| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,845 | 3,929 | 4,134 | 4,450 | 3,782 | 4,153 | 4,102 | 5,851 | 3,780 | 3,658 | 5,792 | 9,545 | |
Growth YoY Revenue Growth YoY% | -3.3 | 6.6 | 5.2 | 17.7 | -1.7 | 5.7 | -0.8 | 31.5 | 0.0 | -11.9 | 41.2 | 63.1 |
| 3,349 | 3,528 | 3,543 | 3,915 | 3,268 | 3,772 | 3,653 | 5,014 | 3,333 | 3,211 | 5,183 | 8,164 | |
| 497 | 401 | 591 | 536 | 514 | 380 | 450 | 837 | 447 | 447 | 609 | 1,381 | |
OPM OPM% | 12.9 | 10.2 | 14.3 | 12.0 | 13.6 | 9.2 | 11.0 | 14.3 | 11.8 | 12.2 | 10.5 | 14.5 |
| 28 | 24 | 88 | 39 | 40 | 58 | 75 | 170 | 72 | 56 | 34 | 220 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 7 | 8 | 8 | 9 | 7 | 58 | 8 | 9 | 46 | 63 |
Depreciation DepreciationCr | 118 | 120 | 121 | 123 | 130 | 129 | 129 | 220 | 134 | 135 | 224 | 201 |
PBT PBTCr | 399 | 297 | 551 | 444 | 417 | 300 | 389 | 728 | 377 | 359 | 374 | 1,337 |
| 103 | 76 | 140 | 114 | 108 | 79 | 101 | 181 | 97 | 92 | 222 | 330 | |
| 296 | 221 | 410 | 331 | 309 | 221 | 288 | 547 | 280 | 267 | 152 | 1,007 | |
Growth YoY PAT Growth YoY% | -26.8 | -40.5 | 10.8 | 53.1 | 4.2 | 0.0 | -29.9 | 65.4 | -9.4 | 20.8 | -47.3 | 84.2 |
NPM NPM% | 7.7 | 5.6 | 9.9 | 7.4 | 8.2 | 5.3 | 7.0 | 9.3 | 7.4 | 7.3 | 2.6 | 10.6 |
| 4.3 | 3.2 | 6.0 | 4.8 | 4.5 | 3.2 | 4.2 | 6.3 | 4.1 | 3.9 | 3.8 | 10.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,845 | 3,929 | 4,134 | 4,450 | 3,782 | 4,153 | 4,102 | 5,851 | 3,780 | 3,658 | 5,792 | 9,545 | |
Growth YoY Revenue Growth YoY% | -3.3 | 6.6 | 5.2 | 17.7 | -1.7 | 5.7 | -0.8 | 31.5 | 0.0 | -11.9 | 41.2 | 63.1 |
| 3,349 | 3,528 | 3,543 | 3,915 | 3,268 | 3,772 | 3,653 | 5,014 | 3,333 | 3,211 | 5,183 | 8,164 | |
| 497 | 401 | 591 | 536 | 514 | 380 | 450 | 837 | 447 | 447 | 609 | 1,381 | |
OPM OPM% | 12.9 | 10.2 | 14.3 | 12.0 | 13.6 | 9.2 | 11.0 | 14.3 | 11.8 | 12.2 | 10.5 | 14.5 |
| 28 | 24 | 88 | 39 | 40 | 58 | 75 | 170 | 72 | 56 | 34 | 220 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 7 | 8 | 8 | 9 | 7 | 58 | 8 | 9 | 46 | 63 |
Depreciation DepreciationCr | 118 | 120 | 121 | 123 | 130 | 129 | 129 | 220 | 134 | 135 | 224 | 201 |
PBT PBTCr | 399 | 297 | 551 | 444 | 417 | 300 | 389 | 728 | 377 | 359 | 374 | 1,337 |
| 103 | 76 | 140 | 114 | 108 | 79 | 101 | 181 | 97 | 92 | 222 | 330 | |
| 296 | 221 | 410 | 331 | 309 | 221 | 288 | 547 | 280 | 267 | 152 | 1,007 | |
Growth YoY PAT Growth YoY% | -26.8 | -40.5 | 10.8 | 53.1 | 4.2 | 0.0 | -29.9 | 65.4 | -9.4 | 20.8 | -47.3 | 84.2 |
NPM NPM% | 7.7 | 5.6 | 9.9 | 7.4 | 8.2 | 5.3 | 7.0 | 9.3 | 7.4 | 7.3 | 2.6 | 10.6 |
| 4.3 | 3.2 | 6.0 | 4.8 | 4.5 | 3.2 | 4.2 | 6.3 | 4.1 | 3.9 | 3.8 | 10.7 |
| 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 | 6,106 | 5,093 | 6,174 | 7,754 | 10,300 | 9,866 | 16,456 | 16,759 | 15,690 | 16,487 | 23,614 | 22,776 |
Growth Revenue Growth% | -32.2 | -16.6 | 21.2 | 25.6 | 32.8 | -4.2 | 66.8 | 1.8 | -6.4 | 5.1 | 43.2 | 27.3 |
| 5,378 | 4,349 | 5,279 | 6,770 | 8,666 | 7,782 | 14,380 | 14,367 | 13,814 | 14,607 | 20,562 | 19,892 | |
| 728 | 743 | 895 | 985 | 1,634 | 2,084 | 2,076 | 2,392 | 1,876 | 1,880 | 3,052 | 2,884 | |
OPM OPM% | 11.9 | 14.6 | 14.5 | 12.7 | 15.9 | 21.1 | 12.6 | 14.3 | 12.0 | 11.4 | 12.9 | 12.7 |
| 21 | 28 | 37 | 95 | 84 | 74 | 81 | 104 | 164 | 213 | 539 | 382 | |
Interest Expense Interest ExpenseCr | 247 | 209 | 196 | 196 | 192 | 117 | 57 | 40 | 29 | 32 | 251 | 125 |
Depreciation DepreciationCr | 245 | 257 | 272 | 288 | 318 | 344 | 385 | 428 | 474 | 511 | 899 | 694 |
PBT PBTCr | 256 | 305 | 464 | 596 | 1,208 | 1,698 | 1,715 | 2,028 | 1,537 | 1,549 | 2,441 | 2,447 |
| 66 | 84 | 172 | 177 | 9 | 427 | 428 | 499 | 393 | 401 | 763 | 741 | |
PAT PATCr | 190 | 221 | 292 | 418 | 1,199 | 1,270 | 1,287 | 1,528 | 1,144 | 1,148 | 1,678 | 1,706 |
Growth PAT Growth% | -57.2 | 16.1 | 32.6 | 43.1 | 186.5 | 6.0 | 1.3 | 18.7 | -25.2 | 0.4 | 46.1 | 25.0 |
NPM NPM% | 3.1 | 4.3 | 4.7 | 5.4 | 11.6 | 12.9 | 7.8 | 9.1 | 7.3 | 7.0 | 7.1 | 7.5 |
| 2.8 | 3.2 | 4.3 | 6.1 | 17.4 | 18.4 | 18.7 | 22.2 | 16.6 | 16.7 | 21.6 | 22.4 |
| 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 | 6,106 | 5,093 | 6,174 | 7,754 | 10,300 | 9,866 | 16,456 | 16,759 | 15,690 | 16,487 | 23,614 | 22,776 |
Growth Revenue Growth% | -32.2 | -16.6 | 21.2 | 25.6 | 32.8 | -4.2 | 66.8 | 1.8 | -6.4 | 5.1 | 43.2 | 27.3 |
| 5,378 | 4,349 | 5,279 | 6,770 | 8,666 | 7,782 | 14,380 | 14,367 | 13,814 | 14,607 | 20,562 | 19,892 | |
| 728 | 743 | 895 | 985 | 1,634 | 2,084 | 2,076 | 2,392 | 1,876 | 1,880 | 3,052 | 2,884 | |
OPM OPM% | 11.9 | 14.6 | 14.5 | 12.7 | 15.9 | 21.1 | 12.6 | 14.3 | 12.0 | 11.4 | 12.9 | 12.7 |
| 21 | 28 | 37 | 95 | 84 | 74 | 81 | 104 | 164 | 213 | 539 | 382 | |
Interest Expense Interest ExpenseCr | 247 | 209 | 196 | 196 | 192 | 117 | 57 | 40 | 29 | 32 | 251 | 125 |
Depreciation DepreciationCr | 245 | 257 | 272 | 288 | 318 | 344 | 385 | 428 | 474 | 511 | 899 | 694 |
PBT PBTCr | 256 | 305 | 464 | 596 | 1,208 | 1,698 | 1,715 | 2,028 | 1,537 | 1,549 | 2,441 | 2,447 |
| 66 | 84 | 172 | 177 | 9 | 427 | 428 | 499 | 393 | 401 | 763 | 741 | |
PAT PATCr | 190 | 221 | 292 | 418 | 1,199 | 1,270 | 1,287 | 1,528 | 1,144 | 1,148 | 1,678 | 1,706 |
Growth PAT Growth% | -57.2 | 16.1 | 32.6 | 43.1 | 186.5 | 6.0 | 1.3 | 18.7 | -25.2 | 0.4 | 46.1 | 25.0 |
NPM NPM% | 3.1 | 4.3 | 4.7 | 5.4 | 11.6 | 12.9 | 7.8 | 9.1 | 7.3 | 7.0 | 7.1 | 7.5 |
| 2.8 | 3.2 | 4.3 | 6.1 | 17.4 | 18.4 | 18.7 | 22.2 | 16.6 | 16.7 | 21.6 | 22.4 |
| 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 | 138 | 138 | 138 | 138 | 138 | 138 | 138 | 138 | 138 | 138 | 187 |
Reserves ReservesCr | 1,386 | 1,526 | 1,729 | 2,068 | 3,180 | 4,340 | 5,492 | 6,890 | 7,585 | 8,352 | 18,251 |
| 1,823 | 1,400 | 1,498 | 1,677 | 1,819 | 2,314 | 2,511 | 2,803 | 2,815 | 2,964 | 5,420 | |
| 2,723 | 3,312 | 3,297 | 3,275 | 2,789 | 1,748 | 1,447 | 1,096 | 1,154 | 1,197 | 3,268 | |
| 6,069 | 6,375 | 6,662 | 7,158 | 7,925 | 8,539 | 9,587 | 10,927 | 11,692 | 12,651 | 27,546 | |
| 466 | 527 | 700 | 1,037 | 1,440 | 1,341 | 1,390 | 1,979 | 2,229 | 2,965 | 10,132 | |
| 5,603 | 5,848 | 5,961 | 6,121 | 6,485 | 7,198 | 8,197 | 8,948 | 9,463 | 9,686 | 17,413 | |
| 6,069 | 6,375 | 6,662 | 7,158 | 7,925 | 8,539 | 9,587 | 10,927 | 11,692 | 12,651 | 27,546 |
| 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 | 138 | 138 | 138 | 138 | 138 | 138 | 138 | 138 | 138 | 138 | 187 |
Reserves ReservesCr | 1,386 | 1,526 | 1,729 | 2,068 | 3,180 | 4,340 | 5,492 | 6,890 | 7,585 | 8,352 | 18,251 |
| 1,823 | 1,400 | 1,498 | 1,677 | 1,819 | 2,314 | 2,511 | 2,803 | 2,815 | 2,964 | 5,420 | |
| 2,723 | 3,312 | 3,297 | 3,275 | 2,789 | 1,748 | 1,447 | 1,096 | 1,154 | 1,197 | 3,268 | |
| 6,069 | 6,375 | 6,662 | 7,158 | 7,925 | 8,539 | 9,587 | 10,927 | 11,692 | 12,651 | 27,546 | |
| 466 | 527 | 700 | 1,037 | 1,440 | 1,341 | 1,390 | 1,979 | 2,229 | 2,965 | 10,132 | |
| 5,603 | 5,848 | 5,961 | 6,121 | 6,485 | 7,198 | 8,197 | 8,948 | 9,463 | 9,686 | 17,413 | |
| 6,069 | 6,375 | 6,662 | 7,158 | 7,925 | 8,539 | 9,587 | 10,927 | 11,692 | 12,651 | 27,546 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 637 | 701 | 785 | 964 | 1,420 | 1,659 | 1,662 | 2,375 | 1,634 | 3,370 | 2,721 | |
| 375 | -458 | -430 | -612 | -466 | -614 | -1,294 | -1,039 | -879 | -3,840 | -2,097 | |
| -1,224 | -251 | -273 | -349 | -502 | -1,318 | -628 | -678 | -514 | -892 | -417 | |
Net Cash Flow Net Cash FlowCr | -212 | -9 | 82 | 3 | 451 | -273 | -260 | 658 | 241 | -1,362 | 206 |
Free Cash Flow Free Cash FlowCr | 79 | 220 | 330 | 434 | 824 | 903 | 295 | 1,289 | 797 | 2,427 | 1,768 |
CFO To PAT CFO To PAT% | 335.2 | 317.6 | 268.3 | 230.4 | 118.4 | 130.6 | 129.1 | 155.4 | 142.9 | 293.4 | 162.2 |
CFO To EBITDA CFO To EBITDA% | 87.5 | 94.3 | 87.7 | 97.9 | 86.9 | 79.6 | 80.0 | 99.3 | 87.1 | 179.3 | 89.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 637 | 701 | 785 | 964 | 1,420 | 1,659 | 1,662 | 2,375 | 1,634 | 3,370 | 2,721 | |
| 375 | -458 | -430 | -612 | -466 | -614 | -1,294 | -1,039 | -879 | -3,840 | -2,097 | |
| -1,224 | -251 | -273 | -349 | -502 | -1,318 | -628 | -678 | -514 | -892 | -417 | |
Net Cash Flow Net Cash FlowCr | -212 | -9 | 82 | 3 | 451 | -273 | -260 | 658 | 241 | -1,362 | 206 |
Free Cash Flow Free Cash FlowCr | 79 | 220 | 330 | 434 | 824 | 903 | 295 | 1,289 | 797 | 2,427 | 1,768 |
CFO To PAT CFO To PAT% | 335.2 | 317.6 | 268.3 | 230.4 | 118.4 | 130.6 | 129.1 | 155.4 | 142.9 | 293.4 | 162.2 |
CFO To EBITDA CFO To EBITDA% | 87.5 | 94.3 | 87.7 | 97.9 | 86.9 | 79.6 | 80.0 | 99.3 | 87.1 | 179.3 | 89.2 |
| 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 | 7,566 | 10,567 | 11,430 | 10,205 | 16,012 | 37,844 | 34,602 | 31,645 | 37,466 | 28,403 | 21,147 | 21,753 |
Price To Earnings Price To Earnings | 39.8 | 47.9 | 39.1 | 24.4 | 13.4 | 29.8 | 26.9 | 20.7 | 32.8 | 3.1 | 4.8 | 10.4 |
Price To Sales Price To Sales | 1.2 | 2.1 | 1.9 | 1.3 | 1.6 | 3.8 | 2.1 | 1.9 | 2.4 | 1.0 | 0.9 | 1.0 |
Price To Book Price To Book | 5.0 | 6.3 | 6.1 | 4.6 | 4.8 | 8.4 | 6.2 | 4.5 | 4.8 | 0.6 | 0.5 | 1.2 |
EV To EBITDA EV To EBITDA | 12.7 | 17.2 | 15.1 | 12.2 | 10.5 | 18.5 | 17.0 | 13.0 | 19.6 | 15.0 | 7.5 | 8.6 |
GPM GPM% | 15.5 | 19.2 | 18.7 | 16.7 | 19.4 | 24.8 | 15.2 | 16.9 | 15.2 | 14.8 | ||
OPM OPM% | 11.9 | 14.6 | 14.5 | 12.7 | 15.9 | 21.1 | 12.6 | 14.3 | 12.0 | 11.4 | 12.9 | 12.7 |
NPM NPM% | 3.1 | 4.3 | 4.7 | 5.4 | 11.6 | 12.9 | 7.8 | 9.1 | 7.3 | 7.0 | 7.1 | 7.5 |
ROCE ROCE% | 15.6 | 13.0 | 16.2 | 18.4 | 26.9 | 33.2 | 28.3 | 28.8 | 19.9 | 18.3 | 12.5 | 12.5 |
ROE ROE% | 12.5 | 13.3 | 15.7 | 19.0 | 36.1 | 28.4 | 22.9 | 21.8 | 14.8 | 13.5 | 9.1 | 9.1 |
ROA ROA% | 3.1 | 3.5 | 4.4 | 5.8 | 15.1 | 14.9 | 13.4 | 14.0 | 9.8 | 9.1 | 6.1 | 6.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,566 | 10,567 | 11,430 | 10,205 | 16,012 | 37,844 | 34,602 | 31,645 | 37,466 | 28,403 | 21,147 | 21,753 |
Price To Earnings Price To Earnings | 39.8 | 47.9 | 39.1 | 24.4 | 13.4 | 29.8 | 26.9 | 20.7 | 32.8 | 3.1 | 4.8 | 10.4 |
Price To Sales Price To Sales | 1.2 | 2.1 | 1.9 | 1.3 | 1.6 | 3.8 | 2.1 | 1.9 | 2.4 | 1.0 | 0.9 | 1.0 |
Price To Book Price To Book | 5.0 | 6.3 | 6.1 | 4.6 | 4.8 | 8.4 | 6.2 | 4.5 | 4.8 | 0.6 | 0.5 | 1.2 |
EV To EBITDA EV To EBITDA | 12.7 | 17.2 | 15.1 | 12.2 | 10.5 | 18.5 | 17.0 | 13.0 | 19.6 | 15.0 | 7.5 | 8.6 |
GPM GPM% | 15.5 | 19.2 | 18.7 | 16.7 | 19.4 | 24.8 | 15.2 | 16.9 | 15.2 | 14.8 | ||
OPM OPM% | 11.9 | 14.6 | 14.5 | 12.7 | 15.9 | 21.1 | 12.6 | 14.3 | 12.0 | 11.4 | 12.9 | 12.7 |
NPM NPM% | 3.1 | 4.3 | 4.7 | 5.4 | 11.6 | 12.9 | 7.8 | 9.1 | 7.3 | 7.0 | 7.1 | 7.5 |
ROCE ROCE% | 15.6 | 13.0 | 16.2 | 18.4 | 26.9 | 33.2 | 28.3 | 28.8 | 19.9 | 18.3 | 12.5 | 12.5 |
ROE ROE% | 12.5 | 13.3 | 15.7 | 19.0 | 36.1 | 28.4 | 22.9 | 21.8 | 14.8 | 13.5 | 9.1 | 9.1 |
ROA ROA% | 3.1 | 3.5 | 4.4 | 5.8 | 15.1 | 14.9 | 13.4 | 14.0 | 9.8 | 9.1 | 6.1 | 6.1 |
Documents — Gujarat Energy Ltd
Concall Transcript Summaries — Gujarat Energy Ltd