Thermax (THERMAX)₹2,786−1.90%Heavy Electrical Equipment
In the Jun 2026 quarter (consolidated), Thermax reported sales of ₹2,308 Cr, up 6.7% from Jun 2025, and net profit of ₹22.07 Cr, down 85.4% year on year. For the year to Mar 2026, sales were ₹10,793 Cr and net profit ₹722 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,306 | 2,330 | 2,768 | 2,189 | 2,622 | 2,533 | 3,050 | 2,162 | 2,478 | 2,641 | 3,434 | 2,308 |
| Expenses | 2,101 | 2,139 | 2,492 | 2,045 | 2,341 | 2,342 | 2,752 | 1,936 | 2,303 | 2,384 | 3,056 | 2,238 |
| Operating Profit | 204 | 187 | 273 | 141 | 278 | 188 | 301 | 225 | 172 | 255 | 375 | 69.13 |
| OPM % | 9.1% | 8.1% | 10.1% | 6.0% | 11.1% | 7.1% | 10.0% | 10.1% | 7.1% | 10.1% | 11.1% | 3.0% |
| Other Income | 66.21 | 186 | 55.16 | 84.22 | 60.19 | 32.08 | 78.26 | 66.18 | 85.29 | 121 | 56.20 | 68.22 |
| Interest | 19.94 | 26.93 | 27.92 | 26.90 | 28.91 | 28.91 | 30.89 | 29.90 | 31.88 | 33.88 | 41.86 | 34.88 |
| Depreciation | 32.92 | 35.90 | 49.81 | 35.87 | 41.86 | 34.92 | 44.90 | 48.82 | 50.86 | 52.82 | 53.82 | 59.85 |
| Profit before tax | 218 | 310 | 251 | 161 | 266 | 156 | 302 | 211 | 174 | 290 | 335 | 42.07 |
| Tax % | 27.1% | 23.1% | 25.1% | 32.1% | 26.1% | 27.1% | 32.0% | 28.1% | 31.0% | 29.1% | 27.1% | 48.1% |
| Exceptional items | 0.00 | 96.90 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 40.98 | 1.99 | 0.00 |
| Net Profit | 159 | 238 | 189 | 109 | 199 | 114 | 207 | 151 | 119 | 206 | 245 | 22.07 |
| EPS (Rs) | 13.21 | 19.94 | 15.94 | 9.71 | 16.50 | 9.72 | 17.24 | 12.76 | 10.02 | 17.11 | 20.44 | 2.11 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 5,156 | 4,494 | 4,473 | 5,982 | 5,742 | 4,802 | 6,144 | 8,105 | 9,338 | 10,401 | 10,793 | 10,861 |
| Expenses | 4,714 | 4,050 | 4,094 | 5,522 | 5,333 | 4,438 | 5,722 | 7,496 | 8,530 | 9,493 | 9,742 | 9,981 |
| Operating Profit | 433 | 435 | 378 | 457 | 402 | 357 | 414 | 602 | 798 | 912 | 1,040 | 871 |
| OPM % | 8.1% | 10.1% | 8.0% | 8.1% | 7.0% | 7.1% | 7.0% | 7.1% | 9.1% | 9.0% | 10.1% | 8.0% |
| Other Income | 118 | 95.23 | 115 | 60.16 | 105 | 54.13 | 135 | 156 | 308 | 251 | 318 | 331 |
| Interest | 11.96 | 9.97 | 12.97 | 13.95 | 14.96 | 20.94 | 24.93 | 37.88 | 87.76 | 117 | 139 | 143 |
| Depreciation | 71.79 | 81.71 | 81.73 | 91.65 | 117 | 115 | 113 | 117 | 147 | 159 | 207 | 217 |
| Profit before tax | 468 | 439 | 398 | 411 | 376 | 276 | 411 | 604 | 870 | 886 | 1,010 | 840 |
| Tax % | 31.1% | 36.0% | 42.1% | 21.0% | 43.1% | 25.1% | 24.1% | 25.0% | 26.1% | 29.0% | 29.1% | — |
| Exceptional items | −1.99 | −11.99 | −0.99 | −47.99 | 2.99 | −38.94 | 5.99 | −2.99 | 54.93 | 154 | 167 | 42.97 |
| Net Profit | 283 | 217 | 232 | 326 | 213 | 208 | 313 | 452 | 645 | 629 | 722 | 592 |
| EPS (Rs) | 23.64 | 18.67 | 19.44 | 27.27 | 17.79 | 17.31 | 26.14 | 37.71 | 54.06 | 53.15 | 60.30 | 49.68 |
| Dividend payout % | 24.0% | 30.0% | 29.0% | 24.0% | 37.0% | 38.0% | 32.0% | 25.0% | 21.0% | 25.0% | 3.0% | — |
| 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 | 24.03 | 23.06 | 23.04 | 23.04 | 23.03 | 23.04 | 23.04 | 23.06 | 23.06 | 23.05 | 23.03 | 23.03 |
| Reserves | 2,119 | 2,394 | 2,515 | 2,691 | 2,989 | 3,005 | 3,227 | 3,470 | 3,847 | 4,416 | 4,908 | 5,521 |
| Borrowings | 687 | 195 | 136 | 234 | 240 | 230 | 328 | 368 | 832 | 1,278 | 1,718 | 2,351 |
| Other Liabilities | 3,271 | 2,566 | 2,382 | 2,994 | 3,552 | 2,706 | 2,935 | 3,615 | 4,157 | 4,445 | 4,751 | 5,365 |
| Total Liabilities | 6,099 | 5,179 | 5,055 | 5,942 | 6,804 | 5,964 | 6,512 | 7,476 | 8,858 | 10,163 | 11,399 | 13,260 |
| Fixed Assets | 1,428 | 825 | 809 | 971 | 1,309 | 1,280 | 1,239 | 1,194 | 1,246 | 1,902 | 2,799 | 3,041 |
| CWIP | 42.93 | 59.94 | 141 | 103 | 39.97 | 55.97 | 23.96 | 43.94 | 434 | 525 | 563 | 1,442 |
| Investments | 825 | 1,054 | 1,088 | 1,478 | 832 | 878 | 235 | 1,483 | 1,633 | 1,771 | 1,705 | 1,792 |
| Other Assets | 3,804 | 3,239 | 3,018 | 3,390 | 4,623 | 3,750 | 5,013 | 4,755 | 5,545 | 5,965 | 6,334 | 6,986 |
| Inventories | 430 | 289 | 282 | 366 | 507 | 453 | 403 | 724 | 753 | 763 | 715 | 907 |
| Trade receivables | 1,781 | 1,339 | 1,037 | 1,247 | 1,383 | 1,391 | 1,242 | 1,428 | 1,768 | 2,124 | 2,009 | 2,212 |
| Cash & equivalents | 383 | 297 | 220 | 293 | 368 | 480 | 1,931 | 951 | 1,128 | 972 | 1,143 | 1,188 |
| Total Assets | 6,099 | 5,179 | 5,055 | 5,942 | 6,804 | 5,964 | 6,512 | 7,476 | 8,858 | 10,163 | 11,399 | 13,260 |
| 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 | 311 | 253 | 335 | 535 | −115 | 327 | 771 | 325 | 461 | 247 | 1,081 | 543 |
| Cash from investing activity | 79.73 | −127 | −98.62 | −505 | 265 | −139 | −625 | −418 | −662 | −512 | −1,253 | −563 |
| Cash from financing activity | −352 | −112 | −126 | −20.04 | −65.09 | −232 | 77.12 | −21.03 | 350 | 285 | 123 | 249 |
| Net cash flow | 38.93 | 12.96 | 110 | 6.99 | 84.76 | −46.86 | 220 | −115 | 144 | 18.95 | −54.83 | 224 |
| Capex | 28.94 | 132 | 119 | 200 | 155 | 47.87 | 82.77 | 83.78 | 663 | 842 | 899 | 950 |
| Free cash flow | 282 | 120 | 216 | 333 | −270 | 278 | 686 | 241 | −190 | −470 | 180 | −401 |
| CFO / OP % | 98.1% | 98.1% | 114.1% | 188.1% | 16.1% | 114.1% | 243.1% | 103.1% | 102.1% | 54.1% | 139.1% | 86.1% |
| 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 | 123 | 96 | 85 | 103 | 85 | 89 | 95 | 86 | 81 | 84 | 71 | 76 |
| Inventory days | 55 | 39 | 46 | 57 | 56 | 54 | 58 | 76 | 60 | 53 | 45 | 60 |
| Days payable | 135 | 126 | 162 | 161 | 150 | 114 | 164 | 153 | 118 | 107 | 107 | 135 |
| Cash conversion cycle | 42 | 7 | −32 | −3 | −10 | 28 | −11 | 8 | 21 | 29 | 9 | −1 |
| Working capital days | −20 | −12 | −7 | −40 | −4 | −7 | −50 | −44 | −39 | −24 | −36 | −40 |
| ROCE % | 14.0% | 18.0% | 18.0% | 15.0% | 17.0% | 12.0% | 10.0% | 12.0% | 15.0% | 17.0% | 14.0% | 14.0% |
For the Jun 2026 quarter, Thermax reported sales of ₹2,308 Cr, up 6.7% year on year and net profit of ₹22.07 Cr, down 85.4% year on year. The operating margin was 3.0%.
Thermax's sales for the year to Mar 2026 were ₹10,793 Cr; over the last twelve months they were ₹10,861 Cr.
Net profit for the year to Mar 2026 was ₹722 Cr, and ₹592 Cr over the last twelve months. Earnings per share over the same trailing period were ₹49.68.
Thermax reported borrowings of ₹2,351 Cr at Mar 2026, against cash and equivalents of ₹1,188 Cr.
Cash from operations was ₹543 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹401 Cr.