| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 19 | 26 | 18 | 27 | 38 | 78 | 67 | 58 | 27 | 58 | 75 | |
Growth YoY Revenue Growth YoY% | -14.1 | -35.0 | -25.0 | -7.9 | 16.4 | 97.9 | 200.4 | 265.6 | 117.9 | -28.7 | -25.5 | 12.2 |
| 20 | 17 | 25 | 16 | 25 | 35 | 75 | 65 | 53 | 24 | 52 | 69 | |
| 3 | 2 | 1 | 2 | 2 | 3 | 3 | 2 | 5 | 3 | 6 | 6 | |
OPM OPM% | 14.4 | 10.6 | 2.0 | 11.7 | 6.8 | 7.7 | 3.6 | 2.4 | 8.3 | 10.3 | 10.2 | 8.6 |
| 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 1 | 1 | 2 | 2 | 1 | 0 | 1 | 4 | 1 | 4 | 5 |
| 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | |
| 2 | 1 | 1 | 2 | 2 | 0 | 1 | 1 | 3 | 1 | 3 | 4 | |
Growth YoY PAT Growth YoY% | 36.7 | -10.2 | -78.6 | 13.4 | -10.7 | -51.5 | 32.3 | -72.8 | 69.4 | 19.1 | 224.4 | 652.8 |
NPM NPM% | 8.9 | 5.0 | 2.4 | 10.7 | 6.8 | 1.2 | 1.1 | 0.8 | 5.3 | 2.1 | 4.6 | 5.3 |
| 1.3 | 0.6 | 0.4 | 1.2 | 1.1 | 0.6 | 1.1 | 0.7 | 1.9 | 0.7 | 0.5 | 1.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 19 | 26 | 18 | 27 | 38 | 78 | 67 | 58 | 27 | 58 | 75 | |
Growth YoY Revenue Growth YoY% | -14.1 | -35.0 | -25.0 | -7.9 | 16.4 | 97.9 | 200.4 | 265.6 | 117.9 | -28.7 | -25.5 | 12.2 |
| 20 | 17 | 25 | 16 | 25 | 35 | 75 | 65 | 53 | 24 | 52 | 69 | |
| 3 | 2 | 1 | 2 | 2 | 3 | 3 | 2 | 5 | 3 | 6 | 6 | |
OPM OPM% | 14.4 | 10.6 | 2.0 | 11.7 | 6.8 | 7.7 | 3.6 | 2.4 | 8.3 | 10.3 | 10.2 | 8.6 |
| 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 1 | 1 | 2 | 2 | 1 | 0 | 1 | 4 | 1 | 4 | 5 |
| 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | |
| 2 | 1 | 1 | 2 | 2 | 0 | 1 | 1 | 3 | 1 | 3 | 4 | |
Growth YoY PAT Growth YoY% | 36.7 | -10.2 | -78.6 | 13.4 | -10.7 | -51.5 | 32.3 | -72.8 | 69.4 | 19.1 | 224.4 | 652.8 |
NPM NPM% | 8.9 | 5.0 | 2.4 | 10.7 | 6.8 | 1.2 | 1.1 | 0.8 | 5.3 | 2.1 | 4.6 | 5.3 |
| 1.3 | 0.6 | 0.4 | 1.2 | 1.1 | 0.6 | 1.1 | 0.7 | 1.9 | 0.7 | 0.5 | 1.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 105 | 123 | 88 | 161 | 210 | 218 |
Growth Revenue Growth% | 16.5 | -28.4 | 82.9 | 30.7 | 4.3 | |
| 96 | 113 | 80 | 151 | 195 | 198 | |
| 10 | 10 | 8 | 10 | 15 | 20 | |
OPM OPM% | 9.1 | 8.3 | 8.6 | 6.0 | 7.2 | 9.1 |
| 2 | 3 | 3 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 3 | 6 | 7 | 7 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 2 | 2 |
PBT PBTCr | 11 | 11 | 7 | 6 | 9 | 14 |
| 3 | 3 | 2 | 1 | 2 | 4 | |
PAT PATCr | 7 | 8 | 5 | 5 | 7 | 10 |
Growth PAT Growth% | 8.4 | -33.3 | -5.6 | 35.3 | 182.5 | |
NPM NPM% | 7.0 | 6.5 | 6.1 | 3.1 | 3.3 | 4.7 |
| 4.4 | 4.8 | 3.3 | 4.0 | 3.9 | 4.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 105 | 123 | 88 | 161 | 210 | 218 |
Growth Revenue Growth% | 16.5 | -28.4 | 82.9 | 30.7 | 4.3 | |
| 96 | 113 | 80 | 151 | 195 | 198 | |
| 10 | 10 | 8 | 10 | 15 | 20 | |
OPM OPM% | 9.1 | 8.3 | 8.6 | 6.0 | 7.2 | 9.1 |
| 2 | 3 | 3 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 3 | 6 | 7 | 7 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 2 | 2 |
PBT PBTCr | 11 | 11 | 7 | 6 | 9 | 14 |
| 3 | 3 | 2 | 1 | 2 | 4 | |
PAT PATCr | 7 | 8 | 5 | 5 | 7 | 10 |
Growth PAT Growth% | 8.4 | -33.3 | -5.6 | 35.3 | 182.5 | |
NPM NPM% | 7.0 | 6.5 | 6.1 | 3.1 | 3.3 | 4.7 |
| 4.4 | 4.8 | 3.3 | 4.0 | 3.9 | 4.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 60 | 68 | 72 | 76 | 81 |
| 23 | 24 | 37 | 78 | 68 | |
| 2 | 1 | 22 | 29 | 23 | |
| 103 | 116 | 156 | 206 | 194 | |
| 62 | 68 | 90 | 134 | 116 | |
| 41 | 48 | 67 | 72 | 78 | |
| 103 | 116 | 156 | 206 | 194 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 60 | 68 | 72 | 76 | 81 |
| 23 | 24 | 37 | 78 | 68 | |
| 2 | 1 | 22 | 29 | 23 | |
| 103 | 116 | 156 | 206 | 194 | |
| 62 | 68 | 90 | 134 | 116 | |
| 41 | 48 | 67 | 72 | 78 | |
| 103 | 116 | 156 | 206 | 194 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 5 | 1 | -3 | -6 | -1 | |
| -4 | -10 | -24 | -11 | -3 | |
| -3 | 2 | 34 | 29 | -10 | |
Net Cash Flow Net Cash FlowCr | -2 | -7 | 7 | 13 | -14 |
Free Cash Flow Free Cash FlowCr | 2 | -1 | -8 | -43 | -4 |
CFO To PAT CFO To PAT% | 68.4 | 11.8 | -63.0 | -114.0 | -17.7 |
CFO To EBITDA CFO To EBITDA% | 52.7 | 9.3 | -44.4 | -59.5 | -8.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 5 | 1 | -3 | -6 | -1 | |
| -4 | -10 | -24 | -11 | -3 | |
| -3 | 2 | 34 | 29 | -10 | |
Net Cash Flow Net Cash FlowCr | -2 | -7 | 7 | 13 | -14 |
Free Cash Flow Free Cash FlowCr | 2 | -1 | -8 | -43 | -4 |
CFO To PAT CFO To PAT% | 68.4 | 11.8 | -63.0 | -114.0 | -17.7 |
CFO To EBITDA CFO To EBITDA% | 52.7 | 9.3 | -44.4 | -59.5 | -8.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 63 | 63 | 158 | 109 | 116 | 117 |
Price To Earnings Price To Earnings | 8.5 | 7.8 | 29.1 | 16.4 | 18.0 | 14.1 |
Price To Sales Price To Sales | 0.6 | 0.5 | 1.8 | 0.7 | 0.6 | 0.5 |
Price To Book Price To Book | 0.8 | 0.7 | 1.8 | 1.2 | 1.2 | 1.2 |
EV To EBITDA EV To EBITDA | 6.0 | 6.2 | 25.1 | 17.0 | 11.8 | 9.0 |
GPM GPM% | 15.4 | 14.6 | 21.0 | 12.2 | 14.9 | 14.9 |
OPM OPM% | 9.1 | 8.3 | 8.6 | 6.0 | 7.2 | 9.1 |
NPM NPM% | 7.0 | 6.5 | 6.1 | 3.1 | 3.3 | 4.7 |
ROCE ROCE% | 14.6 | 14.6 | 7.8 | 7.1 | 9.6 | 9.6 |
ROE ROE% | 9.6 | 9.5 | 6.0 | 5.4 | 7.0 | 7.0 |
ROA ROA% | 7.2 | 7.0 | 3.4 | 2.5 | 3.5 | 3.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 63 | 63 | 158 | 109 | 116 | 117 |
Price To Earnings Price To Earnings | 8.5 | 7.8 | 29.1 | 16.4 | 18.0 | 14.1 |
Price To Sales Price To Sales | 0.6 | 0.5 | 1.8 | 0.7 | 0.6 | 0.5 |
Price To Book Price To Book | 0.8 | 0.7 | 1.8 | 1.2 | 1.2 | 1.2 |
EV To EBITDA EV To EBITDA | 6.0 | 6.2 | 25.1 | 17.0 | 11.8 | 9.0 |
GPM GPM% | 15.4 | 14.6 | 21.0 | 12.2 | 14.9 | 14.9 |
OPM OPM% | 9.1 | 8.3 | 8.6 | 6.0 | 7.2 | 9.1 |
NPM NPM% | 7.0 | 6.5 | 6.1 | 3.1 | 3.3 | 4.7 |
ROCE ROCE% | 14.6 | 14.6 | 7.8 | 7.1 | 9.6 | 9.6 |
ROE ROE% | 9.6 | 9.5 | 6.0 | 5.4 | 7.0 | 7.0 |
ROA ROA% | 7.2 | 7.0 | 3.4 | 2.5 | 3.5 | 3.5 |
Documents — BCPL Railway Infrastructure Ltd