| Quarter | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| 985 | 999 | 965 | 970 | 923 | 952 | 1,002 | 1,095 | |
Growth YoY Revenue Growth YoY% | -1.5 | -7.6 | 3.8 | 12.9 | ||||
| 666 | 669 | 600 | 595 | 547 | 590 | 617 | 759 | |
| 319 | 330 | 364 | 375 | 376 | 362 | 385 | 336 | |
OPM OPM% | 32.4 | 33.0 | 37.8 | 38.6 | 40.8 | 38.0 | 38.5 | 30.6 |
| 16 | 33 | 23 | 15 | 8 | 11 | 18 | 16 | |
Interest Expense Interest ExpenseCr | 129 | 130 | 127 | 129 | 130 | 130 | 127 | 129 |
Depreciation DepreciationCr | 230 | 230 | 229 | 229 | 229 | 229 | 228 | 229 |
PBT PBTCr | -24 | 2 | 31 | 32 | 25 | 14 | 48 | -7 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -25 | 2 | 31 | 32 | 25 | 14 | 48 | -7 | |
Growth YoY PAT Growth YoY% | 224.6 | 1,164.1 | 52.5 | -120.7 | ||||
NPM NPM% | -2.6 | 0.2 | 3.2 | 3.3 | 2.7 | 1.5 | 4.8 | -0.6 |
| -0.4 | 0.0 | 0.5 | 0.5 | 0.4 | 0.2 | 0.7 | -0.1 |
| Quarter | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| 985 | 999 | 965 | 970 | 923 | 952 | 1,002 | 1,095 | |
Growth YoY Revenue Growth YoY% | -1.5 | -7.6 | 3.8 | 12.9 | ||||
| 666 | 669 | 600 | 595 | 547 | 590 | 617 | 759 | |
| 319 | 330 | 364 | 375 | 376 | 362 | 385 | 336 | |
OPM OPM% | 32.4 | 33.0 | 37.8 | 38.6 | 40.8 | 38.0 | 38.5 | 30.6 |
| 16 | 33 | 23 | 15 | 8 | 11 | 18 | 16 | |
Interest Expense Interest ExpenseCr | 129 | 130 | 127 | 129 | 130 | 130 | 127 | 129 |
Depreciation DepreciationCr | 230 | 230 | 229 | 229 | 229 | 229 | 228 | 229 |
PBT PBTCr | -24 | 2 | 31 | 32 | 25 | 14 | 48 | -7 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -25 | 2 | 31 | 32 | 25 | 14 | 48 | -7 | |
Growth YoY PAT Growth YoY% | 224.6 | 1,164.1 | 52.5 | -120.7 | ||||
NPM NPM% | -2.6 | 0.2 | 3.2 | 3.3 | 2.7 | 1.5 | 4.8 | -0.6 |
| -0.4 | 0.0 | 0.5 | 0.5 | 0.4 | 0.2 | 0.7 | -0.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 28 | 2,407 | 1,792 | 2,592 | 2,744 | 3,666 | 3,893 | 3,817 | 3,972 |
Growth Revenue Growth% | 8,524.6 | -25.6 | 44.7 | 5.9 | 33.6 | 6.2 | -1.9 | ||
| 70 | 1,170 | 814 | 632 | 715 | 1,499 | 2,587 | 2,349 | 2,513 | |
| -42 | 1,238 | 978 | 1,960 | 2,029 | 2,167 | 1,305 | 1,468 | 1,459 | |
OPM OPM% | -149.0 | 51.4 | 54.6 | 75.6 | 74.0 | 59.1 | 33.5 | 38.5 | 36.7 |
| 5 | 37 | 33 | 42 | 59 | 176 | 143 | 82 | 52 | |
Interest Expense Interest ExpenseCr | 15 | 670 | 585 | 587 | 588 | 603 | 517 | 516 | 515 |
Depreciation DepreciationCr | 21 | 835 | 852 | 864 | 953 | 917 | 921 | 916 | 916 |
PBT PBTCr | -73 | -231 | -425 | 551 | 547 | 823 | 10 | 118 | 80 |
| 23 | -21 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | |
PAT PATCr | -96 | -209 | -427 | 549 | 546 | 822 | 9 | 118 | 80 |
Growth PAT Growth% | -119.0 | -103.9 | 228.6 | -0.6 | 50.5 | -98.9 | 1,215.3 | ||
NPM NPM% | -342.8 | -8.7 | -23.8 | 21.2 | 19.9 | 22.4 | 0.2 | 3.1 | 2.0 |
| -18.7 | -3.1 | -6.4 | 8.3 | 11.6 | 12.4 | 0.1 | 1.8 | 1.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 28 | 2,407 | 1,792 | 2,592 | 2,744 | 3,666 | 3,893 | 3,817 | 3,972 |
Growth Revenue Growth% | 8,524.6 | -25.6 | 44.7 | 5.9 | 33.6 | 6.2 | -1.9 | ||
| 70 | 1,170 | 814 | 632 | 715 | 1,499 | 2,587 | 2,349 | 2,513 | |
| -42 | 1,238 | 978 | 1,960 | 2,029 | 2,167 | 1,305 | 1,468 | 1,459 | |
OPM OPM% | -149.0 | 51.4 | 54.6 | 75.6 | 74.0 | 59.1 | 33.5 | 38.5 | 36.7 |
| 5 | 37 | 33 | 42 | 59 | 176 | 143 | 82 | 52 | |
Interest Expense Interest ExpenseCr | 15 | 670 | 585 | 587 | 588 | 603 | 517 | 516 | 515 |
Depreciation DepreciationCr | 21 | 835 | 852 | 864 | 953 | 917 | 921 | 916 | 916 |
PBT PBTCr | -73 | -231 | -425 | 551 | 547 | 823 | 10 | 118 | 80 |
| 23 | -21 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | |
PAT PATCr | -96 | -209 | -427 | 549 | 546 | 822 | 9 | 118 | 80 |
Growth PAT Growth% | -119.0 | -103.9 | 228.6 | -0.6 | 50.5 | -98.9 | 1,215.3 | ||
NPM NPM% | -342.8 | -8.7 | -23.8 | 21.2 | 19.9 | 22.4 | 0.2 | 3.1 | 2.0 |
| -18.7 | -3.1 | -6.4 | 8.3 | 11.6 | 12.4 | 0.1 | 1.8 | 1.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6,640 | 6,045 | 5,581 | 5,158 | 4,708 | 4,228 | 6,640 | 6,640 |
Reserves ReservesCr | -96 | -765 | -1,898 | -1,983 | -2,035 | -1,706 | -2,350 | -2,709 |
| 329 | 532 | 1,039 | 1,454 | 8,064 | 1,520 | 1,609 | 2,755 | |
| 7,436 | 7,158 | 7,600 | 7,111 | 136 | 6,596 | 6,616 | 5,636 | |
| 18,355 | 17,014 | 16,367 | 15,784 | 14,919 | 14,684 | 13,660 | 12,932 | |
| 592 | 756 | 967 | 958 | 1,061 | 1,755 | 1,799 | 1,980 | |
| 17,762 | 16,258 | 15,400 | 14,826 | 13,858 | 12,929 | 11,861 | 10,952 | |
| 18,355 | 17,014 | 16,367 | 15,784 | 14,919 | 14,684 | 13,660 | 12,932 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6,640 | 6,045 | 5,581 | 5,158 | 4,708 | 4,228 | 6,640 | 6,640 |
Reserves ReservesCr | -96 | -765 | -1,898 | -1,983 | -2,035 | -1,706 | -2,350 | -2,709 |
| 329 | 532 | 1,039 | 1,454 | 8,064 | 1,520 | 1,609 | 2,755 | |
| 7,436 | 7,158 | 7,600 | 7,111 | 136 | 6,596 | 6,616 | 5,636 | |
| 18,355 | 17,014 | 16,367 | 15,784 | 14,919 | 14,684 | 13,660 | 12,932 | |
| 592 | 756 | 967 | 958 | 1,061 | 1,755 | 1,799 | 1,980 | |
| 17,762 | 16,258 | 15,400 | 14,826 | 13,858 | 12,929 | 11,861 | 10,952 | |
| 18,355 | 17,014 | 16,367 | 15,784 | 14,919 | 14,684 | 13,660 | 12,932 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -77 | 1,870 | 2,046 | 1,875 | 1,600 | 2,079 | 1,182 | 1,688 | |
| -454 | -293 | -221 | -326 | 416 | -295 | 422 | 25 | |
| 610 | -1,651 | -1,748 | -1,639 | -1,628 | -1,570 | -1,560 | -1,530 | |
Net Cash Flow Net Cash FlowCr | 79 | -74 | 77 | -90 | 388 | 213 | 44 | 183 |
Free Cash Flow Free Cash FlowCr | -77 | 1,830 | 1,993 | 1,806 | 1,553 | 2,022 | 1,217 | 1,673 |
CFO To PAT CFO To PAT% | 80.9 | -892.8 | -479.0 | 341.4 | 293.0 | 252.9 | 13,186.7 | 1,432.4 |
CFO To EBITDA CFO To EBITDA% | 186.1 | 151.1 | 209.2 | 95.7 | 78.8 | 95.9 | 90.5 | 115.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -77 | 1,870 | 2,046 | 1,875 | 1,600 | 2,079 | 1,182 | 1,688 | |
| -454 | -293 | -221 | -326 | 416 | -295 | 422 | 25 | |
| 610 | -1,651 | -1,748 | -1,639 | -1,628 | -1,570 | -1,560 | -1,530 | |
Net Cash Flow Net Cash FlowCr | 79 | -74 | 77 | -90 | 388 | 213 | 44 | 183 |
Free Cash Flow Free Cash FlowCr | -77 | 1,830 | 1,993 | 1,806 | 1,553 | 2,022 | 1,217 | 1,673 |
CFO To PAT CFO To PAT% | 80.9 | -892.8 | -479.0 | 341.4 | 293.0 | 252.9 | 13,186.7 | 1,432.4 |
CFO To EBITDA CFO To EBITDA% | 186.1 | 151.1 | 209.2 | 95.7 | 78.8 | 95.9 | 90.5 | 115.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,507 | 6,109 | 6,109 | 5,627 | 5,177 | 4,854 | |||
Price To Earnings Price To Earnings | 9.2 | 7.9 | 7.4 | 60.9 | |||||
Price To Sales Price To Sales | 2.5 | 2.2 | 1.7 | 1.4 | 1.4 | 1.2 | |||
Price To Book Price To Book | 1.6 | 1.6 | 2.4 | 1.2 | |||||
EV To EBITDA EV To EBITDA | 6.6 | 5.9 | 5.5 | 8.8 | 7.4 | 7.2 | |||
GPM GPM% | 39.6 | 61.8 | 66.8 | 87.8 | 94.5 | 92.9 | 81.2 | 82.1 | 82.1 |
OPM OPM% | -149.0 | 51.4 | 54.6 | 75.6 | 74.0 | 59.1 | 33.5 | 38.5 | 36.7 |
NPM NPM% | -342.8 | -8.7 | -23.8 | 21.2 | 19.9 | 22.4 | 0.2 | 3.1 | 2.0 |
ROCE ROCE% | -0.5 | 3.8 | 1.6 | 11.8 | 12.4 | 15.8 | 4.8 | 6.0 | 6.0 |
ROE ROE% | -1.5 | -4.0 | -11.6 | 17.3 | 20.4 | 32.6 | 0.2 | 3.0 | 3.0 |
ROA ROA% | -0.5 | -1.2 | -2.6 | 3.5 | 3.7 | 5.6 | 0.1 | 0.9 | 0.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,507 | 6,109 | 6,109 | 5,627 | 5,177 | 4,854 | |||
Price To Earnings Price To Earnings | 9.2 | 7.9 | 7.4 | 60.9 | |||||
Price To Sales Price To Sales | 2.5 | 2.2 | 1.7 | 1.4 | 1.4 | 1.2 | |||
Price To Book Price To Book | 1.6 | 1.6 | 2.4 | 1.2 | |||||
EV To EBITDA EV To EBITDA | 6.6 | 5.9 | 5.5 | 8.8 | 7.4 | 7.2 | |||
GPM GPM% | 39.6 | 61.8 | 66.8 | 87.8 | 94.5 | 92.9 | 81.2 | 82.1 | 82.1 |
OPM OPM% | -149.0 | 51.4 | 54.6 | 75.6 | 74.0 | 59.1 | 33.5 | 38.5 | 36.7 |
NPM NPM% | -342.8 | -8.7 | -23.8 | 21.2 | 19.9 | 22.4 | 0.2 | 3.1 | 2.0 |
ROCE ROCE% | -0.5 | 3.8 | 1.6 | 11.8 | 12.4 | 15.8 | 4.8 | 6.0 | 6.0 |
ROE ROE% | -1.5 | -4.0 | -11.6 | 17.3 | 20.4 | 32.6 | 0.2 | 3.0 | 3.0 |
ROA ROA% | -0.5 | -1.2 | -2.6 | 3.5 | 3.7 | 5.6 | 0.1 | 0.9 | 0.9 |
Documents — Energy Infrastructure Trust
Concall Transcript Summaries — Energy Infrastructure Trust