interest ExpenseCr | 237 | 158 | 141 | 159 | 178 | 198 | 131 | 130 | 153 | 217 | 161 | 153 |
Depreciation DepreciationCr | 372 | 505 | 504 | 436 | 481 | 454 | 420 | 442 | 394 | 373 | 394 | 407 |
PBT PBTCr | 1,074 | 536 | 560 | 287 | 694 | 769 | 873 | 302 | 967 | 860 | 287 | 384 |
| 325 | 173 | 161 | 61 | 170 | 218 | 266 | 99 | 294 | 216 | 75 | 98 | |
PAT PATCr | 749 | 362 | 398 | 226 | 524 | 551 | 607 | 203 | 673 | 644 | 213 | 286 |
Growth PAT Growth% | 37.6 | -51.6 | 9.9 | -43.2 | 131.8 | 5.0 | 10.2 | -66.6 | 232.2 | -4.3 | -66.9 | -47.7 |
NPM NPM% | 12.7 | 5.5 | 6.6 | 3.5 | 7.8 | 7.5 | 6.5 | 2.5 | 7.0 | 6.1 | 2.3 | 2.9 |
| 7.3 | 3.6 | 3.8 | 2.1 | 5.0 | 5.4 | 6.1 | 2.0 | 7.1 | 6.7 | 2.1 | 3.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 100 | 100 | 100 | 100 | 100 | 100 | 99 | 99 | 97 | 96 | 96 |
Reserves ReservesCr | 1,870 | 2,297 | 2,505 | 2,679 | 2,872 | 3,544 | 3,873 | 3,989 | 4,419 | 4,725 | 4,821 |
| 2,420 | 2,427 | 2,469 | 2,893 | 3,347 | 3,306 | 3,541 | 2,667 | 3,096 | 3,253 | 3,271 | |
| 2,118 | 2,468 | 2,104 | 1,999 | 1,907 | 1,628 | 1,819 | 1,787 | 1,841 | 2,134 | 2,206 | |
| 6,549 | 7,328 | 7,225 | 7,742 | 8,310 | 8,678 | 9,437 | 8,650 | 9,550 | 10,307 | 10,455 | |
| 2,798 | 3,429 | 3,511 | 3,631 | 3,968 | 4,397 | 4,850 | 4,418 | 5,317 | 5,469 | 5,181 | |
| 3,752 | 3,899 | 3,714 | 4,112 | 4,342 | 4,281 | 4,587 | 4,232 | 4,233 | 4,838 | 5,274 | |
| 6,549 | 7,328 | 7,225 | 7,742 | 8,310 | 8,678 | 9,437 | 8,650 | 9,550 | 10,307 | 10,455 |
| 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 | 100 | 100 | 100 | 100 | 100 | 100 | 99 | 99 | 97 | 96 | 96 |
Reserves ReservesCr | 1,870 | 2,297 | 2,505 | 2,679 | 2,872 | 3,544 | 3,873 | 3,989 | 4,419 | 4,725 | 4,821 |
| 2,420 | 2,427 | 2,469 | 2,893 | 3,347 | 3,306 | 3,541 | 2,667 | 3,096 | 3,253 | 3,271 | |
| 2,118 | 2,468 | 2,104 | 1,999 | 1,907 | 1,628 | 1,819 | 1,787 | 1,841 | 2,134 | 2,206 | |
| 6,549 | 7,328 | 7,225 | 7,742 | 8,310 | 8,678 | 9,437 | 8,650 | 9,550 | 10,307 | 10,455 | |
| 2,798 | 3,429 | 3,511 | 3,631 | 3,968 | 4,397 | 4,850 | 4,418 | 5,317 | 5,469 | 5,181 | |
| 3,752 | 3,899 | 3,714 | 4,112 | 4,342 | 4,281 | 4,587 | 4,232 | 4,233 | 4,838 | 5,274 | |
| 6,549 | 7,328 | 7,225 | 7,742 | 8,310 | 8,678 | 9,437 | 8,650 | 9,550 | 10,307 | 10,455 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,328 | 832 | 545 | 924 | 777 | 954 | 587 | 756 | 533 | 688 | 1,175 | |
| -801 | -712 | -302 | -657 | -459 | -98 | -600 | 243 | -209 | 57 | -348 | |
| -620 | -99 | -250 | -232 | -269 | -762 | -55 | -1,086 | -269 | -663 | -975 | |
Net Cash Flow Net Cash FlowCr | -93 | 21 | -6 | 35 | 49 | 93 | -68 | -87 | 55 | 82 | -148 |
Free Cash Flow Free Cash FlowCr | 273 | 135 | 214 | 191 | 287 | 533 | 81 | 511 | 274 | -7 | 726 |
CFO To PAT CFO To PAT% | 177.3 | 229.7 | 136.9 | 408.6 | 148.2 | 173.1 | 96.7 | 373.3 | 79.2 | 106.8 | 551.9 |
CFO To EBITDA CFO To EBITDA% | 83.4 | 52.6 | 48.5 | 86.8 | 64.0 | 70.5 | 43.2 | 100.5 | 38.9 | 53.0 | 148.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,328 | 832 | 545 | 924 | 777 | 954 | 587 | 756 | 533 | 688 | 1,175 | |
| -801 | -712 | -302 | -657 | -459 | -98 | -600 | 243 | -209 | 57 | -348 | |
| -620 | -99 | -250 | -232 | -269 | -762 | -55 | -1,086 | -269 | -663 | -975 | |
Net Cash Flow Net Cash FlowCr | -93 | 21 | -6 | 35 | 49 | 93 | -68 | -87 | 55 | 82 | -148 |
Free Cash Flow Free Cash FlowCr | 273 | 135 | 214 | 191 | 287 | 533 | 81 | 511 | 274 | -7 | 726 |
CFO To PAT CFO To PAT% | 177.3 | 229.7 | 136.9 | 408.6 | 148.2 | 173.1 | 96.7 | 373.3 | 79.2 | 106.8 | 551.9 |
CFO To EBITDA CFO To EBITDA% | 83.4 | 52.6 | 48.5 | 86.8 | 64.0 | 70.5 | 43.2 | 100.5 | 38.9 | 53.0 | 148.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 9,982 | 8,796 | 5,822 | 5,993 | 2,190 | 8,148 | 9,128 | 6,401 | 13,377 | 12,953 | 10,436 | 20,871 |
Price To Earnings Price To Earnings | 14.1 | 24.6 | 15.1 | 28.5 | 4.3 | 15.1 | 14.9 | 31.7 | 19.6 | 20.3 | 51.1 | 72.4 |
Price To Sales Price To Sales | 1.7 | 1.3 | 1.0 | 0.9 | 0.3 | 1.1 | 1.0 | 0.8 | 1.4 | 1.2 | 1.1 | 2.1 |
Price To Book Price To Book | 5.1 | 3.7 | 2.2 | 2.2 | 0.7 | 2.2 | 2.3 | 1.5 | 3.0 | 2.7 | 2.1 | 4.3 |
EV To EBITDA EV To EBITDA | 8.2 | 7.5 | 7.7 | 8.3 | 4.3 | 7.8 | 8.9 | 11.5 | 11.5 | 11.9 | 15.9 | 25.4 |
GPM GPM% | 43.4 | 41.7 | 38.3 | 36.1 | 39.3 | 38.8 | 34.7 | 32.1 | 34.7 | 34.1 | 32.9 | 32.9 |
OPM OPM% | 26.9 | 23.9 | 18.6 | 16.3 | 18.0 | 18.4 | 14.6 | 9.3 | 14.1 | 12.3 | 8.4 | 8.9 |
NPM NPM% | 12.7 | 5.5 | 6.6 | 3.5 | 7.8 | 7.5 | 6.5 | 2.5 | 7.0 | 6.1 | 2.3 | 2.9 |
ROCE ROCE% | 25.6 | 12.4 | 12.6 | 7.8 | 14.0 | 15.0 | 13.8 | 6.6 | 15.7 | 14.2 | 6.2 | 6.2 |
ROE ROE% | 38.0 | 15.1 | 15.3 | 8.1 | 17.6 | 15.1 | 15.3 | 5.0 | 14.9 | 13.4 | 4.3 | 4.3 |
ROA ROA% | 11.4 | 4.9 | 5.5 | 2.9 | 6.3 | 6.3 | 6.4 | 2.3 | 7.0 | 6.3 | 2.0 | 2.0 |
| 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 | 9,982 | 8,796 | 5,822 | 5,993 | 2,190 | 8,148 | 9,128 | 6,401 | 13,377 | 12,953 | 10,436 | 20,871 |
Price To Earnings Price To Earnings | 14.1 | 24.6 | 15.1 | 28.5 | 4.3 | 15.1 | 14.9 | 31.7 | 19.6 | 20.3 | 51.1 | 72.4 |
Price To Sales Price To Sales | 1.7 | 1.3 | 1.0 | 0.9 | 0.3 | 1.1 | 1.0 | 0.8 | 1.4 | 1.2 | 1.1 | 2.1 |
Price To Book Price To Book | 5.1 | 3.7 | 2.2 | 2.2 | 0.7 | 2.2 | 2.3 | 1.5 | 3.0 | 2.7 | 2.1 | 4.3 |
EV To EBITDA EV To EBITDA | 8.2 | 7.5 | 7.7 | 8.3 | 4.3 | 7.8 | 8.9 | 11.5 | 11.5 | 11.9 | 15.9 | 25.4 |
GPM GPM% | 43.4 | 41.7 | 38.3 | 36.1 | 39.3 | 38.8 | 34.7 | 32.1 | 34.7 | 34.1 | 32.9 | 32.9 |
OPM OPM% | 26.9 | 23.9 | 18.6 | 16.3 | 18.0 | 18.4 | 14.6 | 9.3 | 14.1 | 12.3 | 8.4 | 8.9 |
NPM NPM% | 12.7 | 5.5 | 6.6 | 3.5 | 7.8 | 7.5 | 6.5 | 2.5 | 7.0 | 6.1 | 2.3 | 2.9 |
ROCE ROCE% | 25.6 | 12.4 | 12.6 | 7.8 | 14.0 | 15.0 | 13.8 | 6.6 | 15.7 | 14.2 | 6.2 | 6.2 |
ROE ROE% | 38.0 | 15.1 | 15.3 | 8.1 | 17.6 | 15.1 | 15.3 | 5.0 | 14.9 | 13.4 | 4.3 | 4.3 |
ROA ROA% | 11.4 | 4.9 | 5.5 | 2.9 | 6.3 | 6.3 | 6.4 | 2.3 | 7.0 | 6.3 | 2.0 | 2.0 |
Documents — Welspun Living Ltd
Concall Transcript Summaries — Welspun Living Ltd