| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 98 | 88 | 151 | 68 | 87 | 147 | 308 | 88 | 107 | 54 | 254 | 88 | |
Growth YoY Revenue Growth YoY% | 7.8 | -36.8 | -26.2 | -45.4 | -11.1 | 67.8 | 104.5 | 28.9 | 23.1 | -63.5 | -17.6 | 0.9 |
| 83 | 72 | 142 | 51 | 74 | 132 | 286 | 70 | 91 | 42 | 233 | 73 | |
| 14 | 16 | 9 | 17 | 13 | 15 | 22 | 17 | 16 | 12 | 21 | 16 | |
OPM OPM% | 14.5 | 18.5 | 6.1 | 24.4 | 14.6 | 10.3 | 7.3 | 19.5 | 15.2 | 22.5 | 8.2 | 17.7 |
| 3 | 1 | 2 | 1 | 2 | 1 | 2 | 3 | 8 | -6 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 5 | 6 | 6 | 8 | 7 | 8 | 8 | 7 | 3 | 6 |
Depreciation DepreciationCr | 4 | 4 | 4 | 3 | 3 | 5 | 4 | 3 | 3 | 3 | 4 | 3 |
PBT PBTCr | 7 | 7 | 1 | 8 | 5 | 4 | 13 | 9 | 14 | -4 | 17 | 8 |
| 1 | 2 | -1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 5 | 2 | |
| 6 | 6 | 3 | 7 | 4 | 3 | 11 | 7 | 12 | -4 | 11 | 6 | |
Growth YoY PAT Growth YoY% | -72.5 | 27.0 | -62.7 | -13.1 | -33.3 | -54.5 | 321.8 | 11.8 | 198.1 | -269.3 | 0.5 | -16.4 |
NPM NPM% | 6.4 | 6.3 | 1.8 | 9.8 | 4.8 | 1.7 | 3.7 | 8.5 | 11.7 | -7.9 | 4.5 | 7.1 |
| 0.3 | 0.3 | 0.1 | 0.3 | 0.1 | 0.1 | 0.5 | 0.3 | 0.5 | -0.2 | 0.4 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 98 | 88 | 151 | 68 | 87 | 147 | 308 | 88 | 107 | 54 | 254 | 88 | |
Growth YoY Revenue Growth YoY% | 7.8 | -36.8 | -26.2 | -45.4 | -11.1 | 67.8 | 104.5 | 28.9 | 23.1 | -63.5 | -17.6 | 0.9 |
| 83 | 72 | 142 | 51 | 74 | 132 | 286 | 70 | 91 | 42 | 233 | 73 | |
| 14 | 16 | 9 | 17 | 13 | 15 | 22 | 17 | 16 | 12 | 21 | 16 | |
OPM OPM% | 14.5 | 18.5 | 6.1 | 24.4 | 14.6 | 10.3 | 7.3 | 19.5 | 15.2 | 22.5 | 8.2 | 17.7 |
| 3 | 1 | 2 | 1 | 2 | 1 | 2 | 3 | 8 | -6 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 5 | 6 | 6 | 8 | 7 | 8 | 8 | 7 | 3 | 6 |
Depreciation DepreciationCr | 4 | 4 | 4 | 3 | 3 | 5 | 4 | 3 | 3 | 3 | 4 | 3 |
PBT PBTCr | 7 | 7 | 1 | 8 | 5 | 4 | 13 | 9 | 14 | -4 | 17 | 8 |
| 1 | 2 | -1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 5 | 2 | |
| 6 | 6 | 3 | 7 | 4 | 3 | 11 | 7 | 12 | -4 | 11 | 6 | |
Growth YoY PAT Growth YoY% | -72.5 | 27.0 | -62.7 | -13.1 | -33.3 | -54.5 | 321.8 | 11.8 | 198.1 | -269.3 | 0.5 | -16.4 |
NPM NPM% | 6.4 | 6.3 | 1.8 | 9.8 | 4.8 | 1.7 | 3.7 | 8.5 | 11.7 | -7.9 | 4.5 | 7.1 |
| 0.3 | 0.3 | 0.1 | 0.3 | 0.1 | 0.1 | 0.5 | 0.3 | 0.5 | -0.2 | 0.4 | 0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 268 | 399 | 386 | 326 | 204 | 274 | 460 | 513 | 460 | 610 | 502 | 503 |
Growth Revenue Growth% | -1.5 | 49.1 | -3.3 | -15.6 | -37.5 | 34.6 | 68.0 | 11.4 | -10.2 | 32.5 | -17.7 | -20.1 |
| 187 | 280 | 280 | 254 | 159 | 239 | 409 | 455 | 402 | 543 | 436 | 438 | |
| 80 | 120 | 106 | 71 | 45 | 35 | 51 | 58 | 58 | 67 | 66 | 65 | |
OPM OPM% | 30.1 | 29.9 | 27.4 | 21.9 | 22.1 | 12.8 | 11.1 | 11.2 | 12.7 | 10.9 | 13.2 | 12.9 |
| 2 | 4 | 14 | 3 | 29 | 3 | 3 | 29 | 6 | 6 | 8 | 7 | |
Interest Expense Interest ExpenseCr | 40 | 54 | 59 | 39 | 34 | 32 | 28 | 25 | 24 | 28 | 25 | 23 |
Depreciation DepreciationCr | 29 | 55 | 52 | 30 | 24 | 21 | 16 | 13 | 16 | 15 | 14 | 13 |
PBT PBTCr | 15 | 14 | 8 | 6 | 16 | -15 | 9 | 48 | 25 | 30 | 36 | 35 |
| 5 | 3 | 0 | 1 | 12 | -3 | 3 | 11 | 3 | 5 | 8 | 9 | |
PAT PATCr | 10 | 11 | 8 | 5 | 4 | -12 | 7 | 37 | 22 | 25 | 27 | 26 |
Growth PAT Growth% | 13.5 | 11.9 | -25.7 | -37.6 | -18.6 | -389.7 | 155.9 | 446.1 | -39.3 | 12.3 | 9.1 | 1.4 |
NPM NPM% | 3.7 | 2.7 | 2.1 | 1.6 | 2.0 | -4.4 | 1.5 | 7.1 | 4.8 | 4.1 | 5.4 | 5.2 |
| 15.3 | 16.7 | 12.2 | 8.0 | 0.1 | -0.7 | 0.2 | 1.6 | 0.9 | 1.0 | 1.0 | 1.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 268 | 399 | 386 | 326 | 204 | 274 | 460 | 513 | 460 | 610 | 502 | 503 |
Growth Revenue Growth% | -1.5 | 49.1 | -3.3 | -15.6 | -37.5 | 34.6 | 68.0 | 11.4 | -10.2 | 32.5 | -17.7 | -20.1 |
| 187 | 280 | 280 | 254 | 159 | 239 | 409 | 455 | 402 | 543 | 436 | 438 | |
| 80 | 120 | 106 | 71 | 45 | 35 | 51 | 58 | 58 | 67 | 66 | 65 | |
OPM OPM% | 30.1 | 29.9 | 27.4 | 21.9 | 22.1 | 12.8 | 11.1 | 11.2 | 12.7 | 10.9 | 13.2 | 12.9 |
| 2 | 4 | 14 | 3 | 29 | 3 | 3 | 29 | 6 | 6 | 8 | 7 | |
Interest Expense Interest ExpenseCr | 40 | 54 | 59 | 39 | 34 | 32 | 28 | 25 | 24 | 28 | 25 | 23 |
Depreciation DepreciationCr | 29 | 55 | 52 | 30 | 24 | 21 | 16 | 13 | 16 | 15 | 14 | 13 |
PBT PBTCr | 15 | 14 | 8 | 6 | 16 | -15 | 9 | 48 | 25 | 30 | 36 | 35 |
| 5 | 3 | 0 | 1 | 12 | -3 | 3 | 11 | 3 | 5 | 8 | 9 | |
PAT PATCr | 10 | 11 | 8 | 5 | 4 | -12 | 7 | 37 | 22 | 25 | 27 | 26 |
Growth PAT Growth% | 13.5 | 11.9 | -25.7 | -37.6 | -18.6 | -389.7 | 155.9 | 446.1 | -39.3 | 12.3 | 9.1 | 1.4 |
NPM NPM% | 3.7 | 2.7 | 2.1 | 1.6 | 2.0 | -4.4 | 1.5 | 7.1 | 4.8 | 4.1 | 5.4 | 5.2 |
| 15.3 | 16.7 | 12.2 | 8.0 | 0.1 | -0.7 | 0.2 | 1.6 | 0.9 | 1.0 | 1.0 | 1.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 26 | 26 | 27 | 27 | 27 | 27 |
Reserves ReservesCr | 59 | 73 | 68 | 70 | 84 | 53 | 58 | 140 | 162 | 186 | 213 |
| 135 | 192 | 222 | 209 | 157 | 157 | 163 | 243 | 182 | 324 | 250 | |
| 321 | 355 | 377 | 227 | 195 | 218 | 192 | 161 | 127 | 109 | 115 | |
| 557 | 684 | 740 | 564 | 495 | 506 | 492 | 574 | 501 | 647 | 606 | |
| 152 | 234 | 272 | 296 | 255 | 266 | 345 | 374 | 328 | 455 | 402 | |
| 405 | 451 | 468 | 268 | 240 | 241 | 146 | 200 | 172 | 192 | 203 | |
| 557 | 684 | 740 | 564 | 495 | 506 | 492 | 574 | 501 | 647 | 606 |
| 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 | 6 | 6 | 6 | 6 | 6 | 26 | 26 | 27 | 27 | 27 | 27 |
Reserves ReservesCr | 59 | 73 | 68 | 70 | 84 | 53 | 58 | 140 | 162 | 186 | 213 |
| 135 | 192 | 222 | 209 | 157 | 157 | 163 | 243 | 182 | 324 | 250 | |
| 321 | 355 | 377 | 227 | 195 | 218 | 192 | 161 | 127 | 109 | 115 | |
| 557 | 684 | 740 | 564 | 495 | 506 | 492 | 574 | 501 | 647 | 606 | |
| 152 | 234 | 272 | 296 | 255 | 266 | 345 | 374 | 328 | 455 | 402 | |
| 405 | 451 | 468 | 268 | 240 | 241 | 146 | 200 | 172 | 192 | 203 | |
| 557 | 684 | 740 | 564 | 495 | 506 | 492 | 574 | 501 | 647 | 606 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 79 | 101 | 29 | 2 | 100 | -8 | 73 | 65 | 75 | 32 | |
| -277 | -79 | -66 | 209 | 4 | -42 | 66 | -18 | -4 | -25 | -31 | |
| 186 | -2 | -21 | -212 | -20 | -73 | -64 | -33 | -79 | -27 | -20 | |
Net Cash Flow Net Cash FlowCr | 11 | -2 | 13 | 27 | -14 | -14 | -6 | 23 | -17 | 23 | -19 |
Free Cash Flow Free Cash FlowCr | -251 | 14 | 31 | 236 | -6 | 74 | 52 | 35 | 57 | 67 | 32 |
CFO To PAT CFO To PAT% | 1,038.2 | 717.7 | 1,236.8 | 575.2 | 47.1 | -837.8 | -119.1 | 200.6 | 291.3 | 300.6 | 118.7 |
CFO To EBITDA CFO To EBITDA% | 126.3 | 65.7 | 95.3 | 40.8 | 4.3 | 287.2 | -15.6 | 127.4 | 110.8 | 112.1 | 48.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 79 | 101 | 29 | 2 | 100 | -8 | 73 | 65 | 75 | 32 | |
| -277 | -79 | -66 | 209 | 4 | -42 | 66 | -18 | -4 | -25 | -31 | |
| 186 | -2 | -21 | -212 | -20 | -73 | -64 | -33 | -79 | -27 | -20 | |
Net Cash Flow Net Cash FlowCr | 11 | -2 | 13 | 27 | -14 | -14 | -6 | 23 | -17 | 23 | -19 |
Free Cash Flow Free Cash FlowCr | -251 | 14 | 31 | 236 | -6 | 74 | 52 | 35 | 57 | 67 | 32 |
CFO To PAT CFO To PAT% | 1,038.2 | 717.7 | 1,236.8 | 575.2 | 47.1 | -837.8 | -119.1 | 200.6 | 291.3 | 300.6 | 118.7 |
CFO To EBITDA CFO To EBITDA% | 126.3 | 65.7 | 95.3 | 40.8 | 4.3 | 287.2 | -15.6 | 127.4 | 110.8 | 112.1 | 48.7 |
| 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 | 127 | 129 | 127 | 105 | 286 | 294 | 189 | 212 | ||||
Price To Earnings Price To Earnings | 34.1 | 20.7 | 3.1 | 13.3 | 11.9 | 7.0 | 8.1 | |||||
Price To Sales Price To Sales | 0.6 | 0.5 | 0.3 | 0.2 | 0.6 | 0.5 | 0.4 | 0.4 | ||||
Price To Book Price To Book | 1.4 | 1.6 | 1.5 | 0.6 | 1.5 | 1.4 | 0.8 | 0.9 | ||||
EV To EBITDA EV To EBITDA | 8.2 | 8.9 | 5.8 | 4.5 | 6.7 | 5.3 | 4.0 | 4.3 | ||||
GPM GPM% | 44.8 | 41.7 | 40.4 | 33.4 | 35.8 | 22.2 | 16.8 | 16.5 | 17.9 | 15.7 | 18.6 | 18.6 |
OPM OPM% | 30.1 | 29.9 | 27.4 | 21.9 | 22.1 | 12.8 | 11.1 | 11.2 | 12.7 | 10.9 | 13.2 | 12.9 |
NPM NPM% | 3.7 | 2.7 | 2.1 | 1.6 | 2.0 | -4.4 | 1.5 | 7.1 | 4.8 | 4.1 | 5.4 | 5.2 |
ROCE ROCE% | 13.1 | 14.9 | 13.9 | 13.8 | 14.0 | 5.7 | 12.6 | 19.6 | 14.2 | 15.5 | 15.1 | 15.1 |
ROE ROE% | 15.0 | 13.8 | 10.9 | 6.7 | 4.6 | -15.3 | 8.0 | 21.9 | 11.8 | 11.7 | 11.3 | 11.3 |
ROA ROA% | 1.8 | 1.6 | 1.1 | 0.9 | 0.8 | -2.4 | 1.4 | 6.4 | 4.4 | 3.9 | 4.5 | 4.5 |
| 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 | 127 | 129 | 127 | 105 | 286 | 294 | 189 | 212 | ||||
Price To Earnings Price To Earnings | 34.1 | 20.7 | 3.1 | 13.3 | 11.9 | 7.0 | 8.1 | |||||
Price To Sales Price To Sales | 0.6 | 0.5 | 0.3 | 0.2 | 0.6 | 0.5 | 0.4 | 0.4 | ||||
Price To Book Price To Book | 1.4 | 1.6 | 1.5 | 0.6 | 1.5 | 1.4 | 0.8 | 0.9 | ||||
EV To EBITDA EV To EBITDA | 8.2 | 8.9 | 5.8 | 4.5 | 6.7 | 5.3 | 4.0 | 4.3 | ||||
GPM GPM% | 44.8 | 41.7 | 40.4 | 33.4 | 35.8 | 22.2 | 16.8 | 16.5 | 17.9 | 15.7 | 18.6 | 18.6 |
OPM OPM% | 30.1 | 29.9 | 27.4 | 21.9 | 22.1 | 12.8 | 11.1 | 11.2 | 12.7 | 10.9 | 13.2 | 12.9 |
NPM NPM% | 3.7 | 2.7 | 2.1 | 1.6 | 2.0 | -4.4 | 1.5 | 7.1 | 4.8 | 4.1 | 5.4 | 5.2 |
ROCE ROCE% | 13.1 | 14.9 | 13.9 | 13.8 | 14.0 | 5.7 | 12.6 | 19.6 | 14.2 | 15.5 | 15.1 | 15.1 |
ROE ROE% | 15.0 | 13.8 | 10.9 | 6.7 | 4.6 | -15.3 | 8.0 | 21.9 | 11.8 | 11.7 | 11.3 | 11.3 |
ROA ROA% | 1.8 | 1.6 | 1.1 | 0.9 | 0.8 | -2.4 | 1.4 | 6.4 | 4.4 | 3.9 | 4.5 | 4.5 |
Documents — Madhav Infra Projects Ltd