| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,284 | 1,210 | 1,271 | 1,166 | 1,176 | 1,125 | 1,277 | 1,266 | 1,264 | 1,371 | 1,564 | 1,491 | |
Growth YoY Revenue Growth YoY% | 8.4 | 12.3 | 1.6 | -3.8 | -8.4 | -7.1 | 0.5 | 8.5 | 7.4 | 21.9 | 22.5 | 17.8 |
| 1,236 | 1,150 | 1,174 | 1,086 | 1,093 | 1,040 | 1,174 | 1,172 | 1,171 | 1,271 | 1,438 | 1,379 | |
| 48 | 60 | 97 | 79 | 83 | 85 | 103 | 94 | 93 | 100 | 126 | 112 | |
OPM OPM% | 3.7 | 5.0 | 7.7 | 6.8 | 7.1 | 7.6 | 8.1 | 7.4 | 7.3 | 7.3 | 8.1 | 7.5 |
| 7 | 2 | 5 | 4 | 2 | 3 | 3 | 5 | 7 | 8 | 12 | 4 | |
Interest Expense Interest ExpenseCr | 30 | 30 | 31 | 29 | 31 | 31 | 30 | 31 | 30 | 30 | 29 | 29 |
Depreciation DepreciationCr | 21 | 21 | 22 | 23 | 23 | 24 | 24 | 26 | 27 | 29 | 32 | 33 |
PBT PBTCr | 3 | 11 | 50 | 31 | 32 | 33 | 52 | 41 | 42 | 49 | 77 | 55 |
| 0 | 2 | 12 | 8 | 8 | 8 | 13 | 10 | 11 | 12 | 19 | 16 | |
| 3 | 9 | 38 | 24 | 24 | 25 | 39 | 31 | 32 | 37 | 59 | 39 | |
Growth YoY PAT Growth YoY% | -68.9 | -17.1 | 78.7 | 172.8 | 668.5 | 191.1 | 0.7 | 28.9 | 30.0 | 44.8 | 52.6 | 27.3 |
NPM NPM% | 0.3 | 0.7 | 3.0 | 2.0 | 2.1 | 2.3 | 3.0 | 2.4 | 2.5 | 2.7 | 3.8 | 2.6 |
| 1.8 | 4.1 | 15.8 | 9.7 | 9.8 | 10.3 | 15.8 | 12.2 | 12.7 | 14.8 | 23.8 | 15.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,284 | 1,210 | 1,271 | 1,166 | 1,176 | 1,125 | 1,277 | 1,266 | 1,264 | 1,371 | 1,564 | 1,491 | |
Growth YoY Revenue Growth YoY% | 8.4 | 12.3 | 1.6 | -3.8 | -8.4 | -7.1 | 0.5 | 8.5 | 7.4 | 21.9 | 22.5 | 17.8 |
| 1,236 | 1,150 | 1,174 | 1,086 | 1,093 | 1,040 | 1,174 | 1,172 | 1,171 | 1,271 | 1,438 | 1,379 | |
| 48 | 60 | 97 | 79 | 83 | 85 | 103 | 94 | 93 | 100 | 126 | 112 | |
OPM OPM% | 3.7 | 5.0 | 7.7 | 6.8 | 7.1 | 7.6 | 8.1 | 7.4 | 7.3 | 7.3 | 8.1 | 7.5 |
| 7 | 2 | 5 | 4 | 2 | 3 | 3 | 5 | 7 | 8 | 12 | 4 | |
Interest Expense Interest ExpenseCr | 30 | 30 | 31 | 29 | 31 | 31 | 30 | 31 | 30 | 30 | 29 | 29 |
Depreciation DepreciationCr | 21 | 21 | 22 | 23 | 23 | 24 | 24 | 26 | 27 | 29 | 32 | 33 |
PBT PBTCr | 3 | 11 | 50 | 31 | 32 | 33 | 52 | 41 | 42 | 49 | 77 | 55 |
| 0 | 2 | 12 | 8 | 8 | 8 | 13 | 10 | 11 | 12 | 19 | 16 | |
| 3 | 9 | 38 | 24 | 24 | 25 | 39 | 31 | 32 | 37 | 59 | 39 | |
Growth YoY PAT Growth YoY% | -68.9 | -17.1 | 78.7 | 172.8 | 668.5 | 191.1 | 0.7 | 28.9 | 30.0 | 44.8 | 52.6 | 27.3 |
NPM NPM% | 0.3 | 0.7 | 3.0 | 2.0 | 2.1 | 2.3 | 3.0 | 2.4 | 2.5 | 2.7 | 3.8 | 2.6 |
| 1.8 | 4.1 | 15.8 | 9.7 | 9.8 | 10.3 | 15.8 | 12.2 | 12.7 | 14.8 | 23.8 | 15.7 |
| 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 | 1,987 | 2,173 | 2,563 | 3,441 | 2,672 | 2,413 | 3,966 | 4,640 | 4,977 | 4,744 | 5,465 | 5,690 |
Growth Revenue Growth% | 9.3 | 17.9 | 34.3 | -22.4 | -9.7 | 64.3 | 17.0 | 7.3 | -4.7 | 15.2 | 17.5 | |
| 1,815 | 1,987 | 2,364 | 3,196 | 2,500 | 2,270 | 3,712 | 4,420 | 4,711 | 4,392 | 5,052 | 5,259 | |
| 173 | 186 | 199 | 245 | 172 | 143 | 255 | 221 | 266 | 352 | 413 | 431 | |
OPM OPM% | 8.7 | 8.6 | 7.8 | 7.1 | 6.4 | 5.9 | 6.4 | 4.8 | 5.3 | 7.4 | 7.5 | 7.6 |
| 2 | 4 | 23 | 8 | 8 | 2 | 16 | 26 | 16 | 11 | 31 | 31 | |
Interest Expense Interest ExpenseCr | 58 | 48 | 45 | 66 | 67 | 59 | 71 | 106 | 123 | 122 | 120 | 118 |
Depreciation DepreciationCr | 60 | 64 | 70 | 79 | 78 | 86 | 101 | 74 | 85 | 93 | 115 | 122 |
PBT PBTCr | 56 | 78 | 106 | 108 | 36 | 1 | 98 | 66 | 75 | 149 | 209 | 223 |
| 16 | 18 | 30 | 32 | -12 | 1 | 24 | 14 | 16 | 37 | 51 | 57 | |
PAT PATCr | 40 | 59 | 75 | 76 | 47 | 0 | 74 | 51 | 59 | 112 | 158 | 166 |
Growth PAT Growth% | 48.1 | 27.4 | 0.9 | -37.9 | -99.8 | 61,716.7 | -30.7 | 14.5 | 90.5 | 40.9 | 39.8 | |
NPM NPM% | 2.0 | 2.7 | 3.0 | 2.2 | 1.8 | 0.0 | 1.9 | 1.1 | 1.2 | 2.4 | 2.9 | 2.9 |
| 17.1 | 24.6 | 31.2 | 31.6 | 20.4 | 0.8 | 31.8 | 22.7 | 25.7 | 45.4 | 63.4 | 66.9 |
| 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 | 1,987 | 2,173 | 2,563 | 3,441 | 2,672 | 2,413 | 3,966 | 4,640 | 4,977 | 4,744 | 5,465 | 5,690 |
Growth Revenue Growth% | 9.3 | 17.9 | 34.3 | -22.4 | -9.7 | 64.3 | 17.0 | 7.3 | -4.7 | 15.2 | 17.5 | |
| 1,815 | 1,987 | 2,364 | 3,196 | 2,500 | 2,270 | 3,712 | 4,420 | 4,711 | 4,392 | 5,052 | 5,259 | |
| 173 | 186 | 199 | 245 | 172 | 143 | 255 | 221 | 266 | 352 | 413 | 431 | |
OPM OPM% | 8.7 | 8.6 | 7.8 | 7.1 | 6.4 | 5.9 | 6.4 | 4.8 | 5.3 | 7.4 | 7.5 | 7.6 |
| 2 | 4 | 23 | 8 | 8 | 2 | 16 | 26 | 16 | 11 | 31 | 31 | |
Interest Expense Interest ExpenseCr | 58 | 48 | 45 | 66 | 67 | 59 | 71 | 106 | 123 | 122 | 120 | 118 |
Depreciation DepreciationCr | 60 | 64 | 70 | 79 | 78 | 86 | 101 | 74 | 85 | 93 | 115 | 122 |
PBT PBTCr | 56 | 78 | 106 | 108 | 36 | 1 | 98 | 66 | 75 | 149 | 209 | 223 |
| 16 | 18 | 30 | 32 | -12 | 1 | 24 | 14 | 16 | 37 | 51 | 57 | |
PAT PATCr | 40 | 59 | 75 | 76 | 47 | 0 | 74 | 51 | 59 | 112 | 158 | 166 |
Growth PAT Growth% | 48.1 | 27.4 | 0.9 | -37.9 | -99.8 | 61,716.7 | -30.7 | 14.5 | 90.5 | 40.9 | 39.8 | |
NPM NPM% | 2.0 | 2.7 | 3.0 | 2.2 | 1.8 | 0.0 | 1.9 | 1.1 | 1.2 | 2.4 | 2.9 | 2.9 |
| 17.1 | 24.6 | 31.2 | 31.6 | 20.4 | 0.8 | 31.8 | 22.7 | 25.7 | 45.4 | 63.4 | 66.9 |
| 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 | 12 | 12 | 12 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
Reserves ReservesCr | 402 | 457 | 575 | 616 | 640 | 637 | 710 | 731 | 815 | 898 | 1,017 |
| 620 | 711 | 858 | 1,076 | 960 | 1,393 | 1,904 | 1,978 | 1,898 | 1,881 | 2,063 | |
| 261 | 189 | 195 | 276 | 342 | 403 | 319 | 272 | 357 | 393 | 409 | |
| 1,295 | 1,369 | 1,663 | 2,015 | 1,987 | 2,476 | 2,974 | 3,048 | 3,104 | 3,206 | 3,527 | |
| 705 | 781 | 990 | 1,171 | 980 | 1,429 | 1,881 | 1,818 | 1,788 | 1,747 | 1,804 | |
| 590 | 588 | 673 | 844 | 1,007 | 1,047 | 1,093 | 1,230 | 1,316 | 1,459 | 1,723 | |
| 1,295 | 1,369 | 1,663 | 2,015 | 1,987 | 2,476 | 2,974 | 3,048 | 3,104 | 3,206 | 3,527 |
| 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 | 12 | 12 | 12 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
Reserves ReservesCr | 402 | 457 | 575 | 616 | 640 | 637 | 710 | 731 | 815 | 898 | 1,017 |
| 620 | 711 | 858 | 1,076 | 960 | 1,393 | 1,904 | 1,978 | 1,898 | 1,881 | 2,063 | |
| 261 | 189 | 195 | 276 | 342 | 403 | 319 | 272 | 357 | 393 | 409 | |
| 1,295 | 1,369 | 1,663 | 2,015 | 1,987 | 2,476 | 2,974 | 3,048 | 3,104 | 3,206 | 3,527 | |
| 705 | 781 | 990 | 1,171 | 980 | 1,429 | 1,881 | 1,818 | 1,788 | 1,747 | 1,804 | |
| 590 | 588 | 673 | 844 | 1,007 | 1,047 | 1,093 | 1,230 | 1,316 | 1,459 | 1,723 | |
| 1,295 | 1,369 | 1,663 | 2,015 | 1,987 | 2,476 | 2,974 | 3,048 | 3,104 | 3,206 | 3,527 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 148 | 155 | 131 | 184 | 184 | 148 | 28 | 370 | 329 | 400 | 477 | |
| -69 | -75 | -135 | -230 | -242 | -118 | -120 | -152 | -150 | -213 | -292 | |
| -82 | -75 | 9 | 38 | 70 | -31 | 84 | -216 | -146 | -188 | -175 | |
Net Cash Flow Net Cash FlowCr | -2 | 5 | 5 | -9 | 12 | 0 | -9 | 3 | 34 | 0 | 11 |
Free Cash Flow Free Cash FlowCr | 74 | 78 | -64 | -50 | -60 | 29 | -94 | 217 | 179 | 192 | 203 |
CFO To PAT CFO To PAT% | 370.8 | 262.0 | 173.6 | 241.0 | 388.4 | 1,23,500.0 | 37.2 | 719.8 | 559.2 | 357.0 | 302.0 |
CFO To EBITDA CFO To EBITDA% | 86.0 | 83.6 | 66.0 | 74.8 | 106.9 | 103.6 | 10.8 | 167.8 | 123.9 | 113.6 | 115.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 148 | 155 | 131 | 184 | 184 | 148 | 28 | 370 | 329 | 400 | 477 | |
| -69 | -75 | -135 | -230 | -242 | -118 | -120 | -152 | -150 | -213 | -292 | |
| -82 | -75 | 9 | 38 | 70 | -31 | 84 | -216 | -146 | -188 | -175 | |
Net Cash Flow Net Cash FlowCr | -2 | 5 | 5 | -9 | 12 | 0 | -9 | 3 | 34 | 0 | 11 |
Free Cash Flow Free Cash FlowCr | 74 | 78 | -64 | -50 | -60 | 29 | -94 | 217 | 179 | 192 | 203 |
CFO To PAT CFO To PAT% | 370.8 | 262.0 | 173.6 | 241.0 | 388.4 | 1,23,500.0 | 37.2 | 719.8 | 559.2 | 357.0 | 302.0 |
CFO To EBITDA CFO To EBITDA% | 86.0 | 83.6 | 66.0 | 74.8 | 106.9 | 103.6 | 10.8 | 167.8 | 123.9 | 113.6 | 115.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,158 | 1,588 | 2,719 | 2,178 | 748 | 1,091 | 1,231 | 1,087 | 1,460 | 1,418 | 2,435 | 5,474 |
Price To Earnings Price To Earnings | 29.8 | 26.8 | 36.2 | 28.5 | 15.3 | 596.8 | 16.1 | 19.6 | 23.3 | 12.8 | 15.7 | 33.5 |
Price To Sales Price To Sales | 0.6 | 0.7 | 1.1 | 0.6 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.3 | 0.5 | 1.0 |
Price To Book Price To Book | 2.8 | 3.4 | 4.6 | 3.4 | 1.1 | 1.6 | 1.7 | 1.4 | 1.7 | 1.5 | 2.3 | 5.3 |
EV To EBITDA EV To EBITDA | 8.6 | 10.0 | 15.1 | 10.6 | 7.3 | 12.5 | 8.3 | 8.6 | 8.4 | 6.1 | 7.8 | 14.1 |
GPM GPM% | 25.5 | 25.5 | 23.3 | 21.7 | 23.0 | 22.6 | 19.4 | 19.2 | 20.1 | 22.7 | 24.3 | 24.3 |
OPM OPM% | 8.7 | 8.6 | 7.8 | 7.1 | 6.4 | 5.9 | 6.4 | 4.8 | 5.3 | 7.4 | 7.5 | 7.6 |
NPM NPM% | 2.0 | 2.7 | 3.0 | 2.2 | 1.8 | 0.0 | 1.9 | 1.1 | 1.2 | 2.4 | 2.9 | 2.9 |
ROCE ROCE% | 15.2 | 17.0 | 17.2 | 16.4 | 8.6 | 4.4 | 10.5 | 10.9 | 12.2 | 16.3 | 18.2 | 18.2 |
ROE ROE% | 9.7 | 12.6 | 12.9 | 11.9 | 7.1 | 0.0 | 10.1 | 6.8 | 7.0 | 12.2 | 15.2 | 15.2 |
ROA ROA% | 3.1 | 4.3 | 4.5 | 3.8 | 2.4 | 0.0 | 2.5 | 1.7 | 1.9 | 3.5 | 4.5 | 4.5 |
| 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 | 1,158 | 1,588 | 2,719 | 2,178 | 748 | 1,091 | 1,231 | 1,087 | 1,460 | 1,418 | 2,435 | 5,474 |
Price To Earnings Price To Earnings | 29.8 | 26.8 | 36.2 | 28.5 | 15.3 | 596.8 | 16.1 | 19.6 | 23.3 | 12.8 | 15.7 | 33.5 |
Price To Sales Price To Sales | 0.6 | 0.7 | 1.1 | 0.6 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.3 | 0.5 | 1.0 |
Price To Book Price To Book | 2.8 | 3.4 | 4.6 | 3.4 | 1.1 | 1.6 | 1.7 | 1.4 | 1.7 | 1.5 | 2.3 | 5.3 |
EV To EBITDA EV To EBITDA | 8.6 | 10.0 | 15.1 | 10.6 | 7.3 | 12.5 | 8.3 | 8.6 | 8.4 | 6.1 | 7.8 | 14.1 |
GPM GPM% | 25.5 | 25.5 | 23.3 | 21.7 | 23.0 | 22.6 | 19.4 | 19.2 | 20.1 | 22.7 | 24.3 | 24.3 |
OPM OPM% | 8.7 | 8.6 | 7.8 | 7.1 | 6.4 | 5.9 | 6.4 | 4.8 | 5.3 | 7.4 | 7.5 | 7.6 |
NPM NPM% | 2.0 | 2.7 | 3.0 | 2.2 | 1.8 | 0.0 | 1.9 | 1.1 | 1.2 | 2.4 | 2.9 | 2.9 |
ROCE ROCE% | 15.2 | 17.0 | 17.2 | 16.4 | 8.6 | 4.4 | 10.5 | 10.9 | 12.2 | 16.3 | 18.2 | 18.2 |
ROE ROE% | 9.7 | 12.6 | 12.9 | 11.9 | 7.1 | 0.0 | 10.1 | 6.8 | 7.0 | 12.2 | 15.2 | 15.2 |
ROA ROA% | 3.1 | 4.3 | 4.5 | 3.8 | 2.4 | 0.0 | 2.5 | 1.7 | 1.9 | 3.5 | 4.5 | 4.5 |
Documents — Wheels India Ltd
Concall Transcript Summaries — Wheels India Ltd