sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
ULTRACEMCO logo

ULTRACEMCO - UltraTech Cement Ltd Share Price

Cement & Cement Products

₹12722.00-51.00(-0.40%)
Market Closed as of Feb 6, 2026, 15:30 IST

Valuation

Market Cap3.76 LCr
Price/Earnings (Trailing)49.02
Price/Sales (Trailing)4.36
EV/EBITDA24.28
Price/Free Cashflow235.48
MarketCap/EBT37.37
Enterprise Value4.01 LCr

Fundamentals

Growth & Returns

Price Change 1W0.40%
Price Change 1M4.7%
Price Change 6M5.1%
Price Change 1Y10.2%
3Y Cumulative Return21.5%
5Y Cumulative Return15%
7Y Cumulative Return20%
10Y Cumulative Return16.3%
Revenue (TTM)
86.37 kCr
Rev. Growth (Yr)26%
Earnings (TTM)7.66 kCr
Earnings Growth (Yr)17.4%

Profitability

Operating Margin12%
EBT Margin12%
Return on Equity10.09%
Return on Assets5.58%
Free Cashflow Yield0.42%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-16.5 kCr
Cash Flow from Operations (TTM)10.67 kCr
Cash Flow from Financing (TTM)5.08 kCr
Cash & Equivalents112.15 Cr
Free Cash Flow (TTM)1.54 kCr
Free Cash Flow/Share (TTM)52.4

Balance Sheet

Total Assets1.37 LCr
Total Liabilities61.34 kCr
Shareholder Equity75.97 kCr
Current Assets23.76 kCr
Current Liabilities34.9 kCr
Net PPE77.47 kCr
Inventory10.47 kCr
Goodwill7.8 kCr

Capital Structure & Leverage

Debt Ratio0.18
Debt/Equity0.32
Interest Coverage4.42
Interest/Cashflow Ops7.64

Dividend & Shareholder Returns

Dividend/Share (TTM)77.5
Dividend Yield0.61%
Shares Dilution (1Y)2.1%
Shares Dilution (3Y)2.1%
Pros

Balance Sheet: Strong Balance Sheet.

Growth: Good revenue growth. With 42% growth over past three years, the company is going strong.

Smart Money: Smart money has been increasing their position in the stock.

Profitability: Recent profitability of 9% is a good sign.

Size: It is among the top 200 market size companies of india.

Past Returns: Outperforming stock! In past three years, the stock has provided 21.5% return compared to 13% by NIFTY 50.

Cons

No major cons observed.

Price to Sales Ratio

Latest reported: 4.4

Revenue (Last 12 mths)

Latest reported: 86.4 kCr

Net Income (Last 12 mths)

Latest reported: 7.7 kCr
Pros

Balance Sheet: Strong Balance Sheet.

Growth: Good revenue growth. With 42% growth over past three years, the company is going strong.

Smart Money: Smart money has been increasing their position in the stock.

Profitability: Recent profitability of 9% is a good sign.

Size: It is among the top 200 market size companies of india.

Past Returns: Outperforming stock! In past three years, the stock has provided 21.5% return compared to 13% by NIFTY 50.

Cons

No major cons observed.

Investor Care

Dividend Yield0.61%
Dividend/Share (TTM)77.5
Shares Dilution (1Y)2.1%
Earnings/Share (TTM)260.58

Financial Health

Current Ratio0.68
Debt/Equity0.32

Technical Indicators

RSI (14d)65.36
RSI (5d)55.76
RSI (21d)61.96
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 Signal

Latest News and Updates from UltraTech Cement

Updated Feb 6, 2026

The Good News

Business Today

JM Financial highlights UltraTech Cement as their top stock pick, assigning it a 'Buy' rating with a target price of Rs 14,500.

Business Today

Pan-India average cement prices have increased by 1.5-2% MoM, indicating strong demand.

Business Today

Industry demand is projected to sustain momentum, supported by government infrastructure initiatives and housing projects.

Summary of Latest Earnings Report from UltraTech Cement

Summary of UltraTech Cement's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

Management provided a positive outlook for UltraTech Cement, emphasizing significant demand driven by robust government infrastructure projects across India. Key forward-looking points include:

  1. Demand Growth: Management expects a continuous solid demand pipeline due to substantial government investments in various regions, including:

    • Punjab: INR 16,000 crores for road development.
    • Delhi: INR 12,000 crores for new metro corridors.
    • Uttar Pradesh: 1,575 kilometers metro network planned.
    • Maharashtra: Various mega projects with funding like the INR 58,000 crores Uttan-Virar Sea Link.
    • South India projects, such as an expanded Bangalore metro system costing INR 10,000 crores.
  2. Capacity Expansion: UltraTech plans to add approximately 8 to 9 million tons of capacity by the end of the current quarter and an additional 12 million tons in FY '27.

  3. Financial Projections:

    • Target to reach 1.08x net debt to EBITDA by Q4 FY26, aiming for a range of 0.8 to 0.9x by the end of FY26.
    • Confidence in achieving an EBITDA per ton of over INR 1,100 in Q4 FY26.
  4. Internal Growth Funding: The company is funding its expansion through internal accruals, maintaining operational efficiency and a strong balance sheet.

  5. Operational Performance: Management highlighted an improved clinker conversion to 1.49, with expectations to reach targets of 1.54 by mid-FY27.

  6. Strategic Positioning: UltraTech is leveraging its pan-India presence and expanding retail footprint to capture incremental demand efficiently while safeguarding margins.

  7. Long-Term Vision: With India's growing infrastructure needs, management expresses confidence in sustained growth beyond FY27 and forecasts that UltraTech will play a critical role in this development.

Overall, the management remains optimistic about UltraTech's potential in a rapidly growing market, reinforced by strategic investments and operational efficiencies.

Share Holdings

Understand UltraTech Cement ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
Grasim Industries Limited56.11%
ICICI PRUDENTIAL SENSEX ETF2.26%
NPS TRUST A/C - SBI PENSION FUND - UPS - CG SCHEM2.18%
SBI ARBITRAGE OPPORTUNITIES FUND1.51%
Pilani Investment and Industries Corporation Limited1.5%
KOTAK INFRASTRUCTURE & ECONOMIC REFORM FUND1.25%

Is UltraTech Cement Better than it's peers?

Detailed comparison of UltraTech Cement against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
AMBUJACEMAmbuja Cements1.32 LCr40.8 kCr-5.40%+2.20%35.423.23--
SHREECEMShree Cements98.09 kCr

Sector Comparison: ULTRACEMCO vs Cement & Cement Products

Comprehensive comparison against sector averages

Comparative Metrics

ULTRACEMCO metrics compared to Cement

CategoryULTRACEMCOCement
PE49.0234.02
PS4.362.36
Growth19.8 %12.4 %
67% metrics above sector average
Key Insights
  • 1. ULTRACEMCO is among the Top 3 Cement & Cement Products companies by market cap.
  • 2. The company holds a market share of 19.8% in Cement & Cement Products.
  • 3. In last one year, the company has had an above average growth that other Cement & Cement Products companies.

What does UltraTech Cement Ltd do?

Cement & Cement Products•Construction Materials•Large Cap

UltraTech Cement is a leading company in the Cement & Cement Products industry, with the stock ticker ULTRACEMCO and a notable market capitalization of Rs. 349,731.2 Crores. Headquartered in Mumbai, India, it was incorporated in 2000 and operates as a subsidiary of Grasim Industries Limited.

The company primarily focuses on the manufacture and sale of a diverse range of products including clinker, cement, and related items. Its product offerings encompass:

  • Cement Types: Ordinary Portland, Portland pozzolana, composite, Portland slag, water-repellent, and white cement.

  • Specialty Products: Wall care putty, ready-mix concrete, concrete blocks, and dry mix mortars, which include tile and marble binders, plasters and mortars, industrial and precision grouts, and flooring screeds.

  • Waterproofing Systems: Both liquid and cementitious solutions.

UltraTech Cement is also involved in the generation of electricity through wind and solar energy.

Additionally, the company operates retail stores under the UltraTech Home Expert Store brand, which offer a wide array of building materials such as TMT steel bars, paints, waterproofing solutions, plumbing materials, and flooring options like marble and granite. It provides mobile concrete labs for technical assessments, along with Vastu, pest control, and water testing services, as well as home loans.

The product brands include UltraTech, Enviroplus, Décor, MaxSheen, DuraFacad, iFloors, and several others. UltraTech Cement also exports its products to regions such as the United Arab Emirates, Bahrain, and Sri Lanka.

With a trailing twelve-month revenue of Rs. 72,082.9 Crores, the company demonstrates a robust financial performance with a revenue growth of 39.4% over the past three years. UltraTech Cement also distributes dividends to its investors, boasting a dividend yield of 0.62% annually, having returned Rs. 70 in dividends per share in the last twelve months.

Industry Group:Cement & Cement Products
Employees:23,670
Website:www.ultratechcement.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Buy
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Performance Comparison

ULTRACEMCO vs Cement (2021 - 2026)

ULTRACEMCO leads the Cement sector while registering a 7.1% growth compared to the previous year.

Sharesguru Stock Score

ULTRACEMCO

51/100
Sharesguru Stock Score

ULTRACEMCO

51/100

This information is AI-generated and may contain inaccuracies. Please verify from multiple sources.

Here are the major questions and detailed answers from the Q&A section of the UltraTech Cement Limited Q3 FY26 earnings call transcript:

  1. Question: "What do you think industry's stance will be in this kind of a high expansion scenario?" Answer: "I believe that with the ongoing demand footprint and new initiatives, cement will be easily absorbed. As long as demand remains strong, we will not see any issues with pricing."

  2. Question: "What will happen with the India Cements EBITDA per ton improvement in Q4 '27?" Answer: "Most of the improvement will come from brand conversions, efficiency programs, and rising prices in southern markets. We need all factors"”prices, efficiency, and capacity utilization"”to align positively."

  3. Question: "Can you provide guidance on capacity addition for Q4 and the next two years?" Answer: "We expect an additional 8 to 9 million tons in Q4, with approximately 12 million tons coming in FY '27, and the remaining in FY '28."

  4. Question: "How has rural demand recovered in Q3 and expectations for the upcoming quarters?" Answer: "Rural demand remains buoyant, as indicated by our strong trade ratios. I anticipate solid rural demand in Q4 as well."

  5. Question: "What is your outlook on industry demand growth for Q3?" Answer: "We expect an all-India demand growth between 9% to 10% for Q3, with 6.5% to 7% for the first nine months of the fiscal year."

  6. Question: "What is the clinker conversion ratio for the quarter?" Answer: "Our clinker conversion ratio stands at 1.49 for the current quarter."

  7. Question: "Will there be any impact of increasing input costs in Q4?" Answer: "While costs may fluctuate, I don't expect significant increases. Our fuel costs remain stable, and raw material costs have matured."

  8. Question: "What are your thoughts on pricing dynamics in Southern India?" Answer: "I foresee strong institutional demand stabilizing cement pricing in the South, potentially turning it into a region with a more consistent upward pricing trend."

  9. Question: "Can you clarify the capex spend for the year and next?" Answer: "We've spent INR 7,000 crores to INR 7,200 crores in the first nine months, and expect to spend INR 2,000 crores to INR 2,500 crores in Q4, bringing the total to about INR 10,000 crores for the fiscal year."

  10. Question: "What numbers should we expect for employee costs and EBITDA per ton in Q4?" Answer: "While I expect we will do better than our current performance, I wouldn't offer specific EBITDA per ton guidance. Employee costs are up due to annual compensation increases and new capacity addition."

These summaries encapsulate the essence of the exchange while maintaining critical numerical and contextual details.

Government of Singapore - E
1.18%
PT. Indo Bharat Rayon0.78%
Hindalco Industries Limited0.43%
Shri Kumar Mangalam Birla0.15%
Thai Rayon Public Co. Ltd.0.07%
PT. Sunrise Bumi Textiles0.05%
Aditya Birla Real Estate Limited0.05%
Birla Institute of Technology and Science0.04%
PT. Elegant Textile Industry0.03%
Padmavati Investment Private Limited0.02%
Birla Group Holdings Pvt. Limited0.02%
Century Enka Limited0.01%
Smt. Rajashree Birla0.01%
IGH Holdings Private Limited0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

20.83 kCr
-1.80%
-4.30%
39.33
4.71
-
-
JKCEMENTJ.K. CEMENT44.28 kCr13.62 kCr-0.30%+16.10%43.423.25--
DALBHARATDALMIA BHARAT40.39 kCr14.92 kCr+1.80%+14.10%34.052.71--
ACCACC31.48 kCr25.11 kCr-4.30%-18.10%11.881.25--
RAMCOCEMThe Ramco Cements27.44 kCr8.73 kCr+7.90%+29.00%74.213.14--

Updates from UltraTech Cement

General • 06 Feb 2026
Newspaper Advertisement regarding the Notice of Special Window for Transfer and Dematerialisation of Physical Securities
General • 05 Feb 2026
Commissioning of cement capacity
General • 05 Feb 2026
Corporate Dossier of UltraTech Cement Limited
Allotment of ESOP / ESPS • 04 Feb 2026
Grant of Stock Options - UltraTech Cement Limited Employee Stock Options Scheme 2022
Analyst / Investor Meet • 04 Feb 2026
Intimation regarding Investor meet of UltraTech Cement Limited
Analyst / Investor Meet • 03 Feb 2026
Intimation regarding Investor meet of UltraTech Cement Limited
General • 03 Feb 2026
Disclosure w.r.t. Orders passed by GST Authority

Income Statement for UltraTech Cement

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations7.1%75,95570,90863,24052,59944,72642,125
Other Income20.6%744617503508734648
Total Income7.2%76,69971,52563,74353,10745,46042,773
Cost of Materials15.3%11,82210,2528,9337,0965,7945,513
Purchases of stock-in-trade7.8%1,8701,7341,3001,2528421,159
Employee Expense18.7%3,6053,0382,7392,5352,3532,509
Finance costs70.6%1,6519688239451,4861,986
Depreciation and Amortization27.7%4,0153,1452,8882,7152,7002,702
Other expenses7.2%46,08942,99940,16630,58523,71924,019
Total Expenses11.3%69,06362,05356,33144,74437,34437,529
Profit Before exceptional items and Tax-19.4%7,6369,4727,4128,3638,1165,244
Exceptional items before tax-34.8%-97.43-7200-260.740
Total profit before tax-19.8%7,5399,4007,4128,3637,8555,244
Current tax-62.7%8282,2182,0711,2111,415920
Deferred tax231.2%660200272-21.161,124-1,488.49
Total tax-38.5%1,4882,4182,3431,1902,539-568.16
Total profit (loss) for period-13.8%6,0407,0045,0737,3345,4625,810
Other comp. income net of taxes1933.3%67234-16.214817-17.68
Total Comprehensive Income-4.6%6,7117,0385,0577,3825,4785,793
Earnings Per Share, Basic-15.6%205.3243.05175.633254.635189.395201.612
Earnings Per Share, Diluted-15.6%205.13242.87175.539254.527189.328201.552
Debt equity ratio0.1%03101701802--
Debt service coverage ratio-0.3%0.04880.05160.05680.0293--
Interest service coverage ratio-6.2%0.07240.12680.12370.1189--
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations11.3%21,83019,60721,27523,06317,19315,635
Other Income-22%136174180102244221
Total Income11%21,96519,78121,45623,16517,43815,855
Cost of Materials8.7%3,6783,3843,4333,5302,7682,570
Purchases of stock-in-trade2.6%594579535583636474
Employee Expense-2.2%1,0411,064972982850914
Finance costs7.2%492459433475382317
Depreciation and Amortization3%1,1821,1481,1071,125917904
Other expenses7.9%12,47011,55712,07413,11410,1609,786
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations4.7%71,89568,64161,32650,66343,18840,649
Other Income4.7%693662689612789727
Total Income4.7%72,58869,30362,01651,27543,97741,376
Cost of Materials11%10,5899,5438,5046,4605,1754,961
Purchases of stock-in-trade17.6%2,0001,7013,0212,4581,9372,263

Balance Sheet for UltraTech Cement

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-76.2%112467183554186370
Current investments-16.3%2,3922,8593,5085,4853,7895,837
Loans, current11.1%11108.328.918.177.67
Total current financial assets-6.7%10,95011,73112,80112,86510,43912,295
Inventories9.5%10,4719,5639,0288,3307,6466,612
Current tax assets3.5%60580.080.070.070.07
Total current assets0.7%23,75723,60023,73223,14320,23920,725
Property, plant and equipment1.9%77,47276,01554,56750,12647,72746,480
Capital work-in-progress16.5%7,2066,1886,4106,7835,3064,035
Goodwill1.5%7,7957,6826,9476,3456,3406,329
Non-current investments21.8%2,4321,9973,9581,7951,646584
Loans, non-current120%34166.968.318.339.22
Total non-current financial assets10.8%5,4804,9475,5433,2612,8282,475
Total non-current assets3.1%113,394109,96083,82077,64473,74170,644
Total assets2.7%137,305133,697107,611100,80293,99191,387
Borrowings, non-current-6.3%14,79015,7817,8855,3085,1665,356
Total non-current financial liabilities-6.8%15,78416,9378,9166,4916,4596,687
Provisions, non-current2.2%912892720671652624
Total non-current liabilities-3.7%26,43427,43916,44813,61313,40413,575
Borrowings, current30.4%9,4557,2508,0374,9915,1534,544
Total current financial liabilities10.7%25,82223,33321,56618,95817,90716,684
Provisions, current3.4%362350241258223204
Current tax liabilities50.5%2,9941,9901,9111,9831,5901,366
Total current liabilities7.8%34,90432,36528,39326,90624,38323,432
Total liabilities2.6%61,33859,80444,84140,51937,78837,007
Equity share capital0%295295289289289289
Non controlling interest23.4%3,9343,1871,4055657-
Total equity2.8%75,96773,89362,77060,28356,20454,380
Total equity and liabilities2.7%137,305133,697107,611100,80293,99191,387
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-84.6%49312169542143301
Current investments-17.2%2,3662,8583,5085,4833,7705,803
Loans, current2175.9%1999.78.098.72,5372,536
Total current financial assets-3.3%9,0019,31010,90211,11811,43513,874
Inventories9.2%9,3588,5678,5228,0367,0566,084
Total current assets0.6%20,03119,90921,21321,03620,68021,848
Property, plant and equipment2.3%63,26461,82351,92648,71143,54042,392

Cash Flow for UltraTech Cement

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs70.6%1,651968823945--
Change in inventories81.4%-316.93-1,711.53-991.91-1,578.96--
Depreciation27.7%4,0153,1452,8882,715--
Unrealised forex losses/gains307.1%58150-54.28--
Adjustments for interest income21.7%293241272164--
Share-based payments21.4%5243024--
Net Cashflows from Operations-4.6%11,97412,54810,19310,838--
Income taxes paid (refund)-21.2%1,3011,6511,1241,555--
Net Cashflows From Operating Activities-2.1%10,67310,8989,0699,283--
Cashflows used in obtaining control of subsidiaries-10,1130190--
Proceeds from sales of PPE47.1%1791229573--
Purchase of property, plant and equipment1.4%9,1299,0066,2005,613--
Proceeds from sales of long-term assets--900.8707,1940--
Purchase of other long-term assets-87907,6440--
Dividends received77.4%0.810.1600--
Interest received113.1%342161283174--
Other inflows (outflows) of cash-100.9%01160-66.18--
Net Cashflows From Investing Activities-87.8%-16,504.45-8,788.12-7,187.072,257--
Proceeds from issuing shares-20013--
Payments to acquire or redeem entity's shares0%10010011591--
Proceeds from exercise of stock options3348.3%311.874.70--
Proceeds from borrowings573%9,4101,3991,032175--
Repayments of borrowings-48.6%5501,06957910,346--
Payments of lease liabilities39.8%226162126223--
Dividends paid84%2,0121,0941,0911,065--
Interest paid61.4%1,479917765961--
Other inflows (outflows) of cash-106.7%0168.08901--
Net Cashflows from Financing Activities363.4%5,076-1,925.65-1,631-11,596.45--
Effect of exchange rate on cash eq.278.8%3.79-0.56-0.61-0.47--
Net change in cash and cash eq.-513.4%-751.47183250-56.67--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs69.1%1,465867755798--
Change in inventories84%-282.02-1,769.69-921.7-1,440.49--
Depreciation23.5%3,7393,0272,6192,457--
Unrealised forex losses/gains-163.3%-79.17-29.457.630--
Dividend income-120%05.9906.92--
Adjustments for interest income10.6%261236472268--
Share-based payments17.1%4942023--
Net Cashflows from Operations

Total Expenses
8.1%
19,589
18,120
18,405
20,044
15,605
14,837
Profit Before exceptional items and Tax43%2,3771,6623,0503,1211,8331,018
Exceptional items before tax--89.230-38.38-9.3500
Total profit before tax37.6%2,2871,6623,0123,1121,8331,018
Current tax27.6%422331695358278118
Deferred tax51.2%13187922688073
Total tax32.6%554418787626358191
Total profit (loss) for period39.7%1,7291,2382,2212,4751,474825
Other comp. income net of taxes-134.6%-85.9225230-65.3179525
Total Comprehensive Income10.3%1,6441,4902,2512,4091,5531,350
Earnings Per Share, Basic41.1%58.6641.8775.6784.3850.9928.45
Earnings Per Share, Diluted41.1%58.6241.8475.6184.3150.9428.43
Debt equity ratio0%030320303100
Debt service coverage ratio2.3%0.05530.03320.07830.04460.060.06
Interest service coverage ratio0.8%0.07650.06870.09150.06730.090.08
Employee Expense
13.4%
3,299
2,910
2,562
2,359
2,182
2,336
Finance costs69.1%1,4658677557981,2591,704
Depreciation and Amortization23.5%3,7393,0272,6192,4572,4342,455
Other expenses4.3%43,73341,92337,79928,80822,50322,800
Total Expenses8.2%64,80359,91554,77042,98235,91736,156
Profit Before exceptional items and Tax-17.1%7,7859,3887,2468,2938,0605,220
Exceptional items before tax-22%-88.08-7200-1640
Total profit before tax-17.4%7,6979,3167,2468,2937,8965,220
Current tax-64%8022,2262,0461,2141,415919
Deferred tax281%702185283131,139-1,154.41
Total tax-37.6%1,5042,4112,3291,2272,554-235.78
Total profit (loss) for period-10.3%6,1936,9054,9177,0675,3425,456
Other comp. income net of taxes817.3%600-82.51-93.22-18.2664-48.67
Total Comprehensive Income-0.4%6,7926,8224,8247,0485,4065,407
Earnings Per Share, Basic-12.2%210.52239.58170.53490185.2189.15
Earnings Per Share, Diluted-12.2%210.35239.4170.44489.8185.13189.099
Debt equity ratio0.1%0280140170204048
Debt service coverage ratio-0.1%0.05210.05290.07180.03110.01460.0125
Interest service coverage ratio-6.8%0.07960.13830.1260.12720.07660.0419
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations12.5%20,08817,86419,63521,13516,32814,905
Other Income12.5%8273154115206182
Total Income12.4%20,16917,93719,79021,25016,53515,087
Cost of Materials10.7%3,0762,7802,9273,0242,4672,329
Purchases of stock-in-trade22.3%1,075879792709635489
Employee Expense-2.7%916941847831786857
Finance costs9.4%433396370400342282
Depreciation and Amortization2.2%1,0241,002975991857850
Other expenses8.1%11,40310,55011,00311,7479,7519,455
Total Expenses9.4%18,03616,49216,77817,91614,74914,105
Profit Before exceptional items and Tax47.6%2,1331,4453,0113,3351,786982
Exceptional items before tax--80.7600000
Total profit before tax42.1%2,0531,4453,0113,3351,786982
Current tax33.4%412309682339272117
Deferred tax81.7%13072973147968
Total tax42.4%542381779652352185
Total profit (loss) for period42.1%1,5111,0642,2322,6821,434797
Other comp. income net of taxes-160.8%-92.64155-15.9-37.6216505
Total Comprehensive Income16.3%1,4181,2192,2162,6451,4511,302
Earnings Per Share, Basic43.2%51.3736.1775.8791.1849.7727.65
Earnings Per Share, Diluted43.3%51.3436.1475.8191.1149.7227.63
Debt equity ratio0%02702902702800
Debt service coverage ratio1.1%0.06240.05190.08230.05490.060.06
Interest service coverage ratio0.7%0.07150.06470.09460.09340.080.07
Capital work-in-progress
16.4%
6,934
5,956
6,350
6,736
5,211
3,807
Goodwill0%5,8905,8905,1345,1342,2092,209
Non-current investments-1.8%13,39313,6455,7203,7548,1437,056
Loans, non-current0.1%8.028.016.968.318.339.22
Total non-current financial assets-1.5%15,97816,2297,2895,2049,2898,177
Total non-current assets2.6%104,011101,41380,32375,58168,90665,036
Total assets2.2%124,058121,340101,59396,63189,59586,901
Borrowings, non-current-4.5%13,23513,8607,0474,4744,3354,535
Total non-current financial liabilities-9.4%13,48114,8767,9315,5025,4145,640
Provisions, non-current3.5%731706670645623596
Total non-current liabilities-2.3%23,23723,77915,29412,57511,55711,716
Borrowings, current33.4%7,4695,6006,5233,6144,8204,216
Total current financial liabilities11.5%21,61319,37719,31617,05617,04215,613
Provisions, current0.3%331330226243201182
Current tax liabilities50%2,9381,9591,9061,9831,5901,361
Total current liabilities7.8%30,06927,88426,08424,96123,41522,248
Total liabilities3.2%53,30651,66241,37837,53634,97233,964
Equity share capital0%295295289289289289
Total equity1.5%70,75269,67860,21559,09554,62452,937
Total equity and liabilities2.2%124,058121,340101,59396,63189,59586,901
-13.8%
10,811
12,546
10,469
10,224
-
-
Income taxes paid (refund)-25.1%1,2341,6471,1211,554--
Net Cashflows From Operating Activities-12.1%9,57610,8999,3488,670--
Cashflows used in obtaining control of subsidiaries13853%9,2106700--
Proceeds from sales of PPE-15609064--
Purchase of property, plant and equipment0.6%9,0558,9995,9225,419--
Proceeds from sales of investment property-100.8%012100--
Proceeds from sales of long-term assets--576.35000--
Purchase of other long-term assets-925000--
Dividends received-104.4%0.785.995.96.92--
Interest received102.6%317157476279--
Other inflows (outflows) of cash-102.4%043-529.43-66.18--
Net Cashflows From Investing Activities-97.3%-15,450.04-7,830-6,753.57789--
Proceeds from issuing shares-31008.67--
Payments to acquire or redeem entity's shares0%10010011591--
Proceeds from exercise of stock options14.9%21.874.74.36--
Proceeds from borrowings2103.6%9,67544085171--
Repayments of borrowings-52.3%5501,1534457,531--
Payments of lease liabilities50%202135112160--
Dividends paid84%2,0121,0941,0911,065--
Interest paid52.9%1,278836704838--
Other inflows (outflows) of cash-106.7%0168.080--
Net Cashflows from Financing Activities294.5%5,566-2,860.52-2,370.09-9,500.93--
Net change in cash and cash eq.-248.9%-307.24208225-42--