| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 11 | 12 | 5 | 9 | 14 | 23 | 17 | 13 | 12 | 14 | 6 | |
Growth YoY Revenue Growth YoY% | 2.5 | 11.5 | -10.9 | -21.2 | 2.7 | 27.6 | 88.3 | 214.9 | 43.5 | -11.1 | -36.6 | -65.7 |
| 8 | 10 | 12 | 4 | 10 | 13 | 20 | 17 | 12 | 12 | 13 | 5 | |
| 1 | 1 | 0 | 1 | -1 | 1 | 2 | 1 | 0 | 1 | 2 | 0 | |
OPM OPM% | 12.7 | 10.5 | -2.8 | 17.3 | -7.9 | 6.5 | 10.8 | 3.2 | 3.7 | 4.4 | 12.0 | 6.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | -1 | 1 | -1 | 1 | 2 | 0 | 0 | 0 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | -1 | 1 | -1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 530.0 | 400.0 | -196.5 | -46.3 | -247.6 | -40.0 | 319.5 | -51.7 | 125.8 | -45.8 | -76.7 | -35.7 |
NPM NPM% | 7.3 | 7.3 | -6.8 | 10.7 | -10.5 | 3.5 | 8.0 | 1.6 | 1.9 | 2.1 | 2.9 | 3.1 |
| 0.0 | 0.1 | -0.1 | 0.0 | -0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 11 | 12 | 5 | 9 | 14 | 23 | 17 | 13 | 12 | 14 | 6 | |
Growth YoY Revenue Growth YoY% | 2.5 | 11.5 | -10.9 | -21.2 | 2.7 | 27.6 | 88.3 | 214.9 | 43.5 | -11.1 | -36.6 | -65.7 |
| 8 | 10 | 12 | 4 | 10 | 13 | 20 | 17 | 12 | 12 | 13 | 5 | |
| 1 | 1 | 0 | 1 | -1 | 1 | 2 | 1 | 0 | 1 | 2 | 0 | |
OPM OPM% | 12.7 | 10.5 | -2.8 | 17.3 | -7.9 | 6.5 | 10.8 | 3.2 | 3.7 | 4.4 | 12.0 | 6.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | -1 | 1 | -1 | 1 | 2 | 0 | 0 | 0 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | -1 | 1 | -1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 530.0 | 400.0 | -196.5 | -46.3 | -247.6 | -40.0 | 319.5 | -51.7 | 125.8 | -45.8 | -76.7 | -35.7 |
NPM NPM% | 7.3 | 7.3 | -6.8 | 10.7 | -10.5 | 3.5 | 8.0 | 1.6 | 1.9 | 2.1 | 2.9 | 3.1 |
| 0.0 | 0.1 | -0.1 | 0.0 | -0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 17 | 14 | 22 | 29 | 32 | 33 | 26 | 35 | 38 | 51 | 56 | 45 |
Growth Revenue Growth% | -20.3 | -22.6 | 63.6 | 32.4 | 8.3 | 2.7 | -21.7 | 37.9 | 9.1 | 32.1 | 11.3 | -27.5 |
| 16 | 13 | 21 | 29 | 31 | 31 | 24 | 32 | 35 | 47 | 53 | 42 | |
| 1 | 1 | 1 | 0 | 1 | 1 | 2 | 3 | 4 | 4 | 3 | 3 | |
OPM OPM% | 6.5 | 4.7 | 5.7 | 1.6 | 3.4 | 4.3 | 6.5 | 7.7 | 9.3 | 7.0 | 5.8 | 6.9 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 3 | 2 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | |
PAT PATCr | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
Growth PAT Growth% | -55.4 | -48.4 | 131.6 | -50.9 | 128.8 | 11.0 | -27.3 | 145.7 | 33.3 | 14.2 | -38.1 | -32.5 |
NPM NPM% | 2.7 | 1.8 | 2.6 | 0.9 | 2.0 | 2.2 | 2.0 | 3.6 | 4.4 | 3.8 | 2.1 | 2.4 |
| 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 17 | 14 | 22 | 29 | 32 | 33 | 26 | 35 | 38 | 51 | 56 | 45 |
Growth Revenue Growth% | -20.3 | -22.6 | 63.6 | 32.4 | 8.3 | 2.7 | -21.7 | 37.9 | 9.1 | 32.1 | 11.3 | -27.5 |
| 16 | 13 | 21 | 29 | 31 | 31 | 24 | 32 | 35 | 47 | 53 | 42 | |
| 1 | 1 | 1 | 0 | 1 | 1 | 2 | 3 | 4 | 4 | 3 | 3 | |
OPM OPM% | 6.5 | 4.7 | 5.7 | 1.6 | 3.4 | 4.3 | 6.5 | 7.7 | 9.3 | 7.0 | 5.8 | 6.9 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 3 | 2 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | |
PAT PATCr | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
Growth PAT Growth% | -55.4 | -48.4 | 131.6 | -50.9 | 128.8 | 11.0 | -27.3 | 145.7 | 33.3 | 14.2 | -38.1 | -32.5 |
NPM NPM% | 2.7 | 1.8 | 2.6 | 0.9 | 2.0 | 2.2 | 2.0 | 3.6 | 4.4 | 3.8 | 2.1 | 2.4 |
| 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 19 | 19 |
Reserves ReservesCr | 7 | 8 | 8 | 8 | 9 | 10 | 10 | 12 | 13 | 9 | 10 |
| 4 | 6 | 4 | 8 | 13 | 13 | 19 | 28 | 27 | 38 | 38 | |
| 7 | 8 | 4 | 3 | 0 | 2 | 2 | 5 | 4 | 3 | 1 | |
| 31 | 34 | 29 | 32 | 34 | 38 | 44 | 57 | 57 | 69 | 68 | |
| 30 | 31 | 28 | 26 | 27 | 32 | 41 | 52 | 50 | 67 | 66 | |
| 1 | 2 | 1 | 7 | 7 | 6 | 3 | 5 | 7 | 2 | 2 | |
| 31 | 34 | 29 | 32 | 34 | 38 | 44 | 57 | 57 | 69 | 68 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 19 | 19 |
Reserves ReservesCr | 7 | 8 | 8 | 8 | 9 | 10 | 10 | 12 | 13 | 9 | 10 |
| 4 | 6 | 4 | 8 | 13 | 13 | 19 | 28 | 27 | 38 | 38 | |
| 7 | 8 | 4 | 3 | 0 | 2 | 2 | 5 | 4 | 3 | 1 | |
| 31 | 34 | 29 | 32 | 34 | 38 | 44 | 57 | 57 | 69 | 68 | |
| 30 | 31 | 28 | 26 | 27 | 32 | 41 | 52 | 50 | 67 | 66 | |
| 1 | 2 | 1 | 7 | 7 | 6 | 3 | 5 | 7 | 2 | 2 | |
| 31 | 34 | 29 | 32 | 34 | 38 | 44 | 57 | 57 | 69 | 68 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | -1 | 3 | 2 | 5 | -1 | -1 | -2 | 2 | 3 | 3 | |
| 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 5 | 1 | -3 | -1 | -4 | 1 | -1 | 2 | -2 | -3 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 2 | 0 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -5 | -1 | 3 | 2 | 5 | -1 | -1 | -2 | 2 | 3 | 3 |
CFO To PAT CFO To PAT% | -1,051.8 | -273.3 | 590.3 | 832.5 | 789.9 | -151.6 | -96.9 | -131.3 | 102.7 | 156.3 | 259.5 |
CFO To EBITDA CFO To EBITDA% | -442.8 | -104.7 | 266.2 | 502.6 | 473.6 | -76.6 | -29.9 | -61.1 | 48.7 | 85.2 | 94.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | -1 | 3 | 2 | 5 | -1 | -1 | -2 | 2 | 3 | 3 | |
| 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 5 | 1 | -3 | -1 | -4 | 1 | -1 | 2 | -2 | -3 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 2 | 0 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -5 | -1 | 3 | 2 | 5 | -1 | -1 | -2 | 2 | 3 | 3 |
CFO To PAT CFO To PAT% | -1,051.8 | -273.3 | 590.3 | 832.5 | 789.9 | -151.6 | -96.9 | -131.3 | 102.7 | 156.3 | 259.5 |
CFO To EBITDA CFO To EBITDA% | -442.8 | -104.7 | 266.2 | 502.6 | 473.6 | -76.6 | -29.9 | -61.1 | 48.7 | 85.2 | 94.5 |
| 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 | 24 | 32 | 29 | 24 | 19 | 30 | 73 | 99 | 204 | 119 | 117 | 91 |
Price To Earnings Price To Earnings | 49.5 | 129.0 | 51.8 | 86.4 | 30.0 | 42.3 | 143.2 | 78.5 | 120.7 | 12.3 | 19.5 | 80.8 |
Price To Sales Price To Sales | 1.4 | 2.4 | 1.3 | 0.8 | 0.6 | 0.9 | 2.9 | 2.8 | 5.3 | 2.3 | 2.1 | 2.0 |
Price To Book Price To Book | 1.2 | 1.6 | 1.4 | 1.1 | 0.9 | 1.4 | 3.2 | 4.1 | 7.9 | 0.9 | 0.8 | 3.1 |
EV To EBITDA EV To EBITDA | 26.4 | 61.7 | 26.8 | 59.1 | 21.1 | 25.1 | 50.2 | 42.8 | 61.5 | 38.3 | 41.1 | 35.8 |
GPM GPM% | 10.2 | 14.4 | 11.5 | 4.7 | 6.2 | 7.9 | 9.7 | 11.4 | 12.2 | 8.7 | 7.9 | 7.9 |
OPM OPM% | 6.5 | 4.7 | 5.7 | 1.6 | 3.4 | 4.3 | 6.5 | 7.7 | 9.3 | 7.0 | 5.8 | 6.9 |
NPM NPM% | 2.7 | 1.8 | 2.6 | 0.9 | 2.0 | 2.2 | 2.0 | 3.6 | 4.4 | 3.8 | 2.1 | 2.4 |
ROCE ROCE% | 3.8 | 2.2 | 5.4 | 3.2 | 5.2 | 6.0 | 5.3 | 6.5 | 8.7 | 7.9 | 6.7 | 6.7 |
ROE ROE% | 2.4 | 1.2 | 2.8 | 1.3 | 3.0 | 3.2 | 2.3 | 5.3 | 6.6 | 7.0 | 4.1 | 4.1 |
ROA ROA% | 1.5 | 0.7 | 1.9 | 0.9 | 1.9 | 1.9 | 1.2 | 2.2 | 3.0 | 2.8 | 1.8 | 1.8 |
| 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 | 24 | 32 | 29 | 24 | 19 | 30 | 73 | 99 | 204 | 119 | 117 | 91 |
Price To Earnings Price To Earnings | 49.5 | 129.0 | 51.8 | 86.4 | 30.0 | 42.3 | 143.2 | 78.5 | 120.7 | 12.3 | 19.5 | 80.8 |
Price To Sales Price To Sales | 1.4 | 2.4 | 1.3 | 0.8 | 0.6 | 0.9 | 2.9 | 2.8 | 5.3 | 2.3 | 2.1 | 2.0 |
Price To Book Price To Book | 1.2 | 1.6 | 1.4 | 1.1 | 0.9 | 1.4 | 3.2 | 4.1 | 7.9 | 0.9 | 0.8 | 3.1 |
EV To EBITDA EV To EBITDA | 26.4 | 61.7 | 26.8 | 59.1 | 21.1 | 25.1 | 50.2 | 42.8 | 61.5 | 38.3 | 41.1 | 35.8 |
GPM GPM% | 10.2 | 14.4 | 11.5 | 4.7 | 6.2 | 7.9 | 9.7 | 11.4 | 12.2 | 8.7 | 7.9 | 7.9 |
OPM OPM% | 6.5 | 4.7 | 5.7 | 1.6 | 3.4 | 4.3 | 6.5 | 7.7 | 9.3 | 7.0 | 5.8 | 6.9 |
NPM NPM% | 2.7 | 1.8 | 2.6 | 0.9 | 2.0 | 2.2 | 2.0 | 3.6 | 4.4 | 3.8 | 2.1 | 2.4 |
ROCE ROCE% | 3.8 | 2.2 | 5.4 | 3.2 | 5.2 | 6.0 | 5.3 | 6.5 | 8.7 | 7.9 | 6.7 | 6.7 |
ROE ROE% | 2.4 | 1.2 | 2.8 | 1.3 | 3.0 | 3.2 | 2.3 | 5.3 | 6.6 | 7.0 | 4.1 | 4.1 |
ROA ROA% | 1.5 | 0.7 | 1.9 | 0.9 | 1.9 | 1.9 | 1.2 | 2.2 | 3.0 | 2.8 | 1.8 | 1.8 |
Documents — Maruti Infrastructure Ltd