| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 8 | 8 | 8 | 8 | 9 | 9 | 7 | 9 | 8 | 9 | 10 | |
Growth YoY Revenue Growth YoY% | -17.9 | -6.6 | -12.2 | 4.1 | 12.6 | 8.4 | 14.2 | -5.0 | 8.2 | -3.6 | 9.1 | 31.9 |
| 4 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | |
| 3 | 3 | 3 | 4 | 3 | 4 | 4 | 2 | 3 | 3 | 4 | 5 | |
OPM OPM% | 42.0 | 37.6 | 38.4 | 52.4 | 41.9 | 46.6 | 44.1 | 26.5 | 39.5 | 40.3 | 42.7 | 47.6 |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -36 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 0 | 2 | 1 | 1 | 1 | -1 | -36 | 2 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 1 | -1 | -36 | 1 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -94.6 | -49.4 | -87.0 | 5,600.0 | 425.0 | -106.7 | 742.9 | -163.2 | -8,588.1 | 4,633.3 | 91.5 | 426.4 |
NPM NPM% | 1.1 | 5.7 | 1.8 | 15.0 | 5.3 | -0.3 | 13.6 | -9.9 | -415.0 | 16.5 | 23.8 | 24.6 |
| 0.1 | 0.4 | 0.1 | 1.1 | 0.4 | 0.0 | 1.1 | -0.7 | -32.6 | 1.3 | 2.1 | 2.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 8 | 8 | 8 | 8 | 9 | 9 | 7 | 9 | 8 | 9 | 10 | |
Growth YoY Revenue Growth YoY% | -17.9 | -6.6 | -12.2 | 4.1 | 12.6 | 8.4 | 14.2 | -5.0 | 8.2 | -3.6 | 9.1 | 31.9 |
| 4 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | |
| 3 | 3 | 3 | 4 | 3 | 4 | 4 | 2 | 3 | 3 | 4 | 5 | |
OPM OPM% | 42.0 | 37.6 | 38.4 | 52.4 | 41.9 | 46.6 | 44.1 | 26.5 | 39.5 | 40.3 | 42.7 | 47.6 |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -36 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 0 | 2 | 1 | 1 | 1 | -1 | -36 | 2 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 1 | -1 | -36 | 1 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -94.6 | -49.4 | -87.0 | 5,600.0 | 425.0 | -106.7 | 742.9 | -163.2 | -8,588.1 | 4,633.3 | 91.5 | 426.4 |
NPM NPM% | 1.1 | 5.7 | 1.8 | 15.0 | 5.3 | -0.3 | 13.6 | -9.9 | -415.0 | 16.5 | 23.8 | 24.6 |
| 0.1 | 0.4 | 0.1 | 1.1 | 0.4 | 0.0 | 1.1 | -0.7 | -32.6 | 1.3 | 2.1 | 2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 44 | 44 | 42 | 37 | 37 | 36 | 33 | 34 | 30 | 33 | 34 | 36 |
Growth Revenue Growth% | 4.1 | -0.1 | -5.2 | -11.1 | 1.3 | -5.0 | -8.7 | 3.0 | -10.8 | 9.8 | 2.3 | 10.6 |
| 18 | 17 | 21 | 19 | 15 | 15 | 17 | 17 | 18 | 18 | 21 | 21 | |
| 26 | 27 | 20 | 18 | 22 | 20 | 15 | 17 | 11 | 15 | 13 | 15 | |
OPM OPM% | 60.0 | 61.3 | 48.4 | 49.6 | 59.9 | 56.6 | 46.5 | 50.3 | 38.3 | 46.1 | 37.8 | 42.7 |
| 0 | 4 | 3 | 3 | 4 | 5 | -68 | 0 | 1 | 0 | -34 | -32 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 1 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 |
PBT PBTCr | 22 | 27 | 20 | 19 | 16 | 14 | -63 | 6 | 1 | 4 | -32 | -28 |
| 7 | 3 | 1 | 1 | 2 | 3 | 10 | 2 | 1 | 1 | 1 | 2 | |
PAT PATCr | 16 | 24 | 19 | 18 | 14 | 12 | -73 | 4 | 1 | 3 | -33 | -30 |
Growth PAT Growth% | 7.1 | 52.3 | -17.9 | -5.0 | -23.5 | -16.3 | -715.8 | 105.9 | -83.8 | 291.3 | -1,305.4 | -3,591.8 |
NPM NPM% | 35.3 | 53.9 | 46.7 | 49.9 | 37.7 | 33.2 | -224.0 | 12.8 | 2.3 | 8.3 | -97.7 | -82.8 |
| 6.8 | 21.7 | 17.8 | 16.9 | 12.9 | 10.8 | -66.7 | 3.9 | 0.6 | 2.5 | -30.0 | -27.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 44 | 44 | 42 | 37 | 37 | 36 | 33 | 34 | 30 | 33 | 34 | 36 |
Growth Revenue Growth% | 4.1 | -0.1 | -5.2 | -11.1 | 1.3 | -5.0 | -8.7 | 3.0 | -10.8 | 9.8 | 2.3 | 10.6 |
| 18 | 17 | 21 | 19 | 15 | 15 | 17 | 17 | 18 | 18 | 21 | 21 | |
| 26 | 27 | 20 | 18 | 22 | 20 | 15 | 17 | 11 | 15 | 13 | 15 | |
OPM OPM% | 60.0 | 61.3 | 48.4 | 49.6 | 59.9 | 56.6 | 46.5 | 50.3 | 38.3 | 46.1 | 37.8 | 42.7 |
| 0 | 4 | 3 | 3 | 4 | 5 | -68 | 0 | 1 | 0 | -34 | -32 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 1 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 |
PBT PBTCr | 22 | 27 | 20 | 19 | 16 | 14 | -63 | 6 | 1 | 4 | -32 | -28 |
| 7 | 3 | 1 | 1 | 2 | 3 | 10 | 2 | 1 | 1 | 1 | 2 | |
PAT PATCr | 16 | 24 | 19 | 18 | 14 | 12 | -73 | 4 | 1 | 3 | -33 | -30 |
Growth PAT Growth% | 7.1 | 52.3 | -17.9 | -5.0 | -23.5 | -16.3 | -715.8 | 105.9 | -83.8 | 291.3 | -1,305.4 | -3,591.8 |
NPM NPM% | 35.3 | 53.9 | 46.7 | 49.9 | 37.7 | 33.2 | -224.0 | 12.8 | 2.3 | 8.3 | -97.7 | -82.8 |
| 6.8 | 21.7 | 17.8 | 16.9 | 12.9 | 10.8 | -66.7 | 3.9 | 0.6 | 2.5 | -30.0 | -27.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 66 | 93 | 112 | 129 | 140 | 153 | 79 | 83 | 84 | 86 | 51 |
| 21 | 23 | 14 | 15 | 24 | 19 | 21 | 25 | 27 | 39 | 28 | |
| 13 | 12 | 8 | 2 | 42 | 52 | 52 | 50 | 53 | 53 | 53 | |
| 105 | 134 | 140 | 152 | 211 | 229 | 157 | 163 | 170 | 184 | 138 | |
| 6 | 12 | 6 | 7 | 9 | 15 | 14 | 13 | 9 | 23 | 46 | |
| 99 | 122 | 134 | 144 | 203 | 214 | 143 | 149 | 161 | 161 | 92 | |
| 105 | 134 | 140 | 152 | 211 | 229 | 157 | 163 | 170 | 184 | 138 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 66 | 93 | 112 | 129 | 140 | 153 | 79 | 83 | 84 | 86 | 51 |
| 21 | 23 | 14 | 15 | 24 | 19 | 21 | 25 | 27 | 39 | 28 | |
| 13 | 12 | 8 | 2 | 42 | 52 | 52 | 50 | 53 | 53 | 53 | |
| 105 | 134 | 140 | 152 | 211 | 229 | 157 | 163 | 170 | 184 | 138 | |
| 6 | 12 | 6 | 7 | 9 | 15 | 14 | 13 | 9 | 23 | 46 | |
| 99 | 122 | 134 | 144 | 203 | 214 | 143 | 149 | 161 | 161 | 92 | |
| 105 | 134 | 140 | 152 | 211 | 229 | 157 | 163 | 170 | 184 | 138 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 25 | 14 | 14 | 17 | 16 | 14 | 14 | 11 | 12 | 13 | |
| -10 | -17 | -10 | -6 | -6 | -19 | -8 | -8 | -7 | -19 | 14 | |
| -9 | -3 | -9 | -9 | -8 | 0 | -6 | -6 | -3 | 5 | -23 | |
Net Cash Flow Net Cash FlowCr | -1 | 5 | -5 | 0 | 2 | -2 | 1 | -1 | 2 | -2 | 4 |
Free Cash Flow Free Cash FlowCr | 18 | 25 | 13 | 14 | 15 | 15 | 14 | 14 | 11 | 12 | 9 |
CFO To PAT CFO To PAT% | 114.4 | 104.3 | 73.3 | 76.9 | 119.6 | 137.9 | -19.6 | 319.6 | 1,623.4 | 440.5 | -39.2 |
CFO To EBITDA CFO To EBITDA% | 67.5 | 91.8 | 70.7 | 77.4 | 75.3 | 80.9 | 94.3 | 81.3 | 98.5 | 79.1 | 101.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 25 | 14 | 14 | 17 | 16 | 14 | 14 | 11 | 12 | 13 | |
| -10 | -17 | -10 | -6 | -6 | -19 | -8 | -8 | -7 | -19 | 14 | |
| -9 | -3 | -9 | -9 | -8 | 0 | -6 | -6 | -3 | 5 | -23 | |
Net Cash Flow Net Cash FlowCr | -1 | 5 | -5 | 0 | 2 | -2 | 1 | -1 | 2 | -2 | 4 |
Free Cash Flow Free Cash FlowCr | 18 | 25 | 13 | 14 | 15 | 15 | 14 | 14 | 11 | 12 | 9 |
CFO To PAT CFO To PAT% | 114.4 | 104.3 | 73.3 | 76.9 | 119.6 | 137.9 | -19.6 | 319.6 | 1,623.4 | 440.5 | -39.2 |
CFO To EBITDA CFO To EBITDA% | 67.5 | 91.8 | 70.7 | 77.4 | 75.3 | 80.9 | 94.3 | 81.3 | 98.5 | 79.1 | 101.3 |
| 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 | 201 | 211 | 140 | 69 | 20 | 37 | 35 | 34 | 78 | 77 | 64 | 65 |
Price To Earnings Price To Earnings | 13.0 | 8.9 | 7.2 | 3.7 | 1.4 | 3.1 | 7.9 | 111.7 | 28.3 | |||
Price To Sales Price To Sales | 4.6 | 4.8 | 3.4 | 1.9 | 0.5 | 1.0 | 1.1 | 1.0 | 2.6 | 2.4 | 1.9 | 1.8 |
Price To Book Price To Book | 2.8 | 2.1 | 1.2 | 0.5 | 0.1 | 0.2 | 0.4 | 0.4 | 0.9 | 0.8 | 1.1 | 1.1 |
EV To EBITDA EV To EBITDA | 7.9 | 8.0 | 7.2 | 3.8 | 3.3 | 5.0 | 6.7 | 6.1 | 13.1 | 10.7 | 10.4 | 8.7 |
GPM GPM% | 88.2 | 88.6 | 90.8 | 92.3 | 91.9 | 90.5 | 86.7 | 89.0 | 84.9 | 87.1 | 83.1 | 83.1 |
OPM OPM% | 60.0 | 61.3 | 48.4 | 49.6 | 59.9 | 56.6 | 46.5 | 50.3 | 38.3 | 46.1 | 37.8 | 42.7 |
NPM NPM% | 35.3 | 53.9 | 46.7 | 49.9 | 37.7 | 33.2 | -224.0 | 12.8 | 2.3 | 8.3 | -97.7 | -82.8 |
ROCE ROCE% | 31.2 | 26.4 | 17.5 | 14.8 | 11.0 | 9.4 | -36.9 | 8.5 | 5.3 | 6.8 | -18.4 | -18.4 |
ROE ROE% | 21.8 | 24.0 | 16.5 | 13.7 | 9.7 | 7.5 | -86.5 | 4.8 | 0.8 | 3.0 | -57.7 | -57.7 |
ROA ROA% | 14.8 | 17.7 | 13.9 | 12.2 | 6.7 | 5.2 | -46.4 | 2.6 | 0.4 | 1.5 | -23.8 | -23.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 201 | 211 | 140 | 69 | 20 | 37 | 35 | 34 | 78 | 77 | 64 | 65 |
Price To Earnings Price To Earnings | 13.0 | 8.9 | 7.2 | 3.7 | 1.4 | 3.1 | 7.9 | 111.7 | 28.3 | |||
Price To Sales Price To Sales | 4.6 | 4.8 | 3.4 | 1.9 | 0.5 | 1.0 | 1.1 | 1.0 | 2.6 | 2.4 | 1.9 | 1.8 |
Price To Book Price To Book | 2.8 | 2.1 | 1.2 | 0.5 | 0.1 | 0.2 | 0.4 | 0.4 | 0.9 | 0.8 | 1.1 | 1.1 |
EV To EBITDA EV To EBITDA | 7.9 | 8.0 | 7.2 | 3.8 | 3.3 | 5.0 | 6.7 | 6.1 | 13.1 | 10.7 | 10.4 | 8.7 |
GPM GPM% | 88.2 | 88.6 | 90.8 | 92.3 | 91.9 | 90.5 | 86.7 | 89.0 | 84.9 | 87.1 | 83.1 | 83.1 |
OPM OPM% | 60.0 | 61.3 | 48.4 | 49.6 | 59.9 | 56.6 | 46.5 | 50.3 | 38.3 | 46.1 | 37.8 | 42.7 |
NPM NPM% | 35.3 | 53.9 | 46.7 | 49.9 | 37.7 | 33.2 | -224.0 | 12.8 | 2.3 | 8.3 | -97.7 | -82.8 |
ROCE ROCE% | 31.2 | 26.4 | 17.5 | 14.8 | 11.0 | 9.4 | -36.9 | 8.5 | 5.3 | 6.8 | -18.4 | -18.4 |
ROE ROE% | 21.8 | 24.0 | 16.5 | 13.7 | 9.7 | 7.5 | -86.5 | 4.8 | 0.8 | 3.0 | -57.7 | -57.7 |
ROA ROA% | 14.8 | 17.7 | 13.9 | 12.2 | 6.7 | 5.2 | -46.4 | 2.6 | 0.4 | 1.5 | -23.8 | -23.8 |
Documents — Kesar Terminals & Infrastructure Ltd
Concall Transcript Summaries — Kesar Terminals & Infrastructure Ltd