Moderator
Good evening, ladies and gentlemen. I'm Madhuri, moderator for the conference call.
Welcome to the Sheela Foam Limited Q3 FY26 investors call. As a reminder, all participants will be in listen-only mode and there will be an opportunity for you to ask questions after the presentation concludes.
Should you need any assistance during the conference call, please signal an operator by pressing star and then zero on your touchtone telephone. Please note, this conference is being recorded.
I would now like to hand over the floor to Mr. Gulshan.
Thank you, and over to you, sir.
Thank you, ma'am. Good evening and very warm welcome to everyone.
On behalf of Sunidhi Securities, I welcome you all to Sheela Foam Limited Q3 FY26 earning conference call. Today we have with us a management represented by Mr.
Rahul Gautam, Chairman and Managing Director; Mr. Rakesh Chahar, Deputy Managing Director; and Mr.
Amit Kumar Gupta, our Group CFO. We thanks Sheela Foam for giving us the opportunity to host the call.
I would now like to hand over the floor to the management for their opening remark, post which we will open the floor for a Q&A. Thanks, and over to you, Rahul sir.
Rahul Gautam
Thank you, Gulshan, and thank you, Madhuri. Good afternoon, ladies and gentlemen.
At the outset, let me thank you all for attending this conference call to discuss our operational and financial results for Q3 and for the nine months ending December '25. I do hope you've gone through the results and the earning presentation which has been uploaded on our website.
I'm pleased to inform you that the merger of Kurlon is now complete in all respects, with all requisite filings duly made with the Registrar of Companies. Kurlon has emerged as a significant turnaround for the group.
Prior to Kurlon acquisition, SFL on a consolidated basis, was at an EBITDA margin between 10% to 11%. At the time of acquisition, Kurlon's EBITDA was in the mid single digit.
We have continuously improved Kurlon's operations and have achieved a consolidated core EBITDA of the combined Indian operations of 10% for the last nine months, which is completely in line with SFL margins of pre-acquisition of Kurlon. This we achieved with a 7% plus top line growth, and we will continue to focus on accelerating this growth going forward.
The synergies and integration benefits realized through this acquisition have created a meaningful value for the company. We are confident that Kurlon will continue to contribute positively to our long-term growth and shareholder value.
Our India business core margins have remained firmly in the double-digit range in Q3 and have been sustained consistently over 10% in the past nine months as well. This reinforces our confidence to sustain margins while driving growth.
Our business segments have also shown remarkable growth this year. The volume growth for mattresses has been 11% year-on-year for the nine-month period.
Value realization have also been almost at similar levels of 9% during this period, with marginal impact of higher growth in the U2O segment, which is the unorganized to organized segment, which was erstwhile called as STI. Price increases across Sleepwell and Kurlon products were implemented towards the end of Q3, and we expect their full impact to get reflected in Q4.
On the retail front, we added approximately 600 net new showrooms over the last nine months and remain on track to increase to approximately 700 showrooms by the end of financial year. Kurlon showroom expansions, particularly in Northern India, continue to gain strong traction, underscoring the brand's consumer strength.
In addition, we plan to operationalize select company-owned, company-operated stores over the next six months to further gain some retail wisdom. Additionally, we are developing pillows as a focused growth category within the home comfort segment, and with collaborations which are underway.
Our e-commerce business grew by 53% year-on-year over the last nine months, reaching net revenues of around 180 crores for the nine-month period, driven by a focused strategy, targeted consumer marketing, and portfolio expansion at value-accretive price points. Our unorganized to organized business, the U2O, which I mentioned earlier, formerly known as STI, now operates through over 8,000 dealers in more than 5,000 towns in 24 states.
The segment grew by nearly 100% over the last nine months, reaching a turnover of 75 crores by end of December '25 and reaching a run rate of a 120 crores, supported by continued product innovation across mass, value, and economy segments. In foam, volumes grew by approximately 20% year-on-year in Q3 FY26 and by 12% over the nine-month period.
Value growth stood at 12% in Q3 and 6% for nine months, impacted by lower raw material prices compared to a similar period of last year. With input costs firming up and recent price increases in place, we expect value growth to be in line with volume growth in Q4.
We are continuously expanding our customer pipeline by identifying, investing, and developing new market opportunities to create a healthy sales pipeline. Overall, we remain confident in growth outlook of our India operations, supported by strong brands, expanding distribution, and a disciplined execution, as we continue to focus on sustainability and profitability in the growth.
Turning to our international business, our business in Dubai and the wider GCC region continues to progress in a steady and encouraging manner. We are already present through exclusive retail stores across each of the Emirates, providing us with a strong on-ground foundation.
In addition, we have entered into collaborations with leading local large format retail chains, which will further deepen our presence across the GCC over the next three to six months. To support this growing footprint, we have taken deliberate steps to enhance the responsiveness of our supply chain.
I am pleased to share that we have commenced local manufacturing, which we have outsourced, for the proprietary Sheela Foam and Kurlon sleep solutions through a partnership with a UAE-based manufacturer. These initiatives are already helping us reduce fulfillment timelines and improve service levels.
Alongside our physical expansion, we have strengthened our digital and e-commerce presence across platforms such as Amazon and noon.com and our own website, which is also in full operation in Middle East. We remain focused on developing the GCC region into a meaningful and sustainable market, guided by prudent execution and long-term value creation.
Turning over to Australia and Spain, I'm pleased to share that both Australia and Spain businesses have delivered a marked improvement and a clear turnaround in their performance during the third quarter. EBITDA margins for both geographies were around 12% in Q3 and stood approximately 10% for the first nine months of the fiscal year.
This improvement has been driven by disciplined execution across multiple levers. We have effectively leveraged our longstanding supplier relationships in India, diversified sourcing from alternate and cost-efficient markets, and maintaining consistent oversight to keep fixed costs and operating overheads well controlled.
In Australia, a focused effort on waste reduction has translated into tangible operational and financial gains. In Spain, improved pricing discipline and better sales realizations have supported the overall performance.
Together, these outcomes reflect the commitment of our teams to build a resilient and sustainable international business. As I had shared with you in the previous quarter that Furlenco had embarked on a plan to raise 125 crores of equity to support its next phase of growth, I am pleased to inform you that this initiative received a very encouraging response from the investor community.
Sheela Foam also infused ₹30 crores alongside other esteemed investors. This confidence from new investors putting fresh moneys reinforced our belief in Furlenco's long-term vision and strategy.
This capital infusion would be sufficient to propel Furlenco to 500 to 550 crores top line. Currently we are already moving at about a run rate of 400 crores per annum.
I'm also happy to share that Furlenco continues to progress steadily on its growth journey. As on date, it is at an annualized revenue run rate of 400, which I just mentioned, for the first nine months of this fiscal.
Furlenco delivered a PAT of ₹18 crores and generated cash profits of 68 crores, which were reinvested for the growth of the business. Furlenco has built a strong, scalable online business model.
However, in the Indian consumer landscape, an omnichannel approach integrating both online and offline touchpoints has proven to be the most effective routes to scale. Consumers typically begin their purchase journey online, but prefer to visit physical stores to finalize decisions.
As a result, leading digital-first brands are now investing significant capital to establish offline presence. Furlenco enjoys a distinct strategic advantage through access to Sheela Foam's extensive retail network.
Together, Sheela Foam and Furlenco have developed a structured program to establish Furlenco's presence across large number of Sleepwell and Kurlon stores. This partnership enables Furlenco to achieve a rapid, capital-efficient, and diversified offline expansion, significantly accelerating its omnichannel growth.
We remain deeply committed to building a sustainable and scalable business, and keep leveraging cross-functional strength. Staqo, our technology and digital solutions subsidiary, continues to grow and expand to play a critical role in strengthening enterprises IT, analytics, and digital capabilities across sectors.
It remained focused on platform consolidation, process automation, and data-led decision support for business. I'm pleased to share that till date, it has been empowering more than 3 lakh subscribers on their enterprise solution Presence 360.
We see Staqo as a key enabler of productivity gains and long-term value creation for the Sheela Group. Turning to our ESG initiatives, sustainability remains a core pillar of our long-term strategy, and we continue to make steady progress against our selected sustainable development goals.
We have operationalized a 500-kilowatt solar power plant at our Jabalpur facility and are in the process of installing an additional 1,000 kilowatts of renewable energy capacity across other locations. We've also commissioned a 30-kilowatt sewage treatment plant at Nandigram, reinforcing our commitment to responsible resource management.
Equally important to us is our responsibility towards inclusive and sustainable social development. Our CSR efforts are anchored around two focus areas: emotional wellness and skill development.
I'm pleased to share that our skill development initiative had enabled and empowered nearly 64% of participating young men and women across various programs, helping them secure meaningful employment or start their own entrepreneurial ventures. In the area of emotional wellness, our digital-led initiatives have reached over 562 million individuals, complimented by approximately 250 on-ground workshops engaging more than 14,000 participants.
These efforts reflect our belief that a long-term value creation must go hand-in-hand with positive societal impact. I will now request our Group CFO, Amit, to take you through our financial highlights.
Over to you, Amit.
Amit Kumar Gupta
Thank you, sir. Thank you for your inputs on our business and strategy.
Just to update on the financials, our volumes and profitability in Q3 and nine-month '26 as well are well on our anticipated growth trajectory with sustainable margins. On a consolidated basis, our revenue grew by 7% on a YoY basis from 2,590 crores to 2,771 crores, and on a standalone basis, our revenues saw a growth of 6% from 2,013 crores to 2,143 crores.
As already apprised by Rahul ji, our mattress volumes continue to grow by 11% for Q3 and nine months. Our foam volumes saw substantial growth of 20% in Q3 and 12% for the nine months.
Our consolidated core EBITDA continues to be in double digit at 10.9% for Q3, expanding by 220 basis points YoY, growing from 84 crores to 117 crores. For the nine-month ending December '25, core EBITDA stood at 10.6%.
On a YoY basis, it grew 34% from 219 crores to 293 crores, resulting in margin expansion of around 213 basis points. I'm pleased to share that our consolidated PAT for Q3 '26 was reported at 53 crores, a substantial jump of 3 year 3x on a year-on-year basis.
Consequently, our nine-month PAT stands at 69 crores. This was due to higher profitability along with reduction of our interest cost in Q3 FY26 as we repaid our debt liabilities.
Historically, our business has been a strong and consistent generator of cash. Following Kurlon acquisition, our fixed asset base more than doubled, resulting in higher depreciation charge and consequently a lower reported PAT.
However, this does not reflect the underlying cash generating strength of the business. To provide a clearer picture, our consolidated cash PAT, which is defined as PAT plus depreciation plus non-cash taxes or deferred taxes, stood at 209 crores for the last nine months, translating into a cash EPS of approximately rupees ₹19 per share.
Additionally, interest costs are declining meaningfully as acquisition-related debt is being repaid, which will further support improvement of reported PAT going forward. With the uptick in raw material prices towards the end of the last quarter, along with price increases that we have taken in both mattress and foam segments, we expect additions to both revenue and profitability going forward.
As part of asset monetization, we have recently sold the land parcel in Jhagadia, Gujarat. Till date, we have been able to garner a total of around 100 to 125 crores from asset monetization, which has all gone to reduce our debt level.
With this, I request the moderator to open the floor for question and answers.
Moderator
Thank you, sir. Ladies and gentlemen, we will now begin the question and answer session.
If you have a question, please press star and one on your telephone keypad and wait for your turn to ask the question. If you would like to withdraw your request, you may do so by pressing star and one again.
Participants are kindly requested to restrict with two questions in the initial round. First question comes from Raghav Maheshwari from Kamakshya Wealth Management.
Please go ahead.
Raghav Maheshwari
Hi, thanks for the opportunity. Sir, congratulations on a great set of numbers.
Sir, my first question is on the margins side. Are these margins sustainable going forward, and what drove this uptake in the margin when we look at year-on-year?
Rahul Gautam
Amit.
Amit Kumar Gupta
Yeah. We have been continuously improving margins for the last three quarters.
As we had been discussing in our earlier calls also, the driver of these are two: one, improvement in our cost structure from the synergies that we had gained because of Kurlon acquisition, and secondly, a growth in the top line. We have reached a 10% sort of a margin, but our journey still continues, and we hope that not only retention, but we should be moving towards improving these margins in the quarters going ahead.
Raghav Maheshwari
Sir. Sir, thank you.
Sir, next question is regarding the mattress segment, sir. I wanted to understand which mattress segment are you seeing the most of the growth coming in?
Like is it Tarang or Aaram or some other price segments?
Rakesh Chahar
Rakesh will take that. It is coming both from the offline, which is Kurlon is growing a bit faster because the nature of the business is MBO based, and also we have taken a drive on making showrooms for Kurlon.
That has worked out well. The second would be on the e-com side where we have experienced good growth on the brand.com.
There our growth have been upwards of 50%. The last but not the least would be the U2O, unorganized to organized, there also we've experienced good growth.
The cumulation of all this has resulted in the number growth.
Raghav Maheshwari
Sir, but I wanted to understand which price segment mattress is seeing the most traction as of now in the current demand landscape?
Rakesh Chahar
Our ASPs have gone up on the offline. Basically See, this is a different approach for the EBOs where we're driving the ASP.
Our ASPs have gone up both for Sleepwell and Kurlon in offline. The numbers are going up on the higher side.
The ASPs have gone up, and as far as the e-com is concerned, there also there is a premiumization. Our ASPs in the e-com has also gone up, and have also gone up in U2O.
We are basically targeting a little higher premium in all of these three segments.
Rahul Gautam
If I just add to what Rakesh sir has said, the offline segment, the median value is around 14,000, 15,000, and on the online segment, it is more like 9,000, 10,000. For the growth to happen, it will always be around the median numbers here.
The constant effort is to keep pushing that up, and that's what we will see in the coming times. That 15 going to a 16, 17, and on the other side, the 9, 10 segment going to about 10,
Raghav Maheshwari
11. Sir.
That helps, sir. Sir, lastly, you mentioned about the rate increase happened in the, I think, last number of 15...
Rahul Gautam
Raghav, it's not coming through clearly. You just have to speak a little louder, please.
Raghav Maheshwari
Yeah. Sir, this is about the rate increase that you were talking about in the initial note.
What sort of impact are we going to see in Q4 numbers because of this rate increase? Can you put it in percentage or how much percentage?
Rahul Gautam
Look, these price increases are not any phenomenal price increases. I generally take the inflation which is a low number and some raw material changes that come.
It's of the order of between 4% to 5% here.
Raghav Maheshwari
Okay. There is no major impact on this, right?
Rahul Gautam
Not really. No, no, no.
Also please appreciate that as far as mattresses are concerned, anything of the order of this 5% or something like that is not a determining factor for somebody who's buying a mattress here. He looks at a range.
He looks at a price point, and around that ₹100, ₹200 here and there that's not impactful. We are mindful of this that price should be not exorbitant.
It should be within the price segment that you're looking at, and at the same time, we do account for the inflation that needs to be catered to.
Raghav Maheshwari
Sir. Those were my questions, sir.
All the best.
Moderator
Thank you, sir. The next question comes from Ravi Purohit from Securities Investment Management Private Limited.
Please go ahead.
Ravi Purohit
Hi. Thanks for taking my question.
Now that the Kurlon acquisition is done and I think merger is also done, and we are seeing benefits. Can you just kind of share some thoughts on the combination of this Furlenco investment with Kurlon and Sleepwell, all of this put together, how do you kind of envisage our growth numbers over the next few years?
I think we had maintained or we had spoken about expansion in margins over the medium term. Do we kind of still stick to those ranges of 13% to 15% EBITDA margin?
If you could just share some more insights. Also, Furlenco, I think we have made further investments in the last one year, what valuation have we invested in Furlenco, and what's our long-term kind of plan on Furlenco?
Rahul Gautam
Amit.
Amit Kumar Gupta
Yeah. You are right.
Post Kurlon acquisition, we had talked to the investors, and we set ourselves a target of 15% growth with a 15% EBITDA margin, on which we have been sticking very strongly. That journey is currently underway.
We are halfway towards it. Our target still remains the same, and now we see it with a little bit more clarity than what we did with the last quarter or the quarters before.
The visibility is now better. Secondly, on the valuation of Furlenco, the recent issuance was done at a valuation of 1,050, 1050 crores for the company, in which we participated to the extent of 30 crores, and the remaining 95 crores were brought in by new investors which the company had got into the cap table.
Ravi Purohit
Okay. Amit ji, one clarification.
In our P&L, we have this 180 crore annual amortization and depreciation, right? We I think we have mentioned in the previous calls that we don't need any further CapEx to invest.
Can you just kind of help us understand how much is the typical maintenance CapEx that we will need to kind of spend every year? This 180 crore depreciation and amortization minus that maintenance CapEx is effectively the cash that comes back to the business, right, in terms of helps in deleveraging.
If you could just quantify and help us understand how much is maintenance CapEx that we expect to spend every year over the next few years on the total.
Amit Kumar Gupta
Yeah. You are right.
We have capacities. Post Kurlon coming into our fold, we have now capacity is sufficient to take us to 2, 2.5x of our current capacity, except for certain debottlenecking CapEx which we might need to do here and there, some improvement CapEx which we would always do which has a payback period of 1.5 to 2 years, there are always opportunities in the business, and thereafter the maintenance CapEx.
With all these together, we anticipate around a 100 odd crores CapEx in India and around 25 odd crores overseas, a total of 125 odd crores, including the efficiency and the debottlenecking CapEx. Maintenance CapEx should be around 30% to 40% of this.
Ravi Purohit
Okay. Sir, I think we had mentioned in the last call that we had reduced our debt by about 400 odd crores in the first week of October.
Subsequent to the sale of this land in Gujarat, if you could just quantify how much has our debt dropped off between, let's say, September on 30th September until date totally?
Amit Kumar Gupta
Yes, we paired our debt by around 400 crores because there were 400 crores of cash investments lying in our balance sheet. We had raised more capital at the time of Kurlon acquisition because it was an acquisition equivalent of our size and we needed to keep cash on the balance sheet.
As Kurlon stabilized, that cash was no more usable, and hence we used it to pay off the debt. That in the first week of October, which I mentioned in my last call.
As regards your second question, Jhagadia is we recently sold, and we also sold two or three properties in Bangalore and around that area. Together, we have got a cash of around 100, 125 crores, which has fully gone to pay our debt.
Now, if you ask me what is the debt levels today, I can tell you that the net debt levels in India is less than 300 crores and overseas is around 325 crores, 325 to 350. The total net debt at a consolidated level should be somewhere between 600 to 650 crores, excluding lease capitalization.
Ravi Purohit
Okay. Great, sir.
Congratulations once again on a good set of numbers, and all the best for the future.
Amit Kumar Gupta
Thank you.
Rahul Gautam
Thank you, Purohit.
Moderator
Thank you, sir. The next question comes from Bhavin Rupani from Investec.
Please go ahead.
Bhavin Rupani
Hi, sir. Thank you so much for the opportunity.
Sir, now given we don't have any major CapEx plans in near term, any plans or thoughts to declare dividend?
Rahul Gautam
Good question. We just finished a board meeting yesterday.
I would say that definitely the whole process is being reviewed. Obviously, we'll take a final call as the year gets over.
I don't know how much I can say, but let's say our thoughts are very similar to yours here.
Bhavin Rupani
All right. Given stock price has also corrected over past one year, would management ever look to buyback options?
Any thoughts over here also will be really helpful.
Rahul Gautam
Okay.
Amit Kumar Gupta
We have not given any thought to it as of now. Currently, we were involved in improving the businesses and going forward, though that will be our focus area, but we will let you know whenever any of this type of intent is discussed in the company.
Rahul Gautam
Was there something in this budget also now about buyback options?
Amit Kumar Gupta
Yes, buyback is now treated as capital gains.
Rahul Gautam
It's capital gains.
Amit Kumar Gupta
Yeah.
Rahul Gautam
Okay.
Bhavin Rupani
All right. Sir, my next question is on Aaram and Tarang.
Can you please share proportion of volume contribution which comes from this category for this quarter as well as last year Q3?
Rahul Gautam
I think Rakesh will take that.
Amit Kumar Gupta
No,
Rahul Gautam
I
Amit Kumar Gupta
will take it.
Rahul Gautam
Primarily let's stick to the last quarter.
Amit Kumar Gupta
No. Sorry, Magan.
We have given an indication of how much this category has grown and what is the total value of this category. Beyond that, we have not been sharing information as to volume numbers, not because we can't share, but primarily because it becomes a more detailed information and then leads to a very circular sort of an discussion, which we don't want to get into.
My request would be that we will continue to communicate the growth in these two areas and the amount that these two categories bring to us as revenue, but as regards volume, my suggestion would be that we look at a consolidated total mattress volume.
Bhavin Rupani
All right. Fair point, sir.
One more question on synergies, sir. Of the total 2.5 billion of synergies that we have been talking about post Kurlon acquisition, you had indicated almost 2 billion is already in the numbers, and balance of 0.5 billion was to be reflected by Q4.
What's the status over here, and what is incremental synergies still pending which can be reflected in future quarters going ahead?
Amit Kumar Gupta
You are right, and we are perfectly on track. 200 crores is what we had realized till the last quarter.
In this quarter, we had not forecasted because the remaining synergy of around 30 to 40 crores was primarily on account of the introduction of the new material and the setting up of the machinery which was already ordered from overseas. That machine is on way and almost in the phase of reaching our facility.
We hope to install it by the mid of this quarter. You may see some results of that in the current quarter, but full results would be available in the first quarter of the next financial year.
However, all this will be done, implemented, executed, and converted by the end of the current financial year.
Bhavin Rupani
Fair point. Sir, last question.
You indicated our long-term vision is for 15% revenue growth, 15% EBITDA margins, but would you like to give any guidance for FY27 and '28 on revenue and EBITDA margins?
Amit Kumar Gupta
As far as growth rate is concerned, we are continuously working to enhance our growth rate to 15%. Now, very difficult to commit the quarter on which it will be achieved, but we will try to achieve earlier than later.
As far as the margins are concerned, as specified earlier, we would be reaching around 14%, 15% in financial year '28. Somewhere in between the current margins and 15% in the next year.
Bhavin Rupani
All right. Thank you so much, sir.
Amit Kumar Gupta
Thank you.
Moderator
Thank you, sir. The next question comes from Rahul Agarwal from Ikigai Asset.
Please go ahead.
Rahul Agarwal
Hi. Thank you so much, and a very good evening to all of you.
Few questions got answered. Just to clarify, firstly on the growth outlook, I still see some gap on volume and value growth for the mattress business as well as for the foam business.
Any comments on how does it converge going forward? You obviously talked about price hikes, but should we assume that largely volume is going to be equal to value growth going forward, let's say next two years on foam and mattress separately?
Amit Kumar Gupta
Yeah. As I mentioned, and even if you see the average raw material price in '24, '25 was higher than what we have seen in '25, '26, around 15% to 20%.
In mattress, we don't pass a lot. That almost gets absorbed, and that's why you see a parity between value and volume in the mattress segment.
In the foam segment, it has to be passed off to the ultimate consumers whichever category it may be. There is a disparity between the volume and the value growth in the foam segment.
The current increase in prices to some extent will offset the disparity, but we are a little bit lower than the average price of '24, '25. You may not see them exactly mapping up, but if the price goes up further in the next two, three months, yes, it may.
At current prices, there would still be some gap, though the gap will be narrowed.
Rahul Agarwal
Just on the mattress side, I still see a 7% value growth and 11% volume. What explains that gap if we're basically not fluctuating our selling price, but the raw material price is lower?
Amit Kumar Gupta
No, it's not on mattress. It is 7% value growth Mattress is around 9% value growth and 11% volume growth, if I'm correct.
Rahul Gautam
That is correct.
Rahul Agarwal
Okay.
Amit Kumar Gupta
That 2%
Rahul Agarwal
gap I was referring to.
Amit Kumar Gupta
There is a 2% gap. See, 1% or 2% gap monitoring is very difficult because even in the mattress segment if you see, there are mattresses which are sold across the segments, starting right from ₹4,000 to ₹40,000, ₹60,000, ₹70,000.
It may happen at times that you sell a higher priced mattress or a lower price mattress, which may create a percent or two disparity. To some extent, because the growth of our U2O segment and the online segment was higher than the offline segment, that also impacts the value and volume growth.
Empirically, if you see on a year-on-year basis or even on a quarter-on-quarter basis, you will find that there is not much of a difference between the two because on one side there is a U2O and the e-commerce segment, and on the other side, we are premiumizing our offline segment, even the e-com segment what Rahul ji just mentioned. The quantum of deterioration because of selling low price segment is offset by the premiumization of the higher segment.
So, 1% or 2% may be there, but you won't see a material difference between value and volume growth.
Rahul Agarwal
Got that. Just in terms of overall consol revenue growth, right?
Nine months I believe on a consol basis, we've grown about 7%. Is that correct, on value basis?
Amit Kumar Gupta
Yes.
Rahul Agarwal
Right. I'm just thinking when you guide for a 15% growth over a medium term, let's say three years, are we talking about the same number like-to-like, 7 to moving up to 15, or we're talking about anything else here?
Amit Kumar Gupta
We are talking about 7 to moving up to 15. Based on past year growth, suppose this year we land at X, the next year we anticipate it to be 1.15X.
Rahul Agarwal
That clears. Second question was on the cost side.
A lot of line items in the P&L are flattening out on a YoY, QoQ basis. As you said, your margins also are expected to go up further from here on, and there's some bit of savings which are left to be benefited from starting from the new machines.
Overall, how do you look at your cost items going into next two to three years? Will that reflect largely inflation growth going forward or is the company investing more into marketing, advertisements, people, and that should also play out over the next two years?
Amit Kumar Gupta
Rahul, this is a function of what is the growth that you achieve. Based on a 15% growth, I can say that in fixed costs, because in other costs there are both fixed and variable, in fixed cost, it should be pure, pure inflation, plus minus 1%, 2%.
On a variable cost, it would not be fully proportional to the growth in revenue, but yes, it will be higher than the inflation. You would see a mixed sort of a bag.
For example, if top line grows by 15%, you should see a 8% to 10% growth in the cost.
Rahul Agarwal
Got it. There is still some bit of operating leverage what we are thinking in term when the growth goes to 15, maybe we'll get that operating leverage benefit going into next two years, right?
Amit Kumar Gupta
Yeah. That will come one.
This is a very flexible sort of cost structure because we have marketing expenses here, which are totally flexible. If the growth is not achieved, we can always scale it back.
If the growth is say, for example, which we don't even want to say now, if the growth instead of 15% is say 10%, I think we should be able to retain our cost at around 6% to 7% growth. If you see our cost structure this year, you would not see any inflation except for that impact of forex instrument.
Our cost structure is more or less flat as compared to last year. That flexibility our structure offers that in case things don't turn out to be good, you can always scale that back.
Moderator
Thank you, sir. The next question comes from Rishi Modi from RDM Advisory.
Please go ahead.
Rishi Modi
Hi. Am I audible?
Amit Kumar Gupta
Yes, please.
Rishi Modi
Yeah. Amit ji, first question for you.
We've gotten a 16 CR other income in this quarter. I remember last quarter you had guided that post the debt paid down, we'll have some 7, 8 CR per quarter other income.
Is there anything which is non-recurring as a part of
Amit Kumar Gupta
this 16 CR? This 16 CR has different components.
It's wasted sales, there are some investments which in the first week of October there were, some income from those investments. Then it is four, five heads are there.
I would not see them as very volatile. This time it has been good, 15.66 crores.
Yes, it should not be 8, 9 crores as I told last quarter. There are certain improvements that we have done to this.
Should be in the 10 to 12 crore range.
Rishi Modi
Got it. We can pen down say 40 to 50 CR for the coming year at least on the other income piece?
Amit Kumar Gupta
Minimum, minimum you can do that.
Rishi Modi
Got it. Second, on the raw material pricing and the subsequent price hike that we've taken, we've taken a 4% to 5% price hike as Rahul ji mentioned right now, and you're not seeing an impact on the volumes yet.
Has the market as a collective taken these price hikes, say the new age players, Sleep Company, Wakefit, Duroflex, all of these guys, or it's us who has led this price hike and others have not followed?
Rakesh Chahar
On the mattress offline side, most of the brands, including the regional players, have taken price hike. On the home side, which is much quicker because there have been multiple price increases to offset the raw material increase.
Online the price increase has not happened so far. Because online we are operating at a similar level and we are just waiting for some more visibility on the raw material before any action is taken.
Right now online is the only one where the price increase has not been passed on.
Rishi Modi
All right. On the offline piece, the competitive intensity, given now one of the players is listed and the other one is coming to listing and they would want to show profitability, has that kind of reduced in your opinion or they are rationalizing pricing or the competitive intensity still remains high on the discounting front?
Rakesh Chahar
I think that there is no change as such that they have reduced the competitive activity. That is there.
I think with some more time, it will play out. I am assuming that they have also gone through that process that some discipline in terms of both top and bottom line does come in.
We are hoping that it will be more level playing field going forward.
Rishi Modi
Got it. We haven't vacated any price points.
Last time, I remember we'd vacated some price points which was exploited by competition, our range still remains at almost every price point. Is that still the case?
Rakesh Chahar
Yes, we've not vacated anything.
Rishi Modi
Got it. Tushar, I'm assuming you are leading the COCO stores charge, just if you could explain what are you all doing differently versus say a premium franchise-owned, franchise-operated store?
Is this like a large experiential store, and then the order flows through the franchisee or the order comes directly to us? How are the unit economics looking for these COCO stores?
Rahul Gautam
This is Rahul answering. Tushar is not available at the moment.
These COCO stores were actually inherited with the Kurlon transaction. They were almost about 40, 50 of them, and then eventually closed down a few, and we are currently running 24 of them.
The exact format of them is that they are a little bigger. They do sell mattresses which are both Sleepwell and Kurlon, and they also sell accessories.
Should we call them as experience stores? Probably not.
Should we call them as large EBOs? Probably not, because they also sell a sizeable quantity of accessories.
I think this format is just evolving. We are going to address the issue, but at the moment, there is no crystal clarity on exactly how we want to do it.
They are profitable. They make a positive EBITDA, and they are lending a lot of information and a lot of experience which as a company or as an organization we are absorbing.
I think you should see more clarity on this in another quarter or another couple of months' time.
Rishi Modi
Got it.
Moderator
Thank you, sir. Participants are kindly requested to restrict with two questions in the initial round.
The next question comes from Pranav Doshi from Ardik Asset Management. Please go ahead.
Pranav Doshi
Hi. Thank you for the opportunity, and congratulations on a good set of numbers.
On the international business, I just wanted to ask that let's say in both Australia and Spain, our other expenses in absolute terms, they've remained almost exactly the same, while our revenue has increased. Let's say going ahead, how would you look at the cost structure in these businesses and what kind of a leverage do you expect going ahead?
Is it a one-off or can this sustain going forward?
Amit Kumar Gupta
Pranav, there is lesser inflation in those countries, costs don't increase to that level. Our intent would be to restrict them as much as possible because you don't see every year a 10%, 15% growth there.
Normal growth expectation would be around 5%, 6% odd percent from those countries. To maintain profitability, our intent would be to restrict it.
That being said, there are certain inflationary impacts, you may see minor increases in overhead costs there.
Pranav Doshi
Okay. Then can we sustain the 12%, 12.5% odd percent EBITDA margin that we've done in this quarter, or is it at the higher end, would you say, sir?
Amit Kumar Gupta
No, I would say that in overseas operations, even if you see the nine-month average, it is around 10 odd percent. We anticipate it to be approximately 12% going forward.
Pranav Doshi
Great. Just on our EBOs strategy, what would be the total number of EBOs that we're operating at as of Q3 FY26, as of the end of that?
Rakesh Chahar
The total number if I put both the brands together, Sleepwell and Kurlon, so that total number would be close to 3,800. Out of which majority is in Sleepwell, about 2,900, and this I'm talking about the showroom format where we have a display, horizontal display.
In Kurlon, it's about 900. Total about 3,800 is a showroom format is there.
Pranav Doshi
Now,
Rakesh Chahar
we also have category-exclusive dealers in Sleepwell, which is a large number, which is 2,500. These are small format retail which are dealing in multiple categories like handloom shops and also keeping a mattress of Sleepwell.
These are classified as EBOs who don't have a display as such. They just stack the mattresses vertically of our brand.
Pranav Doshi
Right. Sir, my question was that let's say even for Q2 in the presentation we had mentioned that we are operating 5,300 EBOs, and I think that is the number that you've touched upon even today.
Even incrementally, let's say we were hoping to add 800 EBOs for the year, and now I think we've cut it down to 700. Can you explain what is the strategy and why have we cut down our target, and how are we looking at it?
Rakesh Chahar
See, as far as the Sleepwell is concerned, right now the strategy is to expand the showroom format. Both for Sleepwell and for Kurlon.
We had taken a target like you rightly said about 800, and we are hopeful of closing at 700. These will be all different formats: Shoppe format and a World Gallery format.
For Kurlon, it will be Home and Corner. This expansion is a key driver for growth because even now our penetration in terms of number of outlets is still not there where we want to be.
At least for next three years, I see this drive to continue on expansion.
Pranav Doshi
Okay.
Moderator
The next question comes from Rishi Modi from RDM Advisory. Please go ahead.
Rishi Modi
Hi. Thank you for giving me the chance again.
Rahul ji, if I remember it correctly, you'd once mentioned that the Australia subsidiary of yours, given it's kind of matured in growth and possibly on profitability, you were looking to exit or sell that business. Is that still in the plan, or are we seeing something else there?
Rahul Gautam
Number one, things on ground keep changing all the time. Since it's not many companies that operate there, there are primarily three big people.
One is us, the other is the main competitor, and the third is a little smaller one. Then we have some three, four other very, very, very small people.
The ground reality is changing for sure. It appears that he is wanting to exit.
He had put up his business for sale about a year back, did not find any takers, and it's a bit of a complex business that he runs. As I said, it is looking like that he's shrinking.
We are watching the situation. If it's getting us a lot more business both in terms of volume as well as in value, we may want to.
At the same time, are we close to the thought? Absolutely not.
This is a new angle to it, or a new tangent to it, which is there. It gets profitable, it gets okay, it continues to grow.
After all, we are heavily invested in there in two big plants which are there. We'll wait and watch on that
Rishi Modi
here. Got it.
Rahul Gautam
It is possible that somebody may kind of come along and wants to invest in that business, which may be a larger business than what we run. We'll wait and watch that.
Moderator
Thank you, sir. The next question comes from Viral Shah from Enam Holdings.
Please go ahead.
Viral Shah
Yes. Thank you for the opportunity, sir.
Sir, just a clarification to one of the previous questions. You mentioned 15% revenue growth and 15% EBITDA margin.
You mentioned this is on a consolidated basis, right, and not just the Sheela Foam and the Kurlon branded business? Just to clarify.
No,
Amit Kumar Gupta
this is India business. Because this is 80% of the business.
It may be instead of 15%, it is 14%, 14.5% on a consolidated basis because overseas business would also be at 10%, 12% sort of a level. When we say 15, 15, it is India business because overseas business can't grow at 15%.
Viral Shah
Okay. When you say India business, you include the rest of the part of the business also, which is the technical foams, intermediate grades, and for furniture cushioning, everything?
Amit Kumar Gupta
Exactly. Total Sheela Foam plus Kurlon.
Viral Shah
Perfect. Thank you for this clarification.
Sir, second is on the TDI and polyol prices. Can you just guide what were the per kg prices in Q3 and how are they behaving currently?
Rakesh Chahar
Rakesh. Q3 TDI was towards the end it was at about 210.
Currently also it is at the same level. Unfortunately, one of the major suppliers to Indian market, GNFC, they had a shut down.
Because of which the prices in the market has shot up because there is a supply gap which is there. Currently it is people who are getting imports or getting some from GNFC, that is still at about 210.
Otherwise, the market price is today upwards of 240. This is a temporary phenomenon.
We are all hopeful that the plant will resume production by 20th of February, and then I think there should be again stability.
Viral Shah
Sure. What would the polyol prices be?
Rakesh Chahar
Polyol is currently again towards the end of quarter three, it was around 118, 120 at the port. Today it is about 123, 24.
That's the level it is operating today.
Viral Shah
Perfect. Great.
Thank you so much for this.
Moderator
Thank you, sir. The last question comes from Bhavin Rupani from Investec.
Please go ahead.
Bhavin Rupani
Hi. Thanks for the chance again, sir.
Sir, on foam core and technical foam, this segment has reported 27% and 20% volume growth in Q3. How shall one understand this?
Can you throw some light over your reason behind sharp jump over here?
Rahul Gautam
I think the market is of course large and growing. It's a highly competitive part of the industry.
Let's say I would say we have renewed or reviewed our focus on distribution and a few grades of foam, etc., which have made this growth possible. These possibilities will always kind of exist or may present as an opportunity to you.
That's this part of it. Once this organization or reorganization has taken place, the growth should continue.
Bhavin Rupani
All right. That's it, sir.
Thank you so much.
Amit Kumar Gupta
Thanks, Magan.
Moderator
Thank you, sir. There are no further questions.
Now, I hand over the floor to Mr. Rahul for closing comments.
Rahul Gautam
Thank you, ladies and gentlemen, for taking out this time to engage in this session. I hope we've been able to answer all the queries to your satisfaction.
In case you have any further queries, you may get in touch with our investor relation team or the Group CFO. As always, I must confess that it was a huge learning exercise for us, too.
Thank you very much, and have a good day.
Amit Kumar Gupta
Thank you.
Moderator
Ladies and gentlemen, this concludes your conference for today. Thank you for your participation and for using Door Sabha's conference call service.
You may disconnect your lines now. Thank you and have a pleasant evening.
Already premium?