| Quarter | Sep 2005 | Dec 2005 | Mar 2006 | Jun 2006 | Sep 2006 | Dec 2006 | Mar 2007 | Jun 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 84 | 170 | 202 | 273 | 323 | 402 | 1 | 7 | 22 | |
Growth YoY Revenue Growth YoY% | 290.4 | 282.6 | 136.9 | 3,404.8 | ||||||
| 62 | 70 | 147 | 152 | 199 | 254 | 323 | 4 | 12 | 36 | |
| 8 | 14 | 23 | 50 | 74 | 69 | 78 | -4 | -6 | -14 | |
OPM OPM% | 11.9 | 16.5 | 13.4 | 24.6 | 27.2 | 21.3 | 19.5 | -588.7 | -86.5 | -64.5 |
| 0 | 0 | 1 | 1 | 2 | 2 | 9 | 2 | 17 | 7 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 5 | 9 | 11 | 21 | 0 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 0 | 0 | 0 |
PBT PBTCr | 6 | 11 | 19 | 45 | 66 | 57 | 63 | -2 | 11 | -8 |
| 2 | 3 | 7 | 12 | 22 | 18 | 19 | 7 | 0 | 0 | |
| 4 | 8 | 13 | 33 | 44 | 39 | 44 | -9 | 11 | -8 | |
Growth YoY PAT Growth YoY% | 1,010.5 | 387.2 | 242.4 | 13.5 | ||||||
NPM NPM% | 5.7 | 9.5 | 7.7 | 16.3 | 16.2 | 12.1 | 11.1 | -1,458.1 | 171.1 | -36.0 |
| 0.6 | 1.5 | 2.1 | 2.3 | 3.3 | 3.3 | 4.1 | -36.5 | 34.3 | -48.0 |
| Quarter | Sep 2005 | Dec 2005 | Mar 2006 | Jun 2006 | Sep 2006 | Dec 2006 | Mar 2007 | Jun 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 84 | 170 | 202 | 273 | 323 | 402 | 1 | 7 | 22 | |
Growth YoY Revenue Growth YoY% | 290.4 | 282.6 | 136.9 | 3,404.8 | ||||||
| 62 | 70 | 147 | 152 | 199 | 254 | 323 | 4 | 12 | 36 | |
| 8 | 14 | 23 | 50 | 74 | 69 | 78 | -4 | -6 | -14 | |
OPM OPM% | 11.9 | 16.5 | 13.4 | 24.6 | 27.2 | 21.3 | 19.5 | -588.7 | -86.5 | -64.5 |
| 0 | 0 | 1 | 1 | 2 | 2 | 9 | 2 | 17 | 7 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 5 | 9 | 11 | 21 | 0 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 0 | 0 | 0 |
PBT PBTCr | 6 | 11 | 19 | 45 | 66 | 57 | 63 | -2 | 11 | -8 |
| 2 | 3 | 7 | 12 | 22 | 18 | 19 | 7 | 0 | 0 | |
| 4 | 8 | 13 | 33 | 44 | 39 | 44 | -9 | 11 | -8 | |
Growth YoY PAT Growth YoY% | 1,010.5 | 387.2 | 242.4 | 13.5 | ||||||
NPM NPM% | 5.7 | 9.5 | 7.7 | 16.3 | 16.2 | 12.1 | 11.1 | -1,458.1 | 171.1 | -36.0 |
| 0.6 | 1.5 | 2.1 | 2.3 | 3.3 | 3.3 | 4.1 | -36.5 | 34.3 | -48.0 |
| Financial Year | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,681 | 2,401 | 3,448 | 3,830 | 4,366 | 4,685 | 2,684 | 1,703 | 1,222 | 1,273 | 10 | 11 |
Growth Revenue Growth% | 42.9 | 43.6 | 11.1 | 14.0 | 7.3 | -42.7 | -36.6 | -28.3 | 4.2 | 5.1 | ||
| 1,288 | 2,018 | 2,792 | 3,118 | 3,528 | 3,793 | 2,385 | 1,525 | 1,598 | 1,461 | 52 | 40 | |
| 393 | 383 | 656 | 713 | 838 | 892 | 299 | 178 | -377 | -189 | -41 | -29 | |
OPM OPM% | 23.4 | 16.0 | 19.0 | 18.6 | 19.2 | 19.0 | 11.1 | 10.4 | -30.8 | -14.8 | -407.7 | -273.8 |
| 36 | 35 | 77 | 22 | 46 | 9 | -245 | 20 | -1 | 2 | -4,388 | 38 | |
Interest Expense Interest ExpenseCr | 115 | 174 | 258 | 321 | 487 | 598 | 747 | 694 | 755 | 986 | 2 | 2 |
Depreciation DepreciationCr | 26 | 46 | 72 | 84 | 99 | 112 | 132 | 200 | 198 | 211 | 70 | 0 |
PBT PBTCr | 287 | 199 | 404 | 330 | 257 | 191 | -825 | -695 | -1,331 | -1,383 | -4,501 | 7 |
| 122 | 55 | 119 | 110 | 109 | 81 | -269 | 1 | 0 | 0 | 6 | 7 | |
PAT PATCr | 166 | 144 | 285 | 220 | 148 | 110 | -556 | -696 | -1,331 | -1,383 | -4,508 | 1 |
Growth PAT Growth% | -12.9 | 97.0 | -22.8 | -32.6 | -26.1 | -607.3 | -25.3 | -91.1 | -4.0 | 100.0 | ||
NPM NPM% | 9.9 | 6.0 | 8.3 | 5.7 | 3.4 | 2.3 | -20.7 | -40.9 | -108.9 | -108.7 | -44,353.8 | 5.2 |
| 14.9 | 11.5 | 17.8 | 12.1 | 8.2 | 6.0 | -30.6 | -36.5 | -40.0 | -41.7 | -29,832.8 | 2.7 |
| Financial Year | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,681 | 2,401 | 3,448 | 3,830 | 4,366 | 4,685 | 2,684 | 1,703 | 1,222 | 1,273 | 10 | 11 |
Growth Revenue Growth% | 42.9 | 43.6 | 11.1 | 14.0 | 7.3 | -42.7 | -36.6 | -28.3 | 4.2 | 5.1 | ||
| 1,288 | 2,018 | 2,792 | 3,118 | 3,528 | 3,793 | 2,385 | 1,525 | 1,598 | 1,461 | 52 | 40 | |
| 393 | 383 | 656 | 713 | 838 | 892 | 299 | 178 | -377 | -189 | -41 | -29 | |
OPM OPM% | 23.4 | 16.0 | 19.0 | 18.6 | 19.2 | 19.0 | 11.1 | 10.4 | -30.8 | -14.8 | -407.7 | -273.8 |
| 36 | 35 | 77 | 22 | 46 | 9 | -245 | 20 | -1 | 2 | -4,388 | 38 | |
Interest Expense Interest ExpenseCr | 115 | 174 | 258 | 321 | 487 | 598 | 747 | 694 | 755 | 986 | 2 | 2 |
Depreciation DepreciationCr | 26 | 46 | 72 | 84 | 99 | 112 | 132 | 200 | 198 | 211 | 70 | 0 |
PBT PBTCr | 287 | 199 | 404 | 330 | 257 | 191 | -825 | -695 | -1,331 | -1,383 | -4,501 | 7 |
| 122 | 55 | 119 | 110 | 109 | 81 | -269 | 1 | 0 | 0 | 6 | 7 | |
PAT PATCr | 166 | 144 | 285 | 220 | 148 | 110 | -556 | -696 | -1,331 | -1,383 | -4,508 | 1 |
Growth PAT Growth% | -12.9 | 97.0 | -22.8 | -32.6 | -26.1 | -607.3 | -25.3 | -91.1 | -4.0 | 100.0 | ||
NPM NPM% | 9.9 | 6.0 | 8.3 | 5.7 | 3.4 | 2.3 | -20.7 | -40.9 | -108.9 | -108.7 | -44,353.8 | 5.2 |
| 14.9 | 11.5 | 17.8 | 12.1 | 8.2 | 6.0 | -30.6 | -36.5 | -40.0 | -41.7 | -29,832.8 | 2.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 36 | 36 | 36 | 36 | 66 | 66 | 66 | 2 | 2 |
Reserves ReservesCr | 1,685 | 1,727 | 1,828 | 1,280 | 604 | -722 | -2,137 | 2,785 | 3,595 |
| 2,316 | 2,839 | 3,379 | 3,704 | 4,168 | 4,543 | 6,353 | 7,533 | 1,586 | |
| 1,708 | 2,596 | 3,848 | 5,971 | 6,691 | 7,097 | 7,791 | 345 | 304 | |
| 5,746 | 7,200 | 9,092 | 10,992 | 11,528 | 10,983 | 12,077 | 10,439 | 5,054 | |
| 3,729 | 4,059 | 5,012 | 6,093 | 6,145 | 5,443 | 5,654 | 3,387 | 3,606 | |
| 2,017 | 3,141 | 4,080 | 4,898 | 5,384 | 5,539 | 6,423 | 7,053 | 1,448 | |
| 5,746 | 7,200 | 9,092 | 10,992 | 11,528 | 10,983 | 12,077 | 10,439 | 5,054 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 36 | 36 | 36 | 36 | 66 | 66 | 66 | 2 | 2 |
Reserves ReservesCr | 1,685 | 1,727 | 1,828 | 1,280 | 604 | -722 | -2,137 | 2,785 | 3,595 |
| 2,316 | 2,839 | 3,379 | 3,704 | 4,168 | 4,543 | 6,353 | 7,533 | 1,586 | |
| 1,708 | 2,596 | 3,848 | 5,971 | 6,691 | 7,097 | 7,791 | 345 | 304 | |
| 5,746 | 7,200 | 9,092 | 10,992 | 11,528 | 10,983 | 12,077 | 10,439 | 5,054 | |
| 3,729 | 4,059 | 5,012 | 6,093 | 6,145 | 5,443 | 5,654 | 3,387 | 3,606 | |
| 2,017 | 3,141 | 4,080 | 4,898 | 5,384 | 5,539 | 6,423 | 7,053 | 1,448 | |
| 5,746 | 7,200 | 9,092 | 10,992 | 11,528 | 10,983 | 12,077 | 10,439 | 5,054 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -160 | 157 | 107 | -770 | 784 | 285 | 20 | -42 | -61 | |
| -249 | -903 | -1,276 | -766 | -815 | -385 | -790 | 42 | -955 | |
| 449 | 634 | 936 | 1,458 | 72 | 93 | 746 | -7 | -68 | |
Net Cash Flow Net Cash FlowCr | 41 | -112 | -233 | -78 | 40 | -7 | -24 | -7 | -1,085 |
Free Cash Flow Free Cash FlowCr | -315 | -181 | -251 | -967 | 840 | 291 | 23 | -36 | -58 |
CFO To PAT CFO To PAT% | -72.7 | 105.6 | 97.5 | 138.5 | -112.6 | -21.4 | -1.5 | 0.9 | -11,131.3 |
CFO To EBITDA CFO To EBITDA% | -22.4 | 18.7 | 12.0 | -257.7 | 440.9 | -75.5 | -10.8 | 100.9 | 209.8 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -160 | 157 | 107 | -770 | 784 | 285 | 20 | -42 | -61 | |
| -249 | -903 | -1,276 | -766 | -815 | -385 | -790 | 42 | -955 | |
| 449 | 634 | 936 | 1,458 | 72 | 93 | 746 | -7 | -68 | |
Net Cash Flow Net Cash FlowCr | 41 | -112 | -233 | -78 | 40 | -7 | -24 | -7 | -1,085 |
Free Cash Flow Free Cash FlowCr | -315 | -181 | -251 | -967 | 840 | 291 | 23 | -36 | -58 |
CFO To PAT CFO To PAT% | -72.7 | 105.6 | 97.5 | 138.5 | -112.6 | -21.4 | -1.5 | 0.9 | -11,131.3 |
CFO To EBITDA CFO To EBITDA% | -22.4 | 18.7 | 12.0 | -257.7 | 440.9 | -75.5 | -10.8 | 100.9 | 209.8 |
| Financial Year | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,372 | 1,003 | 3,999 | 3,429 | 2,505 | 2,443 | 243 | 166 | 55 | 47 | |||
Price To Earnings Price To Earnings | 7.0 | 14.1 | 15.7 | 17.0 | 22.5 | 71.5 | |||||||
Price To Sales Price To Sales | 0.8 | 0.4 | 1.2 | 0.9 | 0.6 | 0.5 | 0.1 | 0.1 | 0.1 | 4.4 | |||
Price To Book Price To Book | 1.1 | 2.7 | 2.0 | 1.4 | 1.3 | 0.2 | 0.3 | -0.1 | 0.0 | ||||
EV To EBITDA EV To EBITDA | 8.2 | 7.5 | 8.9 | 27.0 | 48.0 | -24.4 | |||||||
GPM GPM% | 23.5 | 24.1 | 23.5 | 17.0 | 18.3 | -19.2 | -7.8 | -233.6 | 34.0 | 34.0 | |||
OPM OPM% | 23.4 | 16.0 | 19.0 | 18.6 | 19.2 | 19.0 | 11.1 | 10.4 | -30.8 | -14.8 | -407.7 | -273.8 | -273.8 |
NPM NPM% | 9.9 | 6.0 | 8.3 | 5.7 | 3.4 | 2.3 | -20.7 | -40.9 | -108.9 | -108.7 | -44,353.8 | 5.2 | 5.2 |
ROCE ROCE% | 14.0 | 12.6 | 10.4 | -0.8 | 0.0 | -6.7 | -4.9 | -65.6 | 0.2 | 0.2 | |||
ROE ROE% | 12.8 | 8.4 | 5.9 | -42.2 | -103.9 | 202.9 | 66.8 | -161.7 | 0.0 | 0.0 | |||
ROA ROA% | 3.8 | 2.1 | 1.2 | -5.1 | -6.0 | -12.1 | -11.5 | -43.2 | 0.0 | 0.0 | |||
| Financial Year | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,372 | 1,003 | 3,999 | 3,429 | 2,505 | 2,443 | 243 | 166 | 55 | 47 | |||
Price To Earnings Price To Earnings | 7.0 | 14.1 | 15.7 | 17.0 | 22.5 | 71.5 | |||||||
Price To Sales Price To Sales | 0.8 | 0.4 | 1.2 | 0.9 | 0.6 | 0.5 | 0.1 | 0.1 | 0.1 | 4.4 | |||
Price To Book Price To Book | 1.1 | 2.7 | 2.0 | 1.4 | 1.3 | 0.2 | 0.3 | -0.1 | 0.0 | ||||
EV To EBITDA EV To EBITDA | 8.2 | 7.5 | 8.9 | 27.0 | 48.0 | -24.4 | |||||||
GPM GPM% | 23.5 | 24.1 | 23.5 | 17.0 | 18.3 | -19.2 | -7.8 | -233.6 | 34.0 | 34.0 | |||
OPM OPM% | 23.4 | 16.0 | 19.0 | 18.6 | 19.2 | 19.0 | 11.1 | 10.4 | -30.8 | -14.8 | -407.7 | -273.8 | -273.8 |
NPM NPM% | 9.9 | 6.0 | 8.3 | 5.7 | 3.4 | 2.3 | -20.7 | -40.9 | -108.9 | -108.7 | -44,353.8 | 5.2 | 5.2 |
ROCE ROCE% | 14.0 | 12.6 | 10.4 | -0.8 | 0.0 | -6.7 | -4.9 | -65.6 | 0.2 | 0.2 | |||
ROE ROE% | 12.8 | 8.4 | 5.9 | -42.2 | -103.9 | 202.9 | 66.8 | -161.7 | 0.0 | 0.0 | |||
ROA ROA% | 3.8 | 2.1 | 1.2 | -5.1 | -6.0 | -12.1 | -11.5 | -43.2 | 0.0 | 0.0 | |||
Documents — Era Infra Engineering Ltd