| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 49 | 73 | 60 | 60 | 46 | 98 | 193 | 118 | 157 | 211 | 228 | 179 | |
Growth YoY Revenue Growth YoY% | 74.8 | 182.6 | 46.2 | 117.2 | -5.6 | 35.4 | 223.7 | 98.5 | 239.3 | 114.4 | 18.0 | 51.4 |
| 40 | 60 | 48 | 52 | 38 | 83 | 174 | 105 | 140 | 187 | 199 | 155 | |
| 9 | 12 | 11 | 8 | 9 | 15 | 19 | 14 | 17 | 24 | 29 | 25 | |
OPM OPM% | 18.0 | 17.0 | 19.2 | 13.5 | 18.4 | 15.5 | 10.0 | 11.6 | 11.0 | 11.4 | 12.6 | 13.8 |
| 0 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 5 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 1 | 3 | 2 | 4 | 3 | 4 | 4 | 4 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 7 | 10 | 10 | 7 | 6 | 14 | 18 | 13 | 15 | 24 | 27 | 21 |
| 2 | 3 | 3 | 2 | 2 | 4 | 6 | 3 | 4 | 6 | 7 | 5 | |
| 6 | 8 | 7 | 5 | 5 | 10 | 13 | 10 | 11 | 18 | 20 | 16 | |
Growth YoY PAT Growth YoY% | 223.5 | 180.7 | 106.6 | 269.4 | -18.0 | 35.5 | 78.3 | 78.5 | 142.6 | 72.7 | 54.9 | 61.3 |
NPM NPM% | 11.2 | 10.6 | 12.1 | 9.1 | 9.8 | 10.6 | 6.7 | 8.2 | 7.0 | 8.5 | 8.8 | 8.7 |
| 5.4 | 7.5 | 7.1 | 5.2 | 3.8 | 9.2 | 10.7 | 7.7 | 9.7 | 15.2 | 16.1 | 12.7 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 49 | 73 | 60 | 60 | 46 | 98 | 193 | 118 | 157 | 211 | 228 | 179 | |
Growth YoY Revenue Growth YoY% | 74.8 | 182.6 | 46.2 | 117.2 | -5.6 | 35.4 | 223.7 | 98.5 | 239.3 | 114.4 | 18.0 | 51.4 |
| 40 | 60 | 48 | 52 | 38 | 83 | 174 | 105 | 140 | 187 | 199 | 155 | |
| 9 | 12 | 11 | 8 | 9 | 15 | 19 | 14 | 17 | 24 | 29 | 25 | |
OPM OPM% | 18.0 | 17.0 | 19.2 | 13.5 | 18.4 | 15.5 | 10.0 | 11.6 | 11.0 | 11.4 | 12.6 | 13.8 |
| 0 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 5 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 1 | 3 | 2 | 4 | 3 | 4 | 4 | 4 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 7 | 10 | 10 | 7 | 6 | 14 | 18 | 13 | 15 | 24 | 27 | 21 |
| 2 | 3 | 3 | 2 | 2 | 4 | 6 | 3 | 4 | 6 | 7 | 5 | |
| 6 | 8 | 7 | 5 | 5 | 10 | 13 | 10 | 11 | 18 | 20 | 16 | |
Growth YoY PAT Growth YoY% | 223.5 | 180.7 | 106.6 | 269.4 | -18.0 | 35.5 | 78.3 | 78.5 | 142.6 | 72.7 | 54.9 | 61.3 |
NPM NPM% | 11.2 | 10.6 | 12.1 | 9.1 | 9.8 | 10.6 | 6.7 | 8.2 | 7.0 | 8.5 | 8.8 | 8.7 |
| 5.4 | 7.5 | 7.1 | 5.2 | 3.8 | 9.2 | 10.7 | 7.7 | 9.7 | 15.2 | 16.1 | 12.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 28 | 45 | 66 | 79 | 104 | 209 | 399 | 715 | 775 |
Growth Revenue Growth% | 58.8 | 47.6 | 19.7 | 32.5 | 100.4 | 91.1 | 79.0 | 69.9 | |
| 24 | 40 | 61 | 68 | 88 | 173 | 349 | 631 | 680 | |
| 4 | 4 | 5 | 10 | 17 | 36 | 51 | 84 | 95 | |
OPM OPM% | 13.8 | 9.6 | 7.1 | 13.3 | 15.9 | 17.3 | 12.7 | 11.7 | 12.3 |
| 0 | 1 | 2 | 1 | 2 | 3 | 7 | 13 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 3 | 7 | 10 | 15 | 16 |
Depreciation DepreciationCr | 0 | 2 | 2 | 2 | 4 | 3 | 3 | 4 | 4 |
PBT PBTCr | 4 | 3 | 4 | 9 | 12 | 29 | 45 | 78 | 86 |
| 2 | 2 | -1 | 3 | 4 | 8 | 13 | 20 | 22 | |
PAT PATCr | 2 | 1 | 5 | 5 | 8 | 22 | 32 | 58 | 65 |
Growth PAT Growth% | -74.3 | 783.7 | 11.4 | 58.7 | 159.3 | 46.5 | 81.2 | 72.0 | |
NPM NPM% | 7.5 | 1.2 | 7.3 | 6.8 | 8.1 | 10.5 | 8.0 | 8.1 | 8.3 |
| 5.6 | 1.4 | 5.4 | 5.2 | 8.4 | 21.4 | 29.1 | 47.4 | 53.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 28 | 45 | 66 | 79 | 104 | 209 | 399 | 715 | 775 |
Growth Revenue Growth% | 58.8 | 47.6 | 19.7 | 32.5 | 100.4 | 91.1 | 79.0 | 69.9 | |
| 24 | 40 | 61 | 68 | 88 | 173 | 349 | 631 | 680 | |
| 4 | 4 | 5 | 10 | 17 | 36 | 51 | 84 | 95 | |
OPM OPM% | 13.8 | 9.6 | 7.1 | 13.3 | 15.9 | 17.3 | 12.7 | 11.7 | 12.3 |
| 0 | 1 | 2 | 1 | 2 | 3 | 7 | 13 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 3 | 7 | 10 | 15 | 16 |
Depreciation DepreciationCr | 0 | 2 | 2 | 2 | 4 | 3 | 3 | 4 | 4 |
PBT PBTCr | 4 | 3 | 4 | 9 | 12 | 29 | 45 | 78 | 86 |
| 2 | 2 | -1 | 3 | 4 | 8 | 13 | 20 | 22 | |
PAT PATCr | 2 | 1 | 5 | 5 | 8 | 22 | 32 | 58 | 65 |
Growth PAT Growth% | -74.3 | 783.7 | 11.4 | 58.7 | 159.3 | 46.5 | 81.2 | 72.0 | |
NPM NPM% | 7.5 | 1.2 | 7.3 | 6.8 | 8.1 | 10.5 | 8.0 | 8.1 | 8.3 |
| 5.6 | 1.4 | 5.4 | 5.2 | 8.4 | 21.4 | 29.1 | 47.4 | 53.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 5 | 5 | 10 | 10 | 11 | 11 |
Reserves ReservesCr | 15 | 16 | 25 | 30 | 36 | 63 | 186 | 267 |
| 16 | 25 | 28 | 36 | 56 | 106 | 234 | 336 | |
| 10 | 7 | 7 | 9 | 14 | 18 | 50 | 41 | |
| 44 | 51 | 65 | 81 | 116 | 199 | 492 | 667 | |
| 25 | 34 | 48 | 51 | 64 | 137 | 402 | 442 | |
| 19 | 17 | 18 | 29 | 52 | 62 | 91 | 225 | |
| 44 | 51 | 65 | 81 | 116 | 199 | 492 | 667 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 5 | 5 | 10 | 10 | 11 | 11 |
Reserves ReservesCr | 15 | 16 | 25 | 30 | 36 | 63 | 186 | 267 |
| 16 | 25 | 28 | 36 | 56 | 106 | 234 | 336 | |
| 10 | 7 | 7 | 9 | 14 | 18 | 50 | 41 | |
| 44 | 51 | 65 | 81 | 116 | 199 | 492 | 667 | |
| 25 | 34 | 48 | 51 | 64 | 137 | 402 | 442 | |
| 19 | 17 | 18 | 29 | 52 | 62 | 91 | 225 | |
| 44 | 51 | 65 | 81 | 116 | 199 | 492 | 667 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 3 | 1 | 0 | 12 | 13 | -9 | 46 | -10 | |
| -13 | 0 | 1 | -14 | -7 | -8 | -94 | -33 | |
| 9 | 1 | 5 | -2 | 3 | 44 | 100 | 69 | |
Net Cash Flow Net Cash FlowCr | -1 | 2 | 6 | -4 | 8 | 26 | 52 | 25 |
Free Cash Flow Free Cash FlowCr | -9 | 1 | 0 | -3 | 5 | -9 | 47 | |
CFO To PAT CFO To PAT% | 148.6 | 261.2 | -8.7 | 218.1 | 151.1 | -42.8 | 145.0 | -16.7 |
CFO To EBITDA CFO To EBITDA% | 80.7 | 33.0 | -8.9 | 110.8 | 76.9 | -25.9 | 91.9 | -11.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 3 | 1 | 0 | 12 | 13 | -9 | 46 | -10 | |
| -13 | 0 | 1 | -14 | -7 | -8 | -94 | -33 | |
| 9 | 1 | 5 | -2 | 3 | 44 | 100 | 69 | |
Net Cash Flow Net Cash FlowCr | -1 | 2 | 6 | -4 | 8 | 26 | 52 | 25 |
Free Cash Flow Free Cash FlowCr | -9 | 1 | 0 | -3 | 5 | -9 | 47 | |
CFO To PAT CFO To PAT% | 148.6 | 261.2 | -8.7 | 218.1 | 151.1 | -42.8 | 145.0 | -16.7 |
CFO To EBITDA CFO To EBITDA% | 80.7 | 33.0 | -8.9 | 110.8 | 76.9 | -25.9 | 91.9 | -11.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26 | 63 | 285 | 1,348 | 1,164 | 1,845 | 2,108 | ||
Price To Earnings Price To Earnings | 5.5 | 11.8 | 33.8 | 61.6 | 37.6 | 35.7 | 35.8 | ||
Price To Sales Price To Sales | 0.4 | 0.8 | 2.7 | 6.5 | 2.9 | 2.6 | 2.7 | ||
Price To Book Price To Book | 0.9 | 1.8 | 6.2 | 18.4 | 5.9 | 6.6 | 7.6 | ||
EV To EBITDA EV To EBITDA | 4.0 | 5.6 | 17.0 | 37.6 | 22.2 | 21.7 | 22.9 | ||
GPM GPM% | 29.4 | 26.1 | 23.1 | 28.7 | 28.6 | 28.9 | 21.5 | ||
OPM OPM% | 13.8 | 9.6 | 7.1 | 13.3 | 15.9 | 17.3 | 12.7 | 11.7 | 12.3 |
NPM NPM% | 7.5 | 1.2 | 7.3 | 6.8 | 8.1 | 10.5 | 8.0 | 8.1 | 8.3 |
ROCE ROCE% | 14.8 | 14.0 | 13.7 | 23.8 | 24.0 | 27.9 | 21.8 | 25.3 | 25.3 |
ROE ROE% | 11.2 | 2.8 | 15.8 | 15.1 | 18.4 | 29.8 | 16.3 | 20.9 | 20.9 |
ROA ROA% | 4.7 | 1.1 | 7.3 | 6.6 | 7.3 | 11.0 | 6.5 | 8.7 | 8.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26 | 63 | 285 | 1,348 | 1,164 | 1,845 | 2,108 | ||
Price To Earnings Price To Earnings | 5.5 | 11.8 | 33.8 | 61.6 | 37.6 | 35.7 | 35.8 | ||
Price To Sales Price To Sales | 0.4 | 0.8 | 2.7 | 6.5 | 2.9 | 2.6 | 2.7 | ||
Price To Book Price To Book | 0.9 | 1.8 | 6.2 | 18.4 | 5.9 | 6.6 | 7.6 | ||
EV To EBITDA EV To EBITDA | 4.0 | 5.6 | 17.0 | 37.6 | 22.2 | 21.7 | 22.9 | ||
GPM GPM% | 29.4 | 26.1 | 23.1 | 28.7 | 28.6 | 28.9 | 21.5 | ||
OPM OPM% | 13.8 | 9.6 | 7.1 | 13.3 | 15.9 | 17.3 | 12.7 | 11.7 | 12.3 |
NPM NPM% | 7.5 | 1.2 | 7.3 | 6.8 | 8.1 | 10.5 | 8.0 | 8.1 | 8.3 |
ROCE ROCE% | 14.8 | 14.0 | 13.7 | 23.8 | 24.0 | 27.9 | 21.8 | 25.3 | 25.3 |
ROE ROE% | 11.2 | 2.8 | 15.8 | 15.1 | 18.4 | 29.8 | 16.3 | 20.9 | 20.9 |
ROA ROA% | 4.7 | 1.1 | 7.3 | 6.6 | 7.3 | 11.0 | 6.5 | 8.7 | 8.7 |
Documents — Advait Energy Transitions Limited
Concall Transcript Summaries — Advait Energy Transitions Limited