The single financial pane of truth — P&L, quality of earnings, profitability, FP&A and division economics.
Margin is expanding, but ≈ ₹205 Cr of EBITDA still sits between today's 10.8% margin and the 13% target — held in the still-scaling divisions and SG&A. Convert mix shift and operating leverage into reported EBITDA to re-rate the stock.
7 of 8 headline metrics improving vs prior · still off target: Total Revenue ₹9,303 Cr vs ₹9,500 Cr, Revenue Growth (YoY) 11.7% vs 12.0%, Gross Margin 48.5% vs 50.0%
Extend forward cotton cover; reforecast H2 margin net of input inflation.
Firm Shankar-6 prices + overdue AR pressuring near-term gross margin.
≈ ₹205 Cr of EBITDA stands between 10.8% margin and the 13% target — the swing that re-rates the listed equity.
Collections sprint on ₹120 Cr aged AR; tighten export-LC and milestone billing on AMD programs.
Garments (56d), AMD–Human Protection (60d) and Composites (64d) lifting blended DSO.
Scale-up dip not yet offset by value-chain cross-sell.
How ₹9,303 Cr of revenue converts to ₹1,004 Cr adjusted EBITDA.
| Revenue | ₹9,303 Cr | 100.0% |
| Cost of goods sold | (₹4,791 Cr) | (51.5%) |
| Gross profit | ₹4,512 Cr | 48.5% |
| SG&A | (₹1,154 Cr) | (12.4%) |
| Adjusted EBITDA | ₹1,004 Cr | 10.8% |
Diligence-grade add-back walk.
Organic volume vs. mix (AMD + garments) vs. price/value-added vs. cotton/cost.
Forecast discipline, cost & sustainability savings, and productivity.
EBITDA uplift and savings capture by division as each engine scaled.
| Division | Scaled | Revenue | Value-added | EBITDA ₹Cr | Savings capture | Status |
|---|---|---|---|---|---|---|
| Denim (heritage core) | 1987 | ₹1,450 Cr | ₹430 Cr | 8→138 | 92% | Integrated |
| Woven / Shirting | 1995 | ₹2,800 Cr | ₹980 Cr | 9→294 | 90% | Integrated |
| Knits | 2008 | ₹900 Cr | ₹300 Cr | 8→90 | 84% | Integrated |
| Garments (programs) | 2012 | ₹1,900 Cr | ₹760 Cr | 9→219 | 74% | In progress |
| AMD – Human Protection | 2015 | ₹950 Cr | ₹600 Cr | 12→152 | 78% | In progress |
| AMD – Composites / Industrial | 2018 | ₹800 Cr | ₹520 Cr | 13→112 | 55% | In progress |
| Environmental (Envisol) / Circularity | 2020 | ₹1,403 Cr | ₹380 Cr | 7→112 | 40% | Early |
One click into the owning view — each reads the same live governed dataset.