Repro India (REPRO)₹313.00−0.59%Printing & Publication
In the Sep 2026 quarter (consolidated), Repro India reported sales of ₹178 Cr, up 65.6% from Sep 2025, and net profit of −₹4.77 Cr. For the year to Mar 2026, sales were ₹493 Cr and net profit −₹33.10 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 116 | 127 | 112 | 104 | 126 | 123 | 116 | 108 | 130 | 139 | 140 | 178 |
| Expenses | 102 | 113 | 103 | 101 | 115 | 114 | 109 | 99.80 | 119 | 128 | 136 | 173 |
| Operating Profit | 13.15 | 14.20 | 9.35 | 3.71 | 10.39 | 8.43 | 6.93 | 7.56 | 10.47 | 11.28 | 3.83 | 4.67 |
| OPM % | 11.3% | 11.1% | 8.3% | 3.6% | 8.2% | 6.8% | 5.9% | 7.0% | 8.0% | 8.1% | 2.7% | 2.6% |
| Other Income | 0.08 | 0.84 | 0.54 | 1.53 | 0.46 | 3.95 | 1.15 | −17.94 | 1.16 | 1.10 | 169 | 3.61 |
| Interest | 1.72 | 2.13 | 2.15 | 2.06 | 2.06 | 2.23 | 2.10 | 1.99 | 2.51 | 2.66 | 3.77 | 1.60 |
| Depreciation | 7.46 | 7.53 | 7.60 | 7.63 | 7.62 | 8.55 | 8.43 | 7.70 | 8.34 | 9.14 | 8.82 | 9.00 |
| Profit before tax | 4.05 | 5.37 | 0.15 | −4.46 | 1.20 | 1.61 | −2.46 | −20.07 | 0.78 | 0.58 | 160 | −2.33 |
| Tax % | 0.0% | 44.4% | 7.1% | 0.0% | 1.7% | 29.3% | 11.4% | 0.1% | 2.6% | 2,075.4% | 19.6% | 104.7% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −18.05 | 0.00 | 8.02 | 136 | 0.00 |
| Net Profit | 4.05 | 2.99 | 0.14 | −4.47 | 1.18 | 1.14 | −2.74 | −20.13 | 0.76 | −11.29 | 129 | −4.77 |
| EPS (Rs) | 2.84 | 2.09 | 0.10 | −3.12 | 0.83 | 0.80 | −1.92 | −14.01 | 0.53 | −7.87 | 89.76 | −3.32 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 384 | 321 | 299 | 399 | 367 | 138 | 287 | 422 | 478 | 465 | 493 | 588 |
| Expenses | 357 | 296 | 284 | 354 | 321 | 142 | 273 | 376 | 426 | 432 | 456 | 556 |
| Operating Profit | 26.08 | 25.07 | 14.03 | 45.13 | 46.13 | −5.02 | 13.04 | 44.13 | 52.13 | 32.07 | 36.09 | 30.25 |
| OPM % | 7.0% | 8.0% | 4.7% | 11.0% | 12.0% | −3.6% | 4.6% | 10.0% | 11.0% | 7.0% | 7.0% | 5.2% |
| Other Income | 4.01 | 3.01 | 27.99 | 0.00 | 1.01 | 1.01 | 1.01 | 0.99 | 2.01 | 6.01 | −15.01 | 175 |
| Interest | 19.02 | 16.03 | 13.02 | 11.02 | 10.02 | 15.03 | 12.03 | 11.01 | 10.01 | 8.02 | 9.02 | 10.54 |
| Depreciation | 21.04 | 14.03 | 14.03 | 15.04 | 19.03 | 28.07 | 27.08 | 25.07 | 30.07 | 31.06 | 34.06 | 35.30 |
| Profit before tax | −10.03 | −3.01 | 15.02 | 19.02 | 18.04 | −47.09 | −24.05 | 9.01 | 14.04 | −2.01 | −21.04 | 159 |
| Tax % | −3.0% | −78.0% | −10.1% | −24.0% | −7.0% | −7.0% | −4.0% | −1.0% | 17.0% | 36.0% | 56.9% | — |
| Exceptional items | 0.00 | 0.00 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −17.05 | 144 |
| Net Profit | −10.04 | −1.01 | 16.06 | 24.09 | 19.05 | −43.15 | −23.09 | 9.02 | 12.04 | −2.01 | −33.10 | 114 |
| EPS (Rs) | −8.77 | −0.51 | 14.27 | 20.53 | 15.58 | −35.95 | −18.28 | 6.88 | 8.41 | −1.45 | −23.26 | 79.10 |
| Dividend payout % | −34.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10.99 | 11.00 | 11.00 | 12.00 | 12.00 | 12.01 | 11.99 | 12.99 | 12.98 | 14.00 | 14.00 | 14.01 |
| Reserves | 187 | 172 | 145 | 211 | 236 | 285 | 242 | 256 | 284 | 369 | 368 | 335 |
| Borrowings | 207 | 192 | 236 | 143 | 150 | 165 | 140 | 102 | 95.74 | 48.86 | 98.84 | 186 |
| Other Liabilities | 74.33 | 76.36 | 49.24 | 52.24 | 81.38 | 56.27 | 74.36 | 58.28 | 70.34 | 66.32 | 66.31 | 90.44 |
| Total Liabilities | 480 | 451 | 441 | 418 | 479 | 518 | 468 | 429 | 463 | 498 | 547 | 626 |
| Fixed Assets | 199 | 198 | 233 | 231 | 233 | 260 | 291 | 255 | 250 | 224 | 275 | 256 |
| CWIP | 0.00 | 5.01 | 4.01 | 1.01 | 2.01 | 50.16 | 9.02 | 4.01 | 11.03 | 50.20 | 49.17 | 58.17 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 1.01 | 2.01 | 4.01 |
| Other Assets | 281 | 249 | 205 | 186 | 244 | 208 | 168 | 169 | 201 | 224 | 221 | 307 |
| Inventories | 24.99 | 34.99 | 35.03 | 43.99 | 60.98 | 39.05 | 28.02 | 39.03 | 57.03 | 46.99 | 52.06 | 69.04 |
| Trade receivables | 170 | 149 | 89.82 | 89.75 | 115 | 106 | 79.85 | 62.85 | 67.77 | 79.82 | 60.89 | 74.76 |
| Cash & equivalents | 3.99 | 9.98 | 2.99 | 1.99 | 3.99 | 6.98 | 5.98 | 6.98 | 3.99 | 7.99 | 8.97 | 18.94 |
| Total Assets | 480 | 451 | 441 | 418 | 479 | 518 | 468 | 429 | 463 | 498 | 547 | 626 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 50.12 | 92.20 | 18.02 | 65.13 | 4.01 | 63.09 | 55.12 | 25.03 | 23.03 | 27.04 | 50.07 | 3.01 |
| Cash from investing activity | −21.97 | −25.98 | −9.99 | −8.99 | −16.99 | −54.96 | −9.99 | −6.99 | −20.99 | −44.94 | −70.97 | −72.94 |
| Cash from financing activity | −42.85 | −59.78 | −14.94 | −55.81 | 12.95 | −5.98 | −47.86 | −17.94 | −2.99 | 21.93 | 22.94 | 78.70 |
| Net cash flow | −14.96 | 5.99 | −7.99 | 0.00 | 0.00 | 0.99 | −2.99 | 0.00 | 0.00 | 3.99 | 1.99 | 9.98 |
| Capex | 25.04 | 27.05 | 13.02 | 13.01 | 17.03 | 53.09 | 12.01 | 13.02 | 21.04 | 48.04 | 71.05 | 72.08 |
| Free cash flow | 25.05 | 66.11 | 6.01 | 56.09 | −13.01 | 9.02 | 45.08 | 18.04 | 3.01 | −19.03 | −21.03 | −67.13 |
| CFO / OP % | 117.0% | 364.0% | 77.0% | 464.0% | 14.0% | 137.0% | −1,039.0% | 182.0% | 50.0% | 55.0% | 160.0% | 13.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 157 | 142 | 102 | 109 | 105 | 105 | 211 | 81 | 59 | 61 | 48 | 56 |
| Inventory days | 41 | 59 | 69 | 97 | 101 | 77 | 146 | 94 | 91 | 64 | 72 | 88 |
| Days payable | 59 | 69 | 65 | 83 | 97 | 67 | 172 | 96 | 83 | 66 | 69 | 86 |
| Cash conversion cycle | 139 | 132 | 106 | 123 | 109 | 116 | 184 | 79 | 67 | 58 | 50 | 58 |
| Working capital days | 3 | 5 | −103 | −23 | −5 | −4 | −12 | 17 | 43 | 57 | 30 | 47 |
| ROCE % | 9.0% | 2.0% | 3.0% | 7.0% | 8.0% | 6.0% | −7.0% | −3.0% | 5.0% | 6.0% | 2.0% | 1.0% |
For the Sep 2026 quarter, Repro India reported sales of ₹178 Cr, up 65.6% year on year and net profit of −₹4.77 Cr. The operating margin was 2.6%.
Repro India's sales for the year to Mar 2026 were ₹493 Cr; over the last twelve months they were ₹588 Cr.
Net profit for the year to Mar 2026 was −₹33.10 Cr, and ₹114 Cr over the last twelve months. Earnings per share over the same trailing period were ₹79.10.
Repro India reported borrowings of ₹186 Cr at Mar 2026, against cash and equivalents of ₹18.94 Cr.
Cash from operations was ₹3.01 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹67.13 Cr.