| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,649 | 843 | 898 | 1,097 | 1,123 | 1,264 | 952 | 1,246 | 1,423 | 344 | 187 | 615 | |
Growth YoY Revenue Growth YoY% | 228.7 | -40.4 | -33.0 | -9.0 | -31.9 | 49.9 | 6.0 | 13.6 | 26.6 | -72.8 | -80.3 | -50.6 |
| 1,510 | 768 | 879 | 979 | 1,022 | 1,148 | 920 | 1,105 | 1,249 | 334 | 202 | 556 | |
| 139 | 75 | 19 | 118 | 101 | 117 | 32 | 141 | 174 | 9 | -14 | 59 | |
OPM OPM% | 8.4 | 8.9 | 2.1 | 10.8 | 9.0 | 9.2 | 3.4 | 11.3 | 12.2 | 2.7 | -7.7 | 9.6 |
| 45 | 43 | 131 | 12 | 81 | 51 | 61 | 72 | 923 | 43 | 11 | 97 | |
Interest Expense Interest ExpenseCr | 55 | 49 | 51 | 48 | 44 | 40 | 36 | 34 | 32 | 18 | 17 | 18 |
Depreciation DepreciationCr | 23 | 24 | 25 | 25 | 25 | 26 | 25 | 25 | 25 | 4 | 5 | 5 |
PBT PBTCr | 106 | 45 | 74 | 56 | 113 | 101 | 32 | 154 | 1,040 | 30 | -25 | 133 |
| 39 | 17 | -3 | 27 | 20 | 20 | 5 | 27 | 200 | -10 | 0 | 15 | |
| 67 | 29 | 77 | 29 | 93 | 81 | 27 | 127 | 840 | 40 | -25 | 119 | |
Growth YoY PAT Growth YoY% | 230.2 | -72.6 | 118.1 | 1,947.2 | 40.3 | 183.5 | -64.8 | 333.7 | 799.5 | -51.0 | -192.3 | -6.8 |
NPM NPM% | 4.0 | 3.4 | 8.6 | 2.7 | 8.3 | 6.4 | 2.9 | 10.2 | 59.1 | 11.6 | -13.4 | 19.3 |
| 15.8 | 6.8 | 17.9 | 2.2 | 19.3 | 13.0 | 4.7 | 23.5 | 191.7 | 9.4 | -5.9 | 28.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,649 | 843 | 898 | 1,097 | 1,123 | 1,264 | 952 | 1,246 | 1,423 | 344 | 187 | 615 | |
Growth YoY Revenue Growth YoY% | 228.7 | -40.4 | -33.0 | -9.0 | -31.9 | 49.9 | 6.0 | 13.6 | 26.6 | -72.8 | -80.3 | -50.6 |
| 1,510 | 768 | 879 | 979 | 1,022 | 1,148 | 920 | 1,105 | 1,249 | 334 | 202 | 556 | |
| 139 | 75 | 19 | 118 | 101 | 117 | 32 | 141 | 174 | 9 | -14 | 59 | |
OPM OPM% | 8.4 | 8.9 | 2.1 | 10.8 | 9.0 | 9.2 | 3.4 | 11.3 | 12.2 | 2.7 | -7.7 | 9.6 |
| 45 | 43 | 131 | 12 | 81 | 51 | 61 | 72 | 923 | 43 | 11 | 97 | |
Interest Expense Interest ExpenseCr | 55 | 49 | 51 | 48 | 44 | 40 | 36 | 34 | 32 | 18 | 17 | 18 |
Depreciation DepreciationCr | 23 | 24 | 25 | 25 | 25 | 26 | 25 | 25 | 25 | 4 | 5 | 5 |
PBT PBTCr | 106 | 45 | 74 | 56 | 113 | 101 | 32 | 154 | 1,040 | 30 | -25 | 133 |
| 39 | 17 | -3 | 27 | 20 | 20 | 5 | 27 | 200 | -10 | 0 | 15 | |
| 67 | 29 | 77 | 29 | 93 | 81 | 27 | 127 | 840 | 40 | -25 | 119 | |
Growth YoY PAT Growth YoY% | 230.2 | -72.6 | 118.1 | 1,947.2 | 40.3 | 183.5 | -64.8 | 333.7 | 799.5 | -51.0 | -192.3 | -6.8 |
NPM NPM% | 4.0 | 3.4 | 8.6 | 2.7 | 8.3 | 6.4 | 2.9 | 10.2 | 59.1 | 11.6 | -13.4 | 19.3 |
| 15.8 | 6.8 | 17.9 | 2.2 | 19.3 | 13.0 | 4.7 | 23.5 | 191.7 | 9.4 | -5.9 | 28.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 7,611 | 6,377 | 7,265 | 8,103 | 3,042 | 2,404 | 3,590 | 4,553 | 4,595 | 4,436 | 3,200 | 2,569 |
Growth Revenue Growth% | -0.3 | -16.2 | 13.9 | 11.5 | -62.5 | -21.0 | 49.3 | 26.8 | 0.9 | -3.5 | -27.9 | -44.0 |
| 7,338 | 5,906 | 6,730 | 7,788 | 2,911 | 2,198 | 3,357 | 4,221 | 4,239 | 4,068 | 2,890 | 2,341 | |
| 273 | 471 | 535 | 315 | 131 | 206 | 233 | 331 | 356 | 368 | 309 | 228 | |
OPM OPM% | 3.6 | 7.4 | 7.4 | 3.9 | 4.3 | 8.6 | 6.5 | 7.3 | 7.8 | 8.3 | 9.7 | 8.9 |
| 54 | 25 | 120 | -5 | 125 | 149 | 221 | 636 | 200 | 205 | 1,050 | 1,074 | |
Interest Expense Interest ExpenseCr | 419 | 440 | 404 | 488 | 278 | 200 | 173 | 205 | 211 | 168 | 101 | 85 |
Depreciation DepreciationCr | 66 | 77 | 83 | 87 | 68 | 68 | 67 | 79 | 95 | 102 | 59 | 39 |
PBT PBTCr | -157 | -22 | 169 | -266 | -90 | 87 | 214 | 683 | 251 | 303 | 1,199 | 1,178 |
| -34 | -9 | 23 | 7 | 210 | 38 | 47 | 129 | 80 | 72 | 217 | 204 | |
PAT PATCr | -123 | -13 | 146 | -273 | -300 | 48 | 167 | 554 | 171 | 231 | 982 | 974 |
Growth PAT Growth% | -846.3 | 89.6 | 1,235.5 | -287.2 | -10.0 | 116.0 | 246.6 | 232.7 | -69.2 | 35.1 | 325.3 | 196.0 |
NPM NPM% | -1.6 | -0.2 | 2.0 | -3.4 | -9.9 | 2.0 | 4.6 | 12.2 | 3.7 | 5.2 | 30.7 | 37.9 |
| -27.4 | -5.2 | 27.9 | 68.6 | -190.7 | -37.4 | 31.0 | 113.3 | 23.7 | 39.2 | 218.7 | 223.3 |
| 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 | 7,611 | 6,377 | 7,265 | 8,103 | 3,042 | 2,404 | 3,590 | 4,553 | 4,595 | 4,436 | 3,200 | 2,569 |
Growth Revenue Growth% | -0.3 | -16.2 | 13.9 | 11.5 | -62.5 | -21.0 | 49.3 | 26.8 | 0.9 | -3.5 | -27.9 | -44.0 |
| 7,338 | 5,906 | 6,730 | 7,788 | 2,911 | 2,198 | 3,357 | 4,221 | 4,239 | 4,068 | 2,890 | 2,341 | |
| 273 | 471 | 535 | 315 | 131 | 206 | 233 | 331 | 356 | 368 | 309 | 228 | |
OPM OPM% | 3.6 | 7.4 | 7.4 | 3.9 | 4.3 | 8.6 | 6.5 | 7.3 | 7.8 | 8.3 | 9.7 | 8.9 |
| 54 | 25 | 120 | -5 | 125 | 149 | 221 | 636 | 200 | 205 | 1,050 | 1,074 | |
Interest Expense Interest ExpenseCr | 419 | 440 | 404 | 488 | 278 | 200 | 173 | 205 | 211 | 168 | 101 | 85 |
Depreciation DepreciationCr | 66 | 77 | 83 | 87 | 68 | 68 | 67 | 79 | 95 | 102 | 59 | 39 |
PBT PBTCr | -157 | -22 | 169 | -266 | -90 | 87 | 214 | 683 | 251 | 303 | 1,199 | 1,178 |
| -34 | -9 | 23 | 7 | 210 | 38 | 47 | 129 | 80 | 72 | 217 | 204 | |
PAT PATCr | -123 | -13 | 146 | -273 | -300 | 48 | 167 | 554 | 171 | 231 | 982 | 974 |
Growth PAT Growth% | -846.3 | 89.6 | 1,235.5 | -287.2 | -10.0 | 116.0 | 246.6 | 232.7 | -69.2 | 35.1 | 325.3 | 196.0 |
NPM NPM% | -1.6 | -0.2 | 2.0 | -3.4 | -9.9 | 2.0 | 4.6 | 12.2 | 3.7 | 5.2 | 30.7 | 37.9 |
| -27.4 | -5.2 | 27.9 | 68.6 | -190.7 | -37.4 | 31.0 | 113.3 | 23.7 | 39.2 | 218.7 | 223.3 |
| 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 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 |
Reserves ReservesCr | 1,305 | 1,325 | 1,423 | 1,110 | 299 | 154 | 325 | 1,539 | 1,652 | 1,814 | 2,047 |
| 5,737 | 5,322 | 5,853 | 6,829 | 5,213 | 4,092 | 4,776 | 2,207 | 1,871 | 2,295 | 896 | |
| 583 | 544 | 555 | 910 | 594 | 641 | 642 | 730 | 659 | 214 | 265 | |
| 8,023 | 7,597 | 8,263 | 9,291 | 6,563 | 5,372 | 6,262 | 5,052 | 4,820 | 5,026 | 3,251 | |
| 5,076 | 4,524 | 5,138 | 6,231 | 3,455 | 2,699 | 3,276 | 1,788 | 1,477 | 505 | 467 | |
| 2,947 | 3,073 | 3,125 | 3,060 | 3,107 | 2,673 | 2,986 | 3,264 | 3,343 | 4,521 | 2,784 | |
| 8,023 | 7,597 | 8,263 | 9,291 | 6,563 | 5,372 | 6,262 | 5,052 | 4,820 | 5,026 | 3,251 |
| 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 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 |
Reserves ReservesCr | 1,305 | 1,325 | 1,423 | 1,110 | 299 | 154 | 325 | 1,539 | 1,652 | 1,814 | 2,047 |
| 5,737 | 5,322 | 5,853 | 6,829 | 5,213 | 4,092 | 4,776 | 2,207 | 1,871 | 2,295 | 896 | |
| 583 | 544 | 555 | 910 | 594 | 641 | 642 | 730 | 659 | 214 | 265 | |
| 8,023 | 7,597 | 8,263 | 9,291 | 6,563 | 5,372 | 6,262 | 5,052 | 4,820 | 5,026 | 3,251 | |
| 5,076 | 4,524 | 5,138 | 6,231 | 3,455 | 2,699 | 3,276 | 1,788 | 1,477 | 505 | 467 | |
| 2,947 | 3,073 | 3,125 | 3,060 | 3,107 | 2,673 | 2,986 | 3,264 | 3,343 | 4,521 | 2,784 | |
| 8,023 | 7,597 | 8,263 | 9,291 | 6,563 | 5,372 | 6,262 | 5,052 | 4,820 | 5,026 | 3,251 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -869 | 1,097 | 293 | -355 | 2,635 | 1,521 | 571 | 95 | 473 | 511 | 203 | |
| -498 | -40 | -63 | -103 | -16 | -171 | -137 | 426 | 3 | -122 | -69 | |
| 1,363 | -1,003 | -148 | 360 | -2,404 | -1,188 | -296 | -697 | -527 | -494 | -335 | |
Net Cash Flow Net Cash FlowCr | -4 | 54 | 82 | -98 | 215 | 162 | 138 | -176 | -51 | -104 | -201 |
Free Cash Flow Free Cash FlowCr | -1,019 | 952 | 221 | -502 | 2,556 | 1,449 | 344 | -150 | 453 | 433 | 103 |
CFO To PAT CFO To PAT% | 706.2 | -8,542.0 | 200.7 | 129.9 | -877.6 | 3,164.4 | 343.0 | 17.1 | 276.8 | 221.5 | 20.7 |
CFO To EBITDA CFO To EBITDA% | -318.1 | 233.0 | 54.7 | -112.7 | 2,012.9 | 739.3 | 245.0 | 28.6 | 132.8 | 138.9 | 65.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -869 | 1,097 | 293 | -355 | 2,635 | 1,521 | 571 | 95 | 473 | 511 | 203 | |
| -498 | -40 | -63 | -103 | -16 | -171 | -137 | 426 | 3 | -122 | -69 | |
| 1,363 | -1,003 | -148 | 360 | -2,404 | -1,188 | -296 | -697 | -527 | -494 | -335 | |
Net Cash Flow Net Cash FlowCr | -4 | 54 | 82 | -98 | 215 | 162 | 138 | -176 | -51 | -104 | -201 |
Free Cash Flow Free Cash FlowCr | -1,019 | 952 | 221 | -502 | 2,556 | 1,449 | 344 | -150 | 453 | 433 | 103 |
CFO To PAT CFO To PAT% | 706.2 | -8,542.0 | 200.7 | 129.9 | -877.6 | 3,164.4 | 343.0 | 17.1 | 276.8 | 221.5 | 20.7 |
CFO To EBITDA CFO To EBITDA% | -318.1 | 233.0 | 54.7 | -112.7 | 2,012.9 | 739.3 | 245.0 | 28.6 | 132.8 | 138.9 | 65.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 592 | 1,527 | 2,021 | 786 | 261 | 382 | 563 | 509 | 713 | 772 | 767 | 942 |
Price To Earnings Price To Earnings | 17.2 | 4.3 | 1.1 | 7.1 | 4.7 | 0.8 | 1.0 | |||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 |
Price To Book Price To Book | 0.4 | 1.1 | 1.4 | 0.7 | 0.8 | 1.9 | 1.5 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 20.1 | 11.8 | 11.6 | 17.9 | 21.2 | 7.9 | 10.7 | 6.6 | 5.9 | 3.5 | 4.3 | 6.7 |
GPM GPM% | 15.5 | 20.2 | 19.9 | 16.2 | 18.7 | 22.6 | 16.6 | 16.0 | 17.3 | 18.8 | 20.8 | 20.8 |
OPM OPM% | 3.6 | 7.4 | 7.4 | 3.9 | 4.3 | 8.6 | 6.5 | 7.3 | 7.8 | 8.3 | 9.7 | 8.9 |
NPM NPM% | -1.6 | -0.2 | 2.0 | -3.4 | -9.9 | 2.0 | 4.6 | 12.2 | 3.7 | 5.2 | 30.7 | 37.9 |
ROCE ROCE% | 4.2 | 7.6 | 9.8 | 3.6 | 5.9 | 14.0 | 12.8 | 24.1 | 13.3 | 18.3 | 47.6 | 47.6 |
ROE ROE% | -9.1 | -0.9 | 10.0 | -23.7 | -88.0 | 24.5 | 45.4 | 35.0 | 10.1 | 12.4 | 47.0 | 47.0 |
ROA ROA% | -1.5 | -0.2 | 1.8 | -2.9 | -4.6 | 0.9 | 2.7 | 11.0 | 3.5 | 4.6 | 30.2 | 30.2 |
| 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 | 592 | 1,527 | 2,021 | 786 | 261 | 382 | 563 | 509 | 713 | 772 | 767 | 942 |
Price To Earnings Price To Earnings | 17.2 | 4.3 | 1.1 | 7.1 | 4.7 | 0.8 | 1.0 | |||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 |
Price To Book Price To Book | 0.4 | 1.1 | 1.4 | 0.7 | 0.8 | 1.9 | 1.5 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 20.1 | 11.8 | 11.6 | 17.9 | 21.2 | 7.9 | 10.7 | 6.6 | 5.9 | 3.5 | 4.3 | 6.7 |
GPM GPM% | 15.5 | 20.2 | 19.9 | 16.2 | 18.7 | 22.6 | 16.6 | 16.0 | 17.3 | 18.8 | 20.8 | 20.8 |
OPM OPM% | 3.6 | 7.4 | 7.4 | 3.9 | 4.3 | 8.6 | 6.5 | 7.3 | 7.8 | 8.3 | 9.7 | 8.9 |
NPM NPM% | -1.6 | -0.2 | 2.0 | -3.4 | -9.9 | 2.0 | 4.6 | 12.2 | 3.7 | 5.2 | 30.7 | 37.9 |
ROCE ROCE% | 4.2 | 7.6 | 9.8 | 3.6 | 5.9 | 14.0 | 12.8 | 24.1 | 13.3 | 18.3 | 47.6 | 47.6 |
ROE ROE% | -9.1 | -0.9 | 10.0 | -23.7 | -88.0 | 24.5 | 45.4 | 35.0 | 10.1 | 12.4 | 47.0 | 47.0 |
ROA ROA% | -1.5 | -0.2 | 1.8 | -2.9 | -4.6 | 0.9 | 2.7 | 11.0 | 3.5 | 4.6 | 30.2 | 30.2 |
Documents — Zuari Agro Chemicals Ltd