| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 30 | 31 | 26 | 27 | 31 | 33 | 24 | 27 | 33 | 33 | 28 | |
Growth YoY Revenue Growth YoY% | 14.3 | 7.3 | 12.8 | 7.2 | 12.4 | 5.7 | 6.0 | -7.3 | -2.5 | 6.5 | -0.8 | 16.8 |
| 17 | 18 | 19 | 17 | 19 | 19 | 20 | 17 | 19 | 18 | 22 | 20 | |
| 7 | 12 | 13 | 9 | 8 | 13 | 13 | 7 | 8 | 15 | 11 | 7 | |
OPM OPM% | 29.4 | 39.3 | 40.9 | 33.6 | 30.8 | 40.6 | 39.9 | 27.5 | 30.2 | 45.6 | 32.9 | 26.9 |
| 1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 0 | 3 | 5 | 2 | 1 | 6 | 7 | 1 | 2 | 9 | 6 | 2 |
| 1 | 2 | 1 | 1 | 1 | 1 | 3 | 0 | 1 | 3 | 2 | 1 | |
| -1 | 2 | 5 | 1 | 0 | 5 | 5 | 0 | 1 | 7 | 4 | 2 | |
Growth YoY PAT Growth YoY% | 12.3 | -29.1 | 139.6 | 175.2 | 152.7 | 219.2 | 1.3 | -58.2 | 159.2 | 34.9 | -22.5 | 305.3 |
NPM NPM% | -3.8 | 5.1 | 14.4 | 3.5 | 1.8 | 15.3 | 13.8 | 1.6 | 4.8 | 19.4 | 10.8 | 5.5 |
| -0.5 | 0.8 | 2.3 | 0.5 | 0.3 | 2.4 | 2.3 | 0.2 | 0.6 | 3.0 | 1.5 | 0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 30 | 31 | 26 | 27 | 31 | 33 | 24 | 27 | 33 | 33 | 28 | |
Growth YoY Revenue Growth YoY% | 14.3 | 7.3 | 12.8 | 7.2 | 12.4 | 5.7 | 6.0 | -7.3 | -2.5 | 6.5 | -0.8 | 16.8 |
| 17 | 18 | 19 | 17 | 19 | 19 | 20 | 17 | 19 | 18 | 22 | 20 | |
| 7 | 12 | 13 | 9 | 8 | 13 | 13 | 7 | 8 | 15 | 11 | 7 | |
OPM OPM% | 29.4 | 39.3 | 40.9 | 33.6 | 30.8 | 40.6 | 39.9 | 27.5 | 30.2 | 45.6 | 32.9 | 26.9 |
| 1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 0 | 3 | 5 | 2 | 1 | 6 | 7 | 1 | 2 | 9 | 6 | 2 |
| 1 | 2 | 1 | 1 | 1 | 1 | 3 | 0 | 1 | 3 | 2 | 1 | |
| -1 | 2 | 5 | 1 | 0 | 5 | 5 | 0 | 1 | 7 | 4 | 2 | |
Growth YoY PAT Growth YoY% | 12.3 | -29.1 | 139.6 | 175.2 | 152.7 | 219.2 | 1.3 | -58.2 | 159.2 | 34.9 | -22.5 | 305.3 |
NPM NPM% | -3.8 | 5.1 | 14.4 | 3.5 | 1.8 | 15.3 | 13.8 | 1.6 | 4.8 | 19.4 | 10.8 | 5.5 |
| -0.5 | 0.8 | 2.3 | 0.5 | 0.3 | 2.4 | 2.3 | 0.2 | 0.6 | 3.0 | 1.5 | 0.7 |
| 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 | 68 | 73 | 84 | 89 | 82 | 24 | 50 | 96 | 109 | 118 | 117 | 121 |
Growth Revenue Growth% | 8.0 | 14.1 | 6.5 | -8.0 | -70.3 | 106.7 | 91.2 | 13.4 | 7.6 | -0.7 | 4.4 | |
| 53 | 57 | 62 | 61 | 56 | 30 | 43 | 64 | 71 | 75 | 76 | 79 | |
| 15 | 17 | 21 | 28 | 26 | -6 | 8 | 32 | 39 | 43 | 41 | 42 | |
OPM OPM% | 22.5 | 22.5 | 25.4 | 31.6 | 32.1 | -23.8 | 15.7 | 33.1 | 35.5 | 36.6 | 34.8 | 34.4 |
| 3 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 31 | 31 | 27 | 28 | 25 | 22 | 24 | 25 | 26 | 22 | 17 | 15 |
Depreciation DepreciationCr | 15 | 14 | 14 | 14 | 14 | 14 | 7 | 7 | 7 | 8 | 8 | 8 |
PBT PBTCr | -28 | -27 | -19 | -12 | -12 | -41 | -22 | 3 | 7 | 16 | 18 | 20 |
| 3 | -7 | -3 | -2 | -3 | -11 | -6 | 14 | 3 | 5 | 6 | 7 | |
PAT PATCr | -31 | -20 | -16 | -10 | -9 | -30 | -16 | -12 | 4 | 11 | 12 | 13 |
Growth PAT Growth% | 35.0 | 18.6 | 36.0 | 15.6 | -245.2 | 48.4 | 25.8 | 133.4 | 177.6 | 8.4 | 25.2 | |
NPM NPM% | -45.3 | -27.3 | -19.5 | -11.7 | -10.7 | -124.5 | -31.1 | -12.1 | 3.5 | 9.2 | 10.0 | 10.6 |
| -19.1 | -10.3 | -8.4 | -5.4 | -4.5 | -15.6 | -8.1 | -6.0 | 2.0 | 5.3 | 5.2 | 5.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 68 | 73 | 84 | 89 | 82 | 24 | 50 | 96 | 109 | 118 | 117 | 121 |
Growth Revenue Growth% | 8.0 | 14.1 | 6.5 | -8.0 | -70.3 | 106.7 | 91.2 | 13.4 | 7.6 | -0.7 | 4.4 | |
| 53 | 57 | 62 | 61 | 56 | 30 | 43 | 64 | 71 | 75 | 76 | 79 | |
| 15 | 17 | 21 | 28 | 26 | -6 | 8 | 32 | 39 | 43 | 41 | 42 | |
OPM OPM% | 22.5 | 22.5 | 25.4 | 31.6 | 32.1 | -23.8 | 15.7 | 33.1 | 35.5 | 36.6 | 34.8 | 34.4 |
| 3 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 31 | 31 | 27 | 28 | 25 | 22 | 24 | 25 | 26 | 22 | 17 | 15 |
Depreciation DepreciationCr | 15 | 14 | 14 | 14 | 14 | 14 | 7 | 7 | 7 | 8 | 8 | 8 |
PBT PBTCr | -28 | -27 | -19 | -12 | -12 | -41 | -22 | 3 | 7 | 16 | 18 | 20 |
| 3 | -7 | -3 | -2 | -3 | -11 | -6 | 14 | 3 | 5 | 6 | 7 | |
PAT PATCr | -31 | -20 | -16 | -10 | -9 | -30 | -16 | -12 | 4 | 11 | 12 | 13 |
Growth PAT Growth% | 35.0 | 18.6 | 36.0 | 15.6 | -245.2 | 48.4 | 25.8 | 133.4 | 177.6 | 8.4 | 25.2 | |
NPM NPM% | -45.3 | -27.3 | -19.5 | -11.7 | -10.7 | -124.5 | -31.1 | -12.1 | 3.5 | 9.2 | 10.0 | 10.6 |
| -19.1 | -10.3 | -8.4 | -5.4 | -4.5 | -15.6 | -8.1 | -6.0 | 2.0 | 5.3 | 5.2 | 5.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 22 | 23 |
Reserves ReservesCr | 1 | 234 | 188 | 182 | 176 | 150 | 136 | 125 | 129 | 150 | 170 |
| 52 | 40 | 49 | 45 | 54 | 52 | 51 | 62 | 116 | 69 | 64 | |
| 321 | 292 | 280 | 278 | 260 | 304 | 321 | 297 | 229 | 253 | 233 | |
| 470 | 585 | 567 | 543 | 519 | 529 | 530 | 505 | 494 | 496 | 491 | |
| 39 | 49 | 45 | 38 | 37 | 49 | 46 | 43 | 40 | 49 | 57 | |
| 431 | 537 | 522 | 505 | 483 | 481 | 483 | 462 | 454 | 448 | 434 | |
| 470 | 585 | 567 | 543 | 519 | 529 | 530 | 505 | 494 | 496 | 491 |
| 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 | 16 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 22 | 23 |
Reserves ReservesCr | 1 | 234 | 188 | 182 | 176 | 150 | 136 | 125 | 129 | 150 | 170 |
| 52 | 40 | 49 | 45 | 54 | 52 | 51 | 62 | 116 | 69 | 64 | |
| 321 | 292 | 280 | 278 | 260 | 304 | 321 | 297 | 229 | 253 | 233 | |
| 470 | 585 | 567 | 543 | 519 | 529 | 530 | 505 | 494 | 496 | 491 | |
| 39 | 49 | 45 | 38 | 37 | 49 | 46 | 43 | 40 | 49 | 57 | |
| 431 | 537 | 522 | 505 | 483 | 481 | 483 | 462 | 454 | 448 | 434 | |
| 470 | 585 | 567 | 543 | 519 | 529 | 530 | 505 | 494 | 496 | 491 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 2 | 29 | 34 | 29 | -14 | 3 | 42 | 49 | 35 | 45 | |
| 3 | -1 | 0 | 6 | 10 | 0 | 0 | -2 | -1 | -4 | -1 | |
| -20 | 1 | -29 | -38 | -42 | 16 | -6 | -41 | -45 | -32 | -36 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | 0 | 2 | -3 | 2 | -3 | -1 | 2 | -2 | 9 |
Free Cash Flow Free Cash FlowCr | 17 | 0 | 28 | 33 | 26 | -14 | 2 | 40 | 46 | 29 | 44 |
CFO To PAT CFO To PAT% | -55.9 | -9.0 | -177.0 | -321.2 | -325.2 | 46.4 | -17.6 | -364.9 | 1,247.5 | 321.6 | 388.5 |
CFO To EBITDA CFO To EBITDA% | 112.4 | 10.9 | 135.5 | 118.7 | 108.6 | 242.8 | 34.9 | 132.8 | 124.9 | 80.6 | 111.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 2 | 29 | 34 | 29 | -14 | 3 | 42 | 49 | 35 | 45 | |
| 3 | -1 | 0 | 6 | 10 | 0 | 0 | -2 | -1 | -4 | -1 | |
| -20 | 1 | -29 | -38 | -42 | 16 | -6 | -41 | -45 | -32 | -36 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | 0 | 2 | -3 | 2 | -3 | -1 | 2 | -2 | 9 |
Free Cash Flow Free Cash FlowCr | 17 | 0 | 28 | 33 | 26 | -14 | 2 | 40 | 46 | 29 | 44 |
CFO To PAT CFO To PAT% | -55.9 | -9.0 | -177.0 | -321.2 | -325.2 | 46.4 | -17.6 | -364.9 | 1,247.5 | 321.6 | 388.5 |
CFO To EBITDA CFO To EBITDA% | 112.4 | 10.9 | 135.5 | 118.7 | 108.6 | 242.8 | 34.9 | 132.8 | 124.9 | 80.6 | 111.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 17 | 43 | 38 | 11 | 20 | 35 | 67 | 122 | 213 | 131 | 162 |
Price To Earnings Price To Earnings | 31.7 | 20.0 | 11.3 | 12.2 | ||||||||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.5 | 0.4 | 0.1 | 0.8 | 0.7 | 0.7 | 1.1 | 1.8 | 1.1 | 1.3 |
Price To Book Price To Book | 0.7 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.5 | 0.8 | 1.3 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 20.0 | 18.2 | 15.0 | 11.1 | 10.5 | -56.2 | 45.9 | 12.0 | 10.8 | 11.1 | 8.9 | 7.1 |
GPM GPM% | 65.5 | 65.7 | 67.8 | 67.5 | 70.2 | 48.2 | 59.7 | 69.9 | 70.6 | 72.1 | 70.5 | 70.5 |
OPM OPM% | 22.5 | 22.5 | 25.4 | 31.6 | 32.1 | -23.8 | 15.7 | 33.1 | 35.5 | 36.6 | 34.8 | 34.4 |
NPM NPM% | -45.3 | -27.3 | -19.5 | -11.7 | -10.7 | -124.5 | -31.1 | -12.1 | 3.5 | 9.2 | 10.0 | 10.6 |
ROCE ROCE% | 0.9 | 0.7 | 1.6 | 3.2 | 2.9 | -3.7 | 0.4 | 5.7 | 7.3 | 8.3 | 7.6 | 7.6 |
ROE ROE% | -177.4 | -7.9 | -7.8 | -5.2 | -4.5 | -17.9 | -10.0 | -8.1 | 2.6 | 6.3 | 6.0 | 6.0 |
ROA ROA% | -6.5 | -3.4 | -2.9 | -1.9 | -1.7 | -5.7 | -3.0 | -2.3 | 0.8 | 2.2 | 2.4 | 2.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 17 | 43 | 38 | 11 | 20 | 35 | 67 | 122 | 213 | 131 | 162 |
Price To Earnings Price To Earnings | 31.7 | 20.0 | 11.3 | 12.2 | ||||||||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.5 | 0.4 | 0.1 | 0.8 | 0.7 | 0.7 | 1.1 | 1.8 | 1.1 | 1.3 |
Price To Book Price To Book | 0.7 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.5 | 0.8 | 1.3 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 20.0 | 18.2 | 15.0 | 11.1 | 10.5 | -56.2 | 45.9 | 12.0 | 10.8 | 11.1 | 8.9 | 7.1 |
GPM GPM% | 65.5 | 65.7 | 67.8 | 67.5 | 70.2 | 48.2 | 59.7 | 69.9 | 70.6 | 72.1 | 70.5 | 70.5 |
OPM OPM% | 22.5 | 22.5 | 25.4 | 31.6 | 32.1 | -23.8 | 15.7 | 33.1 | 35.5 | 36.6 | 34.8 | 34.4 |
NPM NPM% | -45.3 | -27.3 | -19.5 | -11.7 | -10.7 | -124.5 | -31.1 | -12.1 | 3.5 | 9.2 | 10.0 | 10.6 |
ROCE ROCE% | 0.9 | 0.7 | 1.6 | 3.2 | 2.9 | -3.7 | 0.4 | 5.7 | 7.3 | 8.3 | 7.6 | 7.6 |
ROE ROE% | -177.4 | -7.9 | -7.8 | -5.2 | -4.5 | -17.9 | -10.0 | -8.1 | 2.6 | 6.3 | 6.0 | 6.0 |
ROA ROA% | -6.5 | -3.4 | -2.9 | -1.9 | -1.7 | -5.7 | -3.0 | -2.3 | 0.8 | 2.2 | 2.4 | 2.4 |
Documents — HB Estate Developers Ltd