| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 66 | 76 | 77 | 117 | 53 | 61 | 67 | 100 | 39 | 56 | 75 | 116 | |
Growth YoY Revenue Growth YoY% | 7.1 | 11.2 | -14.4 | -9.1 | -19.6 | -19.7 | -12.7 | -14.9 | -26.1 | -9.3 | 12.4 | 16.3 |
| 60 | 70 | 73 | 109 | 47 | 58 | 66 | 96 | 35 | 51 | 71 | 108 | |
| 6 | 6 | 4 | 8 | 5 | 4 | 1 | 4 | 4 | 5 | 4 | 8 | |
OPM OPM% | 8.6 | 7.8 | 5.2 | 7.1 | 10.1 | 5.8 | 2.0 | 3.9 | 9.1 | 8.9 | 5.8 | 6.5 |
| 0 | 0 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | -9 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 3 | 3 | 2 | 4 | 3 | 2 | 4 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 2 | 0 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
| 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | |
Growth YoY PAT Growth YoY% | 69.1 | -66.1 | 120.0 | -34.4 | -66.1 | -97.2 | -485.7 | -95.6 | -94.9 | 75.0 | 159.3 | -3,320.0 |
NPM NPM% | 1.8 | 1.9 | 0.1 | 2.9 | 0.7 | 0.1 | -0.4 | 0.1 | 0.1 | 0.1 | 0.2 | -4.2 |
| 0.1 | 0.2 | 0.0 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 66 | 76 | 77 | 117 | 53 | 61 | 67 | 100 | 39 | 56 | 75 | 116 | |
Growth YoY Revenue Growth YoY% | 7.1 | 11.2 | -14.4 | -9.1 | -19.6 | -19.7 | -12.7 | -14.9 | -26.1 | -9.3 | 12.4 | 16.3 |
| 60 | 70 | 73 | 109 | 47 | 58 | 66 | 96 | 35 | 51 | 71 | 108 | |
| 6 | 6 | 4 | 8 | 5 | 4 | 1 | 4 | 4 | 5 | 4 | 8 | |
OPM OPM% | 8.6 | 7.8 | 5.2 | 7.1 | 10.1 | 5.8 | 2.0 | 3.9 | 9.1 | 8.9 | 5.8 | 6.5 |
| 0 | 0 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | -9 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 3 | 3 | 2 | 4 | 3 | 2 | 4 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 2 | 0 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
| 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | |
Growth YoY PAT Growth YoY% | 69.1 | -66.1 | 120.0 | -34.4 | -66.1 | -97.2 | -485.7 | -95.6 | -94.9 | 75.0 | 159.3 | -3,320.0 |
NPM NPM% | 1.8 | 1.9 | 0.1 | 2.9 | 0.7 | 0.1 | -0.4 | 0.1 | 0.1 | 0.1 | 0.2 | -4.2 |
| 0.1 | 0.2 | 0.0 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 |
| 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 | 189 | 167 | 207 | 255 | 249 | 268 | 285 | 313 | 348 | 298 | 270 | 286 |
Growth Revenue Growth% | -25.7 | -11.6 | 24.0 | 23.4 | -2.6 | 7.7 | 6.6 | 9.8 | 11.0 | -14.2 | -9.6 | 1.8 |
| 178 | 156 | 195 | 239 | 233 | 248 | 266 | 289 | 322 | 280 | 253 | 266 | |
| 10 | 11 | 12 | 16 | 16 | 19 | 19 | 24 | 26 | 19 | 17 | 20 | |
OPM OPM% | 5.5 | 6.4 | 5.7 | 6.2 | 6.3 | 7.2 | 6.6 | 7.7 | 7.4 | 6.2 | 6.2 | 7.2 |
| 2 | 1 | 1 | 5 | 0 | 0 | 8 | 3 | 1 | 3 | 0 | -9 | |
Interest Expense Interest ExpenseCr | 9 | 9 | 9 | 9 | 9 | 9 | 7 | 10 | 13 | 12 | 12 | 12 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
PBT PBTCr | 0 | 0 | 1 | 10 | 4 | 8 | 17 | 13 | 11 | 5 | 1 | -4 |
| 0 | 0 | 0 | 1 | 0 | 2 | 4 | 4 | 3 | 2 | 1 | 0 | |
PAT PATCr | 0 | 0 | 1 | 8 | 4 | 6 | 12 | 10 | 8 | 4 | 0 | -5 |
Growth PAT Growth% | -98.9 | -529.5 | 650.2 | 942.9 | -56.4 | 68.9 | 99.7 | -23.0 | -17.7 | -54.7 | -89.0 | -1,577.4 |
NPM NPM% | 0.0 | -0.1 | 0.4 | 3.3 | 1.5 | 2.3 | 4.3 | 3.0 | 2.3 | 1.2 | 0.1 | -1.6 |
| 0.0 | 0.1 | 0.1 | 1.0 | 0.4 | 0.7 | 1.5 | 1.1 | 0.9 | 0.4 | 0.1 | -0.6 |
| 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 | 189 | 167 | 207 | 255 | 249 | 268 | 285 | 313 | 348 | 298 | 270 | 286 |
Growth Revenue Growth% | -25.7 | -11.6 | 24.0 | 23.4 | -2.6 | 7.7 | 6.6 | 9.8 | 11.0 | -14.2 | -9.6 | 1.8 |
| 178 | 156 | 195 | 239 | 233 | 248 | 266 | 289 | 322 | 280 | 253 | 266 | |
| 10 | 11 | 12 | 16 | 16 | 19 | 19 | 24 | 26 | 19 | 17 | 20 | |
OPM OPM% | 5.5 | 6.4 | 5.7 | 6.2 | 6.3 | 7.2 | 6.6 | 7.7 | 7.4 | 6.2 | 6.2 | 7.2 |
| 2 | 1 | 1 | 5 | 0 | 0 | 8 | 3 | 1 | 3 | 0 | -9 | |
Interest Expense Interest ExpenseCr | 9 | 9 | 9 | 9 | 9 | 9 | 7 | 10 | 13 | 12 | 12 | 12 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
PBT PBTCr | 0 | 0 | 1 | 10 | 4 | 8 | 17 | 13 | 11 | 5 | 1 | -4 |
| 0 | 0 | 0 | 1 | 0 | 2 | 4 | 4 | 3 | 2 | 1 | 0 | |
PAT PATCr | 0 | 0 | 1 | 8 | 4 | 6 | 12 | 10 | 8 | 4 | 0 | -5 |
Growth PAT Growth% | -98.9 | -529.5 | 650.2 | 942.9 | -56.4 | 68.9 | 99.7 | -23.0 | -17.7 | -54.7 | -89.0 | -1,577.4 |
NPM NPM% | 0.0 | -0.1 | 0.4 | 3.3 | 1.5 | 2.3 | 4.3 | 3.0 | 2.3 | 1.2 | 0.1 | -1.6 |
| 0.0 | 0.1 | 0.1 | 1.0 | 0.4 | 0.7 | 1.5 | 1.1 | 0.9 | 0.4 | 0.1 | -0.6 |
| 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 | 11 | 11 | 11 | 21 | 21 | 21 | 21 | 43 | 43 | 43 | 43 |
Reserves ReservesCr | 38 | 32 | 33 | 30 | 34 | 39 | 51 | 39 | 46 | 50 | 50 |
| 120 | 105 | 105 | 107 | 98 | 86 | 90 | 123 | 159 | 146 | 130 | |
| 35 | 46 | 59 | 56 | 60 | 64 | 62 | 58 | 48 | 40 | 42 | |
| 204 | 194 | 207 | 215 | 214 | 212 | 225 | 264 | 297 | 280 | 266 | |
| 136 | 123 | 133 | 127 | 121 | 115 | 129 | 161 | 195 | 177 | 161 | |
| 68 | 71 | 74 | 88 | 93 | 97 | 96 | 103 | 103 | 103 | 105 | |
| 204 | 194 | 207 | 215 | 214 | 212 | 225 | 264 | 297 | 280 | 266 |
| 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 | 11 | 11 | 11 | 21 | 21 | 21 | 21 | 43 | 43 | 43 | 43 |
Reserves ReservesCr | 38 | 32 | 33 | 30 | 34 | 39 | 51 | 39 | 46 | 50 | 50 |
| 120 | 105 | 105 | 107 | 98 | 86 | 90 | 123 | 159 | 146 | 130 | |
| 35 | 46 | 59 | 56 | 60 | 64 | 62 | 58 | 48 | 40 | 42 | |
| 204 | 194 | 207 | 215 | 214 | 212 | 225 | 264 | 297 | 280 | 266 | |
| 136 | 123 | 133 | 127 | 121 | 115 | 129 | 161 | 195 | 177 | 161 | |
| 68 | 71 | 74 | 88 | 93 | 97 | 96 | 103 | 103 | 103 | 105 | |
| 204 | 194 | 207 | 215 | 214 | 212 | 225 | 264 | 297 | 280 | 266 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 15 | 10 | 40 | 11 | 28 | -3 | -8 | -1 | 23 | 58 | |
| -16 | -7 | -5 | -12 | -5 | -8 | 5 | -10 | -5 | -4 | -5 | |
| 6 | -7 | -4 | -27 | -7 | -19 | 1 | 16 | 7 | -19 | -50 | |
Net Cash Flow Net Cash FlowCr | -3 | 1 | 0 | 0 | -1 | 1 | 2 | -2 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | -8 | 14 | 9 | 44 | 9 | 28 | 3 | -17 | -34 | 21 | 53 |
CFO To PAT CFO To PAT% | 21,996.8 | -10,163.0 | 1,224.9 | 471.5 | 299.1 | 458.9 | -25.5 | -83.7 | -16.3 | 644.0 | 14,853.5 |
CFO To EBITDA CFO To EBITDA% | 72.6 | 140.2 | 84.6 | 251.1 | 70.3 | 147.1 | -16.7 | -33.1 | -5.0 | 123.8 | 346.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 15 | 10 | 40 | 11 | 28 | -3 | -8 | -1 | 23 | 58 | |
| -16 | -7 | -5 | -12 | -5 | -8 | 5 | -10 | -5 | -4 | -5 | |
| 6 | -7 | -4 | -27 | -7 | -19 | 1 | 16 | 7 | -19 | -50 | |
Net Cash Flow Net Cash FlowCr | -3 | 1 | 0 | 0 | -1 | 1 | 2 | -2 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | -8 | 14 | 9 | 44 | 9 | 28 | 3 | -17 | -34 | 21 | 53 |
CFO To PAT CFO To PAT% | 21,996.8 | -10,163.0 | 1,224.9 | 471.5 | 299.1 | 458.9 | -25.5 | -83.7 | -16.3 | 644.0 | 14,853.5 |
CFO To EBITDA CFO To EBITDA% | 72.6 | 140.2 | 84.6 | 251.1 | 70.3 | 147.1 | -16.7 | -33.1 | -5.0 | 123.8 | 346.0 |
| 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 | 42 | 119 | 107 | 55 | 96 | 266 | 152 | 244 | 208 | 98 | 145 | |
Price To Earnings Price To Earnings | 148.4 | 12.7 | 14.9 | 15.4 | 21.5 | 15.9 | 31.1 | 58.1 | 230.2 | |||
Price To Sales Price To Sales | 0.3 | 0.6 | 0.4 | 0.2 | 0.4 | 0.9 | 0.5 | 0.7 | 0.7 | 0.4 | 0.5 | |
Price To Book Price To Book | 1.0 | 2.7 | 2.1 | 1.0 | 1.6 | 3.7 | 1.9 | 2.8 | 2.3 | 1.1 | 1.6 | |
EV To EBITDA EV To EBITDA | 12.3 | 18.1 | 11.4 | 8.4 | 8.5 | 18.0 | 10.6 | 14.1 | 17.4 | 10.2 | 10.3 | |
GPM GPM% | 32.5 | 35.0 | 34.0 | 34.6 | 34.3 | 36.0 | 36.3 | 38.9 | 31.8 | 32.2 | 31.0 | 31.0 |
OPM OPM% | 5.5 | 6.4 | 5.7 | 6.2 | 6.3 | 7.2 | 6.6 | 7.7 | 7.4 | 6.2 | 6.2 | 7.2 |
NPM NPM% | 0.0 | -0.1 | 0.4 | 3.3 | 1.5 | 2.3 | 4.3 | 3.0 | 2.3 | 1.2 | 0.1 | -1.6 |
ROCE ROCE% | 6.5 | 6.2 | 7.0 | 13.8 | 9.4 | 12.3 | 15.5 | 12.5 | 11.1 | 8.2 | 7.6 | 7.6 |
ROE ROE% | 0.1 | -0.3 | 1.9 | 16.3 | 6.7 | 10.3 | 17.2 | 11.8 | 8.9 | 3.9 | 0.4 | 0.4 |
ROA ROA% | 0.0 | -0.1 | 0.4 | 3.9 | 1.7 | 2.9 | 5.5 | 3.6 | 2.6 | 1.3 | 0.1 | 0.1 |
| 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 | 42 | 119 | 107 | 55 | 96 | 266 | 152 | 244 | 208 | 98 | 145 | |
Price To Earnings Price To Earnings | 148.4 | 12.7 | 14.9 | 15.4 | 21.5 | 15.9 | 31.1 | 58.1 | 230.2 | |||
Price To Sales Price To Sales | 0.3 | 0.6 | 0.4 | 0.2 | 0.4 | 0.9 | 0.5 | 0.7 | 0.7 | 0.4 | 0.5 | |
Price To Book Price To Book | 1.0 | 2.7 | 2.1 | 1.0 | 1.6 | 3.7 | 1.9 | 2.8 | 2.3 | 1.1 | 1.6 | |
EV To EBITDA EV To EBITDA | 12.3 | 18.1 | 11.4 | 8.4 | 8.5 | 18.0 | 10.6 | 14.1 | 17.4 | 10.2 | 10.3 | |
GPM GPM% | 32.5 | 35.0 | 34.0 | 34.6 | 34.3 | 36.0 | 36.3 | 38.9 | 31.8 | 32.2 | 31.0 | 31.0 |
OPM OPM% | 5.5 | 6.4 | 5.7 | 6.2 | 6.3 | 7.2 | 6.6 | 7.7 | 7.4 | 6.2 | 6.2 | 7.2 |
NPM NPM% | 0.0 | -0.1 | 0.4 | 3.3 | 1.5 | 2.3 | 4.3 | 3.0 | 2.3 | 1.2 | 0.1 | -1.6 |
ROCE ROCE% | 6.5 | 6.2 | 7.0 | 13.8 | 9.4 | 12.3 | 15.5 | 12.5 | 11.1 | 8.2 | 7.6 | 7.6 |
ROE ROE% | 0.1 | -0.3 | 1.9 | 16.3 | 6.7 | 10.3 | 17.2 | 11.8 | 8.9 | 3.9 | 0.4 | 0.4 |
ROA ROA% | 0.0 | -0.1 | 0.4 | 3.9 | 1.7 | 2.9 | 5.5 | 3.6 | 2.6 | 1.3 | 0.1 | 0.1 |
Documents — Kanoria Energy & Infrastructure Ltd