| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 269 | 116 | 262 | 226 | 237 | 235 | 272 | 257 | 241 | 263 | 284 | 312 | |
Growth YoY Revenue Growth YoY% | 43.9 | -54.1 | -7.0 | 18.2 | -11.7 | 103.1 | 3.8 | 14.1 | 1.6 | 11.7 | 4.2 | 21.2 |
| 282 | 126 | 142 | 201 | 233 | 242 | 245 | 232 | 230 | 270 | 241 | 298 | |
| -13 | -10 | 121 | 25 | 4 | -7 | 28 | 25 | 11 | -8 | 42 | 14 | |
OPM OPM% | -5.0 | -9.1 | 46.0 | 10.9 | 1.7 | -3.0 | 10.1 | 9.8 | 4.5 | -2.9 | 14.9 | 4.5 |
| 60 | 891 | 15 | 17 | 59 | 54 | 25 | 45 | 225 | 47 | 8 | 55 | |
Interest Expense Interest ExpenseCr | 74 | 72 | 68 | 69 | 71 | 63 | 59 | 63 | 61 | 56 | 62 | 62 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 7 | 8 | 8 | 8 |
PBT PBTCr | -34 | 802 | 61 | -34 | -15 | -24 | -15 | 0 | 167 | -25 | -20 | -1 |
| -2 | 73 | -2 | -1 | 0 | 2 | 6 | 0 | 3 | 2 | 12 | -1 | |
| -32 | 729 | 63 | -34 | -15 | -25 | -21 | 0 | 164 | -26 | -32 | 0 | |
Growth YoY PAT Growth YoY% | 28.1 | 18,372.9 | -38.0 | 29.3 | 54.1 | -103.5 | -132.7 | 98.6 | 1,211.6 | -4.7 | -52.3 | 110.4 |
NPM NPM% | -12.0 | 629.9 | 24.1 | -14.9 | -6.2 | -10.7 | -7.6 | -0.2 | 68.1 | -10.1 | -11.2 | 0.0 |
| -10.7 | 244.9 | 21.4 | -11.2 | -4.8 | -8.3 | -7.0 | 0.0 | 55.3 | -8.7 | -10.4 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 269 | 116 | 262 | 226 | 237 | 235 | 272 | 257 | 241 | 263 | 284 | 312 | |
Growth YoY Revenue Growth YoY% | 43.9 | -54.1 | -7.0 | 18.2 | -11.7 | 103.1 | 3.8 | 14.1 | 1.6 | 11.7 | 4.2 | 21.2 |
| 282 | 126 | 142 | 201 | 233 | 242 | 245 | 232 | 230 | 270 | 241 | 298 | |
| -13 | -10 | 121 | 25 | 4 | -7 | 28 | 25 | 11 | -8 | 42 | 14 | |
OPM OPM% | -5.0 | -9.1 | 46.0 | 10.9 | 1.7 | -3.0 | 10.1 | 9.8 | 4.5 | -2.9 | 14.9 | 4.5 |
| 60 | 891 | 15 | 17 | 59 | 54 | 25 | 45 | 225 | 47 | 8 | 55 | |
Interest Expense Interest ExpenseCr | 74 | 72 | 68 | 69 | 71 | 63 | 59 | 63 | 61 | 56 | 62 | 62 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 7 | 8 | 8 | 8 |
PBT PBTCr | -34 | 802 | 61 | -34 | -15 | -24 | -15 | 0 | 167 | -25 | -20 | -1 |
| -2 | 73 | -2 | -1 | 0 | 2 | 6 | 0 | 3 | 2 | 12 | -1 | |
| -32 | 729 | 63 | -34 | -15 | -25 | -21 | 0 | 164 | -26 | -32 | 0 | |
Growth YoY PAT Growth YoY% | 28.1 | 18,372.9 | -38.0 | 29.3 | 54.1 | -103.5 | -132.7 | 98.6 | 1,211.6 | -4.7 | -52.3 | 110.4 |
NPM NPM% | -12.0 | 629.9 | 24.1 | -14.9 | -6.2 | -10.7 | -7.6 | -0.2 | 68.1 | -10.1 | -11.2 | 0.0 |
| -10.7 | 244.9 | 21.4 | -11.2 | -4.8 | -8.3 | -7.0 | 0.0 | 55.3 | -8.7 | -10.4 | 0.2 |
| 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 | 553 | 603 | 550 | 774 | 771 | 834 | 722 | 955 | 838 | 970 | 1,045 | 1,099 |
Growth Revenue Growth% | 6.2 | 9.2 | -8.9 | 40.9 | -0.4 | 8.1 | -13.4 | 32.3 | -12.3 | 15.8 | 7.7 | 9.7 |
| 569 | 570 | 582 | 793 | 763 | 778 | 710 | 927 | 786 | 921 | 974 | 1,040 | |
| -16 | 34 | -33 | -18 | 8 | 56 | 12 | 28 | 52 | 49 | 71 | 60 | |
OPM OPM% | -3.0 | 5.6 | -6.0 | -2.4 | 1.1 | 6.7 | 1.7 | 2.9 | 6.2 | 5.1 | 6.8 | 5.4 |
| 4 | 27 | 107 | -13 | -148 | 62 | 230 | 562 | 1,041 | 154 | 324 | 334 | |
Interest Expense Interest ExpenseCr | 39 | 66 | 92 | 113 | 160 | 202 | 264 | 248 | 282 | 262 | 243 | 241 |
Depreciation DepreciationCr | 8 | 15 | 20 | 21 | 25 | 29 | 23 | 27 | 27 | 29 | 30 | 31 |
PBT PBTCr | -60 | -20 | -38 | -165 | -325 | -113 | -45 | 314 | 784 | -88 | 122 | 122 |
| -21 | 0 | 3 | -17 | 71 | -15 | -10 | 4 | 71 | 7 | 16 | 16 | |
PAT PATCr | -38 | -20 | -41 | -148 | -396 | -98 | -35 | 309 | 713 | -94 | 106 | 106 |
Growth PAT Growth% | -29.4 | 47.1 | -102.7 | -259.5 | -168.1 | 75.2 | 64.5 | 989.9 | 130.3 | -113.2 | 212.1 | 273.6 |
NPM NPM% | -6.9 | -3.4 | -7.5 | -19.1 | -51.3 | -11.8 | -4.8 | 32.4 | 85.1 | -9.7 | 10.1 | 9.7 |
| -12.9 | -8.8 | -10.5 | -43.6 | -124.6 | -28.6 | -12.0 | 104.3 | 239.7 | -31.3 | 36.3 | 36.4 |
| 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 | 553 | 603 | 550 | 774 | 771 | 834 | 722 | 955 | 838 | 970 | 1,045 | 1,099 |
Growth Revenue Growth% | 6.2 | 9.2 | -8.9 | 40.9 | -0.4 | 8.1 | -13.4 | 32.3 | -12.3 | 15.8 | 7.7 | 9.7 |
| 569 | 570 | 582 | 793 | 763 | 778 | 710 | 927 | 786 | 921 | 974 | 1,040 | |
| -16 | 34 | -33 | -18 | 8 | 56 | 12 | 28 | 52 | 49 | 71 | 60 | |
OPM OPM% | -3.0 | 5.6 | -6.0 | -2.4 | 1.1 | 6.7 | 1.7 | 2.9 | 6.2 | 5.1 | 6.8 | 5.4 |
| 4 | 27 | 107 | -13 | -148 | 62 | 230 | 562 | 1,041 | 154 | 324 | 334 | |
Interest Expense Interest ExpenseCr | 39 | 66 | 92 | 113 | 160 | 202 | 264 | 248 | 282 | 262 | 243 | 241 |
Depreciation DepreciationCr | 8 | 15 | 20 | 21 | 25 | 29 | 23 | 27 | 27 | 29 | 30 | 31 |
PBT PBTCr | -60 | -20 | -38 | -165 | -325 | -113 | -45 | 314 | 784 | -88 | 122 | 122 |
| -21 | 0 | 3 | -17 | 71 | -15 | -10 | 4 | 71 | 7 | 16 | 16 | |
PAT PATCr | -38 | -20 | -41 | -148 | -396 | -98 | -35 | 309 | 713 | -94 | 106 | 106 |
Growth PAT Growth% | -29.4 | 47.1 | -102.7 | -259.5 | -168.1 | 75.2 | 64.5 | 989.9 | 130.3 | -113.2 | 212.1 | 273.6 |
NPM NPM% | -6.9 | -3.4 | -7.5 | -19.1 | -51.3 | -11.8 | -4.8 | 32.4 | 85.1 | -9.7 | 10.1 | 9.7 |
| -12.9 | -8.8 | -10.5 | -43.6 | -124.6 | -28.6 | -12.0 | 104.3 | 239.7 | -31.3 | 36.3 | 36.4 |
| 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 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 |
Reserves ReservesCr | 1,760 | 1,880 | 2,378 | 2,152 | 1,095 | 1,849 | 2,885 | 2,312 | 3,830 | 4,959 | 3,533 |
| 900 | 840 | 1,009 | 1,153 | 1,360 | 1,304 | 1,420 | 1,601 | 2,151 | 1,827 | 2,103 | |
| 284 | 461 | 771 | 1,095 | 1,446 | 1,680 | 1,862 | 1,820 | 1,439 | 2,068 | 1,457 | |
| 2,991 | 3,235 | 4,198 | 4,427 | 3,941 | 4,909 | 6,244 | 5,809 | 7,494 | 8,927 | 7,164 | |
| 972 | 906 | 1,173 | 1,549 | 1,662 | 1,688 | 1,913 | 2,427 | 1,604 | 1,593 | 1,387 | |
| 2,019 | 2,328 | 3,025 | 2,878 | 2,279 | 3,220 | 4,330 | 3,382 | 5,890 | 7,334 | 5,776 | |
| 2,991 | 3,235 | 4,198 | 4,427 | 3,941 | 4,909 | 6,244 | 5,809 | 7,494 | 8,927 | 7,164 |
| 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 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 |
Reserves ReservesCr | 1,760 | 1,880 | 2,378 | 2,152 | 1,095 | 1,849 | 2,885 | 2,312 | 3,830 | 4,959 | 3,533 |
| 900 | 840 | 1,009 | 1,153 | 1,360 | 1,304 | 1,420 | 1,601 | 2,151 | 1,827 | 2,103 | |
| 284 | 461 | 771 | 1,095 | 1,446 | 1,680 | 1,862 | 1,820 | 1,439 | 2,068 | 1,457 | |
| 2,991 | 3,235 | 4,198 | 4,427 | 3,941 | 4,909 | 6,244 | 5,809 | 7,494 | 8,927 | 7,164 | |
| 972 | 906 | 1,173 | 1,549 | 1,662 | 1,688 | 1,913 | 2,427 | 1,604 | 1,593 | 1,387 | |
| 2,019 | 2,328 | 3,025 | 2,878 | 2,279 | 3,220 | 4,330 | 3,382 | 5,890 | 7,334 | 5,776 | |
| 2,991 | 3,235 | 4,198 | 4,427 | 3,941 | 4,909 | 6,244 | 5,809 | 7,494 | 8,927 | 7,164 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -12 | 109 | -125 | -45 | 126 | 109 | 62 | 269 | 71 | -1 | 144 | |
| -46 | -5 | -97 | -114 | -360 | -204 | 69 | -159 | 475 | 183 | 20 | |
| 66 | -98 | 214 | 160 | 232 | 90 | -87 | -89 | -583 | -163 | -175 | |
Net Cash Flow Net Cash FlowCr | 8 | 5 | -9 | 2 | -2 | -5 | 44 | 22 | -36 | 18 | -12 |
Free Cash Flow Free Cash FlowCr | -98 | 100 | -153 | -169 | 33 | 108 | 56 | 259 | 101 | -16 | 118 |
CFO To PAT CFO To PAT% | 31.1 | -536.1 | 304.8 | 30.2 | -31.7 | -111.7 | -176.9 | 87.0 | 10.0 | 1.4 | 135.9 |
CFO To EBITDA CFO To EBITDA% | 73.0 | 321.0 | 382.1 | 242.6 | 1,483.4 | 196.0 | 505.3 | 967.8 | 137.9 | -2.6 | 203.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -12 | 109 | -125 | -45 | 126 | 109 | 62 | 269 | 71 | -1 | 144 | |
| -46 | -5 | -97 | -114 | -360 | -204 | 69 | -159 | 475 | 183 | 20 | |
| 66 | -98 | 214 | 160 | 232 | 90 | -87 | -89 | -583 | -163 | -175 | |
Net Cash Flow Net Cash FlowCr | 8 | 5 | -9 | 2 | -2 | -5 | 44 | 22 | -36 | 18 | -12 |
Free Cash Flow Free Cash FlowCr | -98 | 100 | -153 | -169 | 33 | 108 | 56 | 259 | 101 | -16 | 118 |
CFO To PAT CFO To PAT% | 31.1 | -536.1 | 304.8 | 30.2 | -31.7 | -111.7 | -176.9 | 87.0 | 10.0 | 1.4 | 135.9 |
CFO To EBITDA CFO To EBITDA% | 73.0 | 321.0 | 382.1 | 242.6 | 1,483.4 | 196.0 | 505.3 | 967.8 | 137.9 | -2.6 | 203.4 |
| 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 | 263 | 373 | 504 | 323 | 81 | 237 | 522 | 323 | 977 | 696 | 631 | 836 |
Price To Earnings Price To Earnings | 1.0 | 1.4 | 5.8 | 7.7 | ||||||||
Price To Sales Price To Sales | 0.5 | 0.6 | 0.9 | 0.4 | 0.1 | 0.3 | 0.7 | 0.3 | 1.2 | 0.7 | 0.6 | 0.8 |
Price To Book Price To Book | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | -50.2 | 32.4 | -47.8 | -87.8 | 202.2 | 41.5 | 217.8 | 83.7 | 51.5 | 51.5 | 39.9 | 47.5 |
GPM GPM% | 20.5 | 27.8 | 14.0 | 17.7 | 18.9 | 23.3 | 20.1 | 17.3 | 30.5 | 23.4 | 25.4 | 25.4 |
OPM OPM% | -3.0 | 5.6 | -6.0 | -2.4 | 1.1 | 6.7 | 1.7 | 2.9 | 6.2 | 5.1 | 6.8 | 5.4 |
NPM NPM% | -6.9 | -3.4 | -7.5 | -19.1 | -51.3 | -11.8 | -4.8 | 32.4 | 85.1 | -9.7 | 10.1 | 9.7 |
ROCE ROCE% | -0.8 | 1.7 | 1.6 | -1.5 | -5.8 | 2.2 | 4.1 | 11.3 | 17.1 | 2.3 | 5.9 | 5.9 |
ROE ROE% | -2.1 | -1.1 | -1.7 | -6.8 | -35.2 | -5.2 | -1.2 | 13.2 | 18.5 | -1.9 | 3.0 | 3.0 |
ROA ROA% | -1.3 | -0.6 | -1.0 | -3.3 | -10.0 | -2.0 | -0.6 | 5.3 | 9.5 | -1.1 | 1.5 | 1.5 |
| 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 | 263 | 373 | 504 | 323 | 81 | 237 | 522 | 323 | 977 | 696 | 631 | 836 |
Price To Earnings Price To Earnings | 1.0 | 1.4 | 5.8 | 7.7 | ||||||||
Price To Sales Price To Sales | 0.5 | 0.6 | 0.9 | 0.4 | 0.1 | 0.3 | 0.7 | 0.3 | 1.2 | 0.7 | 0.6 | 0.8 |
Price To Book Price To Book | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | -50.2 | 32.4 | -47.8 | -87.8 | 202.2 | 41.5 | 217.8 | 83.7 | 51.5 | 51.5 | 39.9 | 47.5 |
GPM GPM% | 20.5 | 27.8 | 14.0 | 17.7 | 18.9 | 23.3 | 20.1 | 17.3 | 30.5 | 23.4 | 25.4 | 25.4 |
OPM OPM% | -3.0 | 5.6 | -6.0 | -2.4 | 1.1 | 6.7 | 1.7 | 2.9 | 6.2 | 5.1 | 6.8 | 5.4 |
NPM NPM% | -6.9 | -3.4 | -7.5 | -19.1 | -51.3 | -11.8 | -4.8 | 32.4 | 85.1 | -9.7 | 10.1 | 9.7 |
ROCE ROCE% | -0.8 | 1.7 | 1.6 | -1.5 | -5.8 | 2.2 | 4.1 | 11.3 | 17.1 | 2.3 | 5.9 | 5.9 |
ROE ROE% | -2.1 | -1.1 | -1.7 | -6.8 | -35.2 | -5.2 | -1.2 | 13.2 | 18.5 | -1.9 | 3.0 | 3.0 |
ROA ROA% | -1.3 | -0.6 | -1.0 | -3.3 | -10.0 | -2.0 | -0.6 | 5.3 | 9.5 | -1.1 | 1.5 | 1.5 |
Documents — Zuari Industries Ltd
Concall Transcript Summaries — Zuari Industries Ltd