| 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 | 39 | 86 | 17 | 125 | 396 | 490 | 511 | 421 | 646 | 656 | 587 | |
Growth YoY Revenue Growth YoY% | -56.5 | -50.1 | -22.0 | -23.8 | 452.4 | 914.6 | 469.4 | 2,823.9 | 237.1 | 62.9 | 33.9 | 14.8 |
| 16 | 34 | 85 | 13 | 114 | 317 | 444 | 396 | 347 | 479 | 534 | 385 | |
| 7 | 5 | 1 | 5 | 11 | 80 | 46 | 114 | 74 | 167 | 123 | 202 | |
OPM OPM% | 30.0 | 12.2 | 0.8 | 28.3 | 9.0 | 20.1 | 9.4 | 22.4 | 17.6 | 25.8 | 18.7 | 34.4 |
| 0 | 2 | 10 | 0 | 1 | 10 | 13 | 13 | 5 | 20 | 7 | 20 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 4 | 3 | 9 | 33 | 30 | 52 | 39 | 44 | 38 | 40 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 6 | 21 | 19 | 21 | 29 | 28 | 28 | 27 |
PBT PBTCr | 0 | 0 | 5 | 0 | -1 | 36 | 11 | 54 | 12 | 114 | 63 | 154 |
| 0 | 0 | 0 | 0 | -1 | 4 | 2 | 2 | -7 | 25 | -1 | 5 | |
| 1 | 0 | 4 | 0 | 0 | 33 | 8 | 52 | 19 | 90 | 64 | 150 | |
Growth YoY PAT Growth YoY% | 610.0 | -228.6 | 7,150.0 | -63.0 | -105.9 | 14,330.4 | 92.2 | 52,110.0 | 63,433.3 | 173.5 | 664.7 | 186.7 |
NPM NPM% | 2.3 | -0.6 | 5.0 | 0.6 | 0.0 | 8.3 | 1.7 | 10.2 | 4.5 | 13.9 | 9.7 | 25.5 |
| 0.2 | -0.1 | 1.6 | 0.0 | 0.0 | 11.7 | 3.0 | 18.7 | 6.8 | 32.0 | 22.8 | 53.5 |
| 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 | 39 | 86 | 17 | 125 | 396 | 490 | 511 | 421 | 646 | 656 | 587 | |
Growth YoY Revenue Growth YoY% | -56.5 | -50.1 | -22.0 | -23.8 | 452.4 | 914.6 | 469.4 | 2,823.9 | 237.1 | 62.9 | 33.9 | 14.8 |
| 16 | 34 | 85 | 13 | 114 | 317 | 444 | 396 | 347 | 479 | 534 | 385 | |
| 7 | 5 | 1 | 5 | 11 | 80 | 46 | 114 | 74 | 167 | 123 | 202 | |
OPM OPM% | 30.0 | 12.2 | 0.8 | 28.3 | 9.0 | 20.1 | 9.4 | 22.4 | 17.6 | 25.8 | 18.7 | 34.4 |
| 0 | 2 | 10 | 0 | 1 | 10 | 13 | 13 | 5 | 20 | 7 | 20 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 4 | 3 | 9 | 33 | 30 | 52 | 39 | 44 | 38 | 40 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 6 | 21 | 19 | 21 | 29 | 28 | 28 | 27 |
PBT PBTCr | 0 | 0 | 5 | 0 | -1 | 36 | 11 | 54 | 12 | 114 | 63 | 154 |
| 0 | 0 | 0 | 0 | -1 | 4 | 2 | 2 | -7 | 25 | -1 | 5 | |
| 1 | 0 | 4 | 0 | 0 | 33 | 8 | 52 | 19 | 90 | 64 | 150 | |
Growth YoY PAT Growth YoY% | 610.0 | -228.6 | 7,150.0 | -63.0 | -105.9 | 14,330.4 | 92.2 | 52,110.0 | 63,433.3 | 173.5 | 664.7 | 186.7 |
NPM NPM% | 2.3 | -0.6 | 5.0 | 0.6 | 0.0 | 8.3 | 1.7 | 10.2 | 4.5 | 13.9 | 9.7 | 25.5 |
| 0.2 | -0.1 | 1.6 | 0.0 | 0.0 | 11.7 | 3.0 | 18.7 | 6.8 | 32.0 | 22.8 | 53.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 101 | 198 | 156 | 212 | 265 | 254 | 290 | 171 | 1,029 | 2,234 | 2,310 |
Growth Revenue Growth% | 95.9 | -21.2 | 35.9 | 25.1 | -4.2 | 14.1 | -41.1 | 502.8 | 117.1 | 51.8 | ||
| 0 | 98 | 192 | 139 | 190 | 242 | 231 | 265 | 152 | 887 | 1,758 | 1,745 | |
| 0 | 3 | 6 | 17 | 22 | 23 | 23 | 25 | 19 | 142 | 476 | 565 | |
OPM OPM% | 3.0 | 3.0 | 11.2 | 10.2 | 8.8 | 9.2 | 8.8 | 11.2 | 13.8 | 21.3 | 24.5 | |
| 0 | 2 | 3 | 0 | 2 | 2 | 1 | 1 | 12 | 25 | 45 | 52 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 4 | 10 | 14 | 15 | 14 | 18 | 17 | 74 | 173 | 161 |
Depreciation DepreciationCr | 0 | 0 | 2 | 5 | 5 | 6 | 6 | 8 | 8 | 47 | 107 | 113 |
PBT PBTCr | 0 | 3 | 3 | 3 | 5 | 5 | 4 | 1 | 5 | 46 | 241 | 343 |
| 0 | 0 | 1 | 2 | 1 | 2 | 4 | 1 | 0 | 4 | 18 | 21 | |
PAT PATCr | 0 | 3 | 1 | 1 | 4 | 3 | 1 | 0 | 5 | 41 | 223 | 322 |
Growth PAT Growth% | -66.6 | -1.0 | 237.6 | -28.5 | -76.1 | -45.5 | 1,345.5 | 740.2 | 441.0 | 245.4 | ||
NPM NPM% | 3.2 | 0.6 | 0.7 | 1.7 | 1.0 | 0.2 | 0.1 | 2.9 | 4.0 | 10.0 | 13.9 | |
| 0.0 | 1.2 | 0.4 | 0.0 | 1.3 | 0.9 | 0.2 | 0.1 | 1.8 | 14.7 | 79.6 | 115.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 101 | 198 | 156 | 212 | 265 | 254 | 290 | 171 | 1,029 | 2,234 | 2,310 |
Growth Revenue Growth% | 95.9 | -21.2 | 35.9 | 25.1 | -4.2 | 14.1 | -41.1 | 502.8 | 117.1 | 51.8 | ||
| 0 | 98 | 192 | 139 | 190 | 242 | 231 | 265 | 152 | 887 | 1,758 | 1,745 | |
| 0 | 3 | 6 | 17 | 22 | 23 | 23 | 25 | 19 | 142 | 476 | 565 | |
OPM OPM% | 3.0 | 3.0 | 11.2 | 10.2 | 8.8 | 9.2 | 8.8 | 11.2 | 13.8 | 21.3 | 24.5 | |
| 0 | 2 | 3 | 0 | 2 | 2 | 1 | 1 | 12 | 25 | 45 | 52 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 4 | 10 | 14 | 15 | 14 | 18 | 17 | 74 | 173 | 161 |
Depreciation DepreciationCr | 0 | 0 | 2 | 5 | 5 | 6 | 6 | 8 | 8 | 47 | 107 | 113 |
PBT PBTCr | 0 | 3 | 3 | 3 | 5 | 5 | 4 | 1 | 5 | 46 | 241 | 343 |
| 0 | 0 | 1 | 2 | 1 | 2 | 4 | 1 | 0 | 4 | 18 | 21 | |
PAT PATCr | 0 | 3 | 1 | 1 | 4 | 3 | 1 | 0 | 5 | 41 | 223 | 322 |
Growth PAT Growth% | -66.6 | -1.0 | 237.6 | -28.5 | -76.1 | -45.5 | 1,345.5 | 740.2 | 441.0 | 245.4 | ||
NPM NPM% | 3.2 | 0.6 | 0.7 | 1.7 | 1.0 | 0.2 | 0.1 | 2.9 | 4.0 | 10.0 | 13.9 | |
| 0.0 | 1.2 | 0.4 | 0.0 | 1.3 | 0.9 | 0.2 | 0.1 | 1.8 | 14.7 | 79.6 | 115.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 29 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | -21 | -11 | 14 | 17 | 19 | 22 | 54 | 55 | 61 | 1,936 | 2,127 |
| 4 | 43 | 103 | 113 | 132 | 152 | 190 | 292 | 297 | 1,153 | 1,116 | |
| 21 | 16 | 9 | 28 | 102 | 114 | 109 | 110 | 61 | 1,013 | 902 | |
| 12 | 77 | 154 | 186 | 281 | 317 | 380 | 485 | 448 | 4,184 | 4,245 | |
| 6 | 62 | 95 | 122 | 197 | 224 | 230 | 338 | 313 | 932 | 1,028 | |
| 6 | 16 | 59 | 64 | 84 | 92 | 150 | 147 | 134 | 3,252 | 3,217 | |
| 12 | 77 | 154 | 186 | 281 | 317 | 380 | 485 | 448 | 4,184 | 4,245 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 29 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | -21 | -11 | 14 | 17 | 19 | 22 | 54 | 55 | 61 | 1,936 | 2,127 |
| 4 | 43 | 103 | 113 | 132 | 152 | 190 | 292 | 297 | 1,153 | 1,116 | |
| 21 | 16 | 9 | 28 | 102 | 114 | 109 | 110 | 61 | 1,013 | 902 | |
| 12 | 77 | 154 | 186 | 281 | 317 | 380 | 485 | 448 | 4,184 | 4,245 | |
| 6 | 62 | 95 | 122 | 197 | 224 | 230 | 338 | 313 | 932 | 1,028 | |
| 6 | 16 | 59 | 64 | 84 | 92 | 150 | 147 | 134 | 3,252 | 3,217 | |
| 12 | 77 | 154 | 186 | 281 | 317 | 380 | 485 | 448 | 4,184 | 4,245 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -20 | -1 | 6 | 32 | 15 | 46 | 37 | 65 | 281 | 375 | |
| -2 | -31 | -10 | -14 | -3 | -21 | -69 | -4 | -151 | -87 | |
| 14 | -10 | 8 | -19 | -11 | -25 | 32 | -50 | -141 | -283 | |
Net Cash Flow Net Cash FlowCr | -8 | -42 | -4 | 0 | 2 | 0 | 0 | 11 | -10 | 5 |
Free Cash Flow Free Cash FlowCr | -21 | -18 | -4 | 18 | 15 | 42 | 27 | 66 | 231 | |
CFO To PAT CFO To PAT% | -619.1 | -83.8 | 544.7 | 878.2 | 588.7 | 7,353.3 | 10,813.0 | 1,329.5 | 683.8 | 168.4 |
CFO To EBITDA CFO To EBITDA% | -677.7 | -15.6 | 33.7 | 147.8 | 65.9 | 195.4 | 143.8 | 340.0 | 198.0 | 78.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -20 | -1 | 6 | 32 | 15 | 46 | 37 | 65 | 281 | 375 | |
| -2 | -31 | -10 | -14 | -3 | -21 | -69 | -4 | -151 | -87 | |
| 14 | -10 | 8 | -19 | -11 | -25 | 32 | -50 | -141 | -283 | |
Net Cash Flow Net Cash FlowCr | -8 | -42 | -4 | 0 | 2 | 0 | 0 | 11 | -10 | 5 |
Free Cash Flow Free Cash FlowCr | -21 | -18 | -4 | 18 | 15 | 42 | 27 | 66 | 231 | |
CFO To PAT CFO To PAT% | -619.1 | -83.8 | 544.7 | 878.2 | 588.7 | 7,353.3 | 10,813.0 | 1,329.5 | 683.8 | 168.4 |
CFO To EBITDA CFO To EBITDA% | -677.7 | -15.6 | 33.7 | 147.8 | 65.9 | 195.4 | 143.8 | 340.0 | 198.0 | 78.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 123 | 126 | 92 | 127 | 193 | 99 | 106 | 953 | 2,101 | 3,395 | ||
Price To Earnings Price To Earnings | 112.8 | 115.4 | 25.3 | 48.9 | 286.9 | 353.0 | 21.7 | 23.1 | 9.4 | 10.5 | ||
Price To Sales Price To Sales | 0.6 | 0.8 | 0.4 | 0.5 | 0.8 | 0.3 | 0.6 | 0.9 | 0.9 | 1.5 | ||
Price To Book Price To Book | 7.2 | 5.7 | 7.1 | 6.9 | 17.0 | 5.8 | 3.7 | 0.5 | 1.0 | 1.6 | ||
EV To EBITDA EV To EBITDA | 31.1 | 12.7 | 9.1 | 10.1 | 12.4 | 9.1 | 11.1 | 15.8 | 6.9 | 8.1 | ||
GPM GPM% | 9.8 | 7.6 | 23.8 | 15.5 | 12.3 | 14.0 | 15.3 | 20.3 | 30.5 | |||
OPM OPM% | 3.0 | 3.0 | 11.2 | 10.2 | 8.8 | 9.2 | 8.8 | 11.2 | 13.8 | 21.3 | 24.5 | |
NPM NPM% | 3.2 | 0.6 | 0.7 | 1.7 | 1.0 | 0.2 | 0.1 | 2.9 | 4.0 | 10.0 | 13.9 | |
ROCE ROCE% | 0.0 | 6.8 | 6.3 | 9.3 | 12.1 | 12.4 | 10.1 | 8.5 | 11.6 | 3.7 | 12.3 | 12.3 |
ROE ROE% | 0.0 | 17.8 | 2.6 | 2.4 | 7.8 | 5.2 | 0.8 | 0.4 | 5.5 | 2.1 | 10.3 | 10.3 |
ROA ROA% | 0.0 | 4.2 | 0.7 | 0.6 | 1.3 | 0.8 | 0.2 | 0.1 | 1.1 | 1.0 | 5.3 | 5.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 123 | 126 | 92 | 127 | 193 | 99 | 106 | 953 | 2,101 | 3,395 | ||
Price To Earnings Price To Earnings | 112.8 | 115.4 | 25.3 | 48.9 | 286.9 | 353.0 | 21.7 | 23.1 | 9.4 | 10.5 | ||
Price To Sales Price To Sales | 0.6 | 0.8 | 0.4 | 0.5 | 0.8 | 0.3 | 0.6 | 0.9 | 0.9 | 1.5 | ||
Price To Book Price To Book | 7.2 | 5.7 | 7.1 | 6.9 | 17.0 | 5.8 | 3.7 | 0.5 | 1.0 | 1.6 | ||
EV To EBITDA EV To EBITDA | 31.1 | 12.7 | 9.1 | 10.1 | 12.4 | 9.1 | 11.1 | 15.8 | 6.9 | 8.1 | ||
GPM GPM% | 9.8 | 7.6 | 23.8 | 15.5 | 12.3 | 14.0 | 15.3 | 20.3 | 30.5 | |||
OPM OPM% | 3.0 | 3.0 | 11.2 | 10.2 | 8.8 | 9.2 | 8.8 | 11.2 | 13.8 | 21.3 | 24.5 | |
NPM NPM% | 3.2 | 0.6 | 0.7 | 1.7 | 1.0 | 0.2 | 0.1 | 2.9 | 4.0 | 10.0 | 13.9 | |
ROCE ROCE% | 0.0 | 6.8 | 6.3 | 9.3 | 12.1 | 12.4 | 10.1 | 8.5 | 11.6 | 3.7 | 12.3 | 12.3 |
ROE ROE% | 0.0 | 17.8 | 2.6 | 2.4 | 7.8 | 5.2 | 0.8 | 0.4 | 5.5 | 2.1 | 10.3 | 10.3 |
ROA ROA% | 0.0 | 4.2 | 0.7 | 0.6 | 1.3 | 0.8 | 0.2 | 0.1 | 1.1 | 1.0 | 5.3 | 5.3 |
Documents — CIAN Agro Industries & Infrastructure Ltd