| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 199 | 197 | 212 | 228 | 242 | 218 | 468 | 686 | 660 | |
Growth YoY Revenue Growth YoY% | 21.4 | 10.9 | 120.6 | 201.5 | 172.4 | ||||
| 72 | 64 | 51 | 81 | 80 | 63 | 194 | 297 | 276 | |
| 128 | 133 | 162 | 147 | 162 | 156 | 274 | 389 | 383 | |
OPM OPM% | 64.1 | 67.5 | 76.1 | 64.5 | 67.0 | 71.3 | 58.6 | 56.7 | 58.1 |
| 1 | 5 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 103 | 105 | 105 | 101 | 103 | 101 | 194 | 224 | 230 |
Depreciation DepreciationCr | 68 | 69 | 69 | 68 | 72 | 72 | 125 | 190 | 203 |
PBT PBTCr | -42 | -35 | -12 | -21 | -13 | -17 | -45 | -24 | -49 |
| 3 | 3 | 3 | 2 | 2 | 2 | 1 | 14 | 5 | |
| -45 | -38 | -14 | -24 | -15 | -19 | -46 | -38 | -54 | |
Growth YoY PAT Growth YoY% | 66.3 | 48.9 | -219.5 | -60.4 | -260.1 | ||||
NPM NPM% | -22.5 | -19.2 | -6.8 | -10.4 | -6.2 | -8.9 | -9.8 | -5.5 | -8.3 |
| -1.3 | -1.1 | -0.4 | -0.7 | -0.4 | -0.6 | -1.1 | -0.9 | -1.1 |
| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 199 | 197 | 212 | 228 | 242 | 218 | 468 | 686 | 660 | |
Growth YoY Revenue Growth YoY% | 21.4 | 10.9 | 120.6 | 201.5 | 172.4 | ||||
| 72 | 64 | 51 | 81 | 80 | 63 | 194 | 297 | 276 | |
| 128 | 133 | 162 | 147 | 162 | 156 | 274 | 389 | 383 | |
OPM OPM% | 64.1 | 67.5 | 76.1 | 64.5 | 67.0 | 71.3 | 58.6 | 56.7 | 58.1 |
| 1 | 5 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 103 | 105 | 105 | 101 | 103 | 101 | 194 | 224 | 230 |
Depreciation DepreciationCr | 68 | 69 | 69 | 68 | 72 | 72 | 125 | 190 | 203 |
PBT PBTCr | -42 | -35 | -12 | -21 | -13 | -17 | -45 | -24 | -49 |
| 3 | 3 | 3 | 2 | 2 | 2 | 1 | 14 | 5 | |
| -45 | -38 | -14 | -24 | -15 | -19 | -46 | -38 | -54 | |
Growth YoY PAT Growth YoY% | 66.3 | 48.9 | -219.5 | -60.4 | -260.1 | ||||
NPM NPM% | -22.5 | -19.2 | -6.8 | -10.4 | -6.2 | -8.9 | -9.8 | -5.5 | -8.3 |
| -1.3 | -1.1 | -0.4 | -0.7 | -0.4 | -0.6 | -1.1 | -0.9 | -1.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 210 | 197 | 211 | 0 | 319 | 726 | 788 | 1,585 | 2,032 |
Growth Revenue Growth% | -6.2 | 7.0 | -100.0 | 127.8 | 8.5 | 101.2 | 131.3 | ||
| 69 | 37 | 68 | 2 | 160 | 295 | 267 | 642 | 830 | |
| 141 | 160 | 143 | -2 | 159 | 432 | 521 | 943 | 1,202 | |
OPM OPM% | 67.2 | 81.4 | 67.7 | 49.8 | 59.4 | 66.1 | 59.5 | 59.2 | |
| 3 | 5 | 6 | 0 | 20 | 47 | 57 | 40 | 2 | |
Interest Expense Interest ExpenseCr | 127 | 142 | 140 | 0 | 210 | 419 | 414 | 623 | 749 |
Depreciation DepreciationCr | 30 | 31 | 33 | 0 | 119 | 261 | 274 | 460 | 591 |
PBT PBTCr | -13 | -8 | -25 | -2 | -149 | -201 | -111 | -99 | -135 |
| 0 | 0 | 0 | 0 | 4 | 9 | 10 | 20 | 22 | |
PAT PATCr | -13 | -8 | -25 | -2 | -153 | -211 | -121 | -118 | -157 |
Growth PAT Growth% | 40.1 | -218.8 | 92.9 | -8,602.1 | -37.3 | 42.7 | 2.1 | -73.2 | |
NPM NPM% | -6.2 | -3.9 | -11.8 | -48.1 | -29.0 | -15.3 | -7.5 | -7.8 | |
| -0.9 | -0.5 | -1.7 | 0.0 | -8.7 | -6.0 | -3.4 | -3.1 | -3.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 210 | 197 | 211 | 0 | 319 | 726 | 788 | 1,585 | 2,032 |
Growth Revenue Growth% | -6.2 | 7.0 | -100.0 | 127.8 | 8.5 | 101.2 | 131.3 | ||
| 69 | 37 | 68 | 2 | 160 | 295 | 267 | 642 | 830 | |
| 141 | 160 | 143 | -2 | 159 | 432 | 521 | 943 | 1,202 | |
OPM OPM% | 67.2 | 81.4 | 67.7 | 49.8 | 59.4 | 66.1 | 59.5 | 59.2 | |
| 3 | 5 | 6 | 0 | 20 | 47 | 57 | 40 | 2 | |
Interest Expense Interest ExpenseCr | 127 | 142 | 140 | 0 | 210 | 419 | 414 | 623 | 749 |
Depreciation DepreciationCr | 30 | 31 | 33 | 0 | 119 | 261 | 274 | 460 | 591 |
PBT PBTCr | -13 | -8 | -25 | -2 | -149 | -201 | -111 | -99 | -135 |
| 0 | 0 | 0 | 0 | 4 | 9 | 10 | 20 | 22 | |
PAT PATCr | -13 | -8 | -25 | -2 | -153 | -211 | -121 | -118 | -157 |
Growth PAT Growth% | 40.1 | -218.8 | 92.9 | -8,602.1 | -37.3 | 42.7 | 2.1 | -73.2 | |
NPM NPM% | -6.2 | -3.9 | -11.8 | -48.1 | -29.0 | -15.3 | -7.5 | -7.8 | |
| -0.9 | -0.5 | -1.7 | 0.0 | -8.7 | -6.0 | -3.4 | -3.1 | -3.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 148 | 148 | 148 | 0 | 3,518 | 3,518 | 3,518 | 5,274 |
Reserves ReservesCr | -54 | -62 | -87 | -4 | -157 | -368 | -488 | -801 |
| 125 | 148 | 227 | 4 | 252 | 260 | 280 | 862 | |
| 1,143 | 1,176 | 1,130 | 0 | 4,783 | 4,721 | 4,617 | 9,899 | |
| 1,362 | 1,409 | 1,419 | 0 | 8,396 | 8,131 | 7,927 | 15,234 | |
| 95 | 151 | 159 | 0 | 773 | 758 | 825 | 1,225 | |
| 1,266 | 1,258 | 1,260 | 0 | 7,622 | 7,373 | 7,102 | 14,008 | |
| 1,362 | 1,409 | 1,419 | 0 | 8,396 | 8,131 | 7,927 | 15,234 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 148 | 148 | 148 | 0 | 3,518 | 3,518 | 3,518 | 5,274 |
Reserves ReservesCr | -54 | -62 | -87 | -4 | -157 | -368 | -488 | -801 |
| 125 | 148 | 227 | 4 | 252 | 260 | 280 | 862 | |
| 1,143 | 1,176 | 1,130 | 0 | 4,783 | 4,721 | 4,617 | 9,899 | |
| 1,362 | 1,409 | 1,419 | 0 | 8,396 | 8,131 | 7,927 | 15,234 | |
| 95 | 151 | 159 | 0 | 773 | 758 | 825 | 1,225 | |
| 1,266 | 1,258 | 1,260 | 0 | 7,622 | 7,373 | 7,102 | 14,008 | |
| 1,362 | 1,409 | 1,419 | 0 | 8,396 | 8,131 | 7,927 | 15,234 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 151 | 177 | 177 | 0 | 184 | 378 | 528 | 851 | |
| -70 | -71 | -45 | 0 | -6,658 | -275 | -42 | -1,020 | |
| -95 | -103 | -125 | 0 | 6,858 | -436 | -509 | 927 | |
Net Cash Flow Net Cash FlowCr | -14 | 4 | 6 | 0 | 384 | -334 | -23 | 758 |
Free Cash Flow Free Cash FlowCr | 151 | 177 | 176 | 0 | 183 | 369 | 526 | 846 |
CFO To PAT CFO To PAT% | -1,167.5 | -2,284.6 | -713.2 | 14.8 | -119.7 | -179.4 | -437.6 | -720.3 |
CFO To EBITDA CFO To EBITDA% | 107.2 | 110.7 | 123.8 | 16.1 | 115.6 | 87.5 | 101.3 | 90.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 151 | 177 | 177 | 0 | 184 | 378 | 528 | 851 | |
| -70 | -71 | -45 | 0 | -6,658 | -275 | -42 | -1,020 | |
| -95 | -103 | -125 | 0 | 6,858 | -436 | -509 | 927 | |
Net Cash Flow Net Cash FlowCr | -14 | 4 | 6 | 0 | 384 | -334 | -23 | 758 |
Free Cash Flow Free Cash FlowCr | 151 | 177 | 176 | 0 | 183 | 369 | 526 | 846 |
CFO To PAT CFO To PAT% | -1,167.5 | -2,284.6 | -713.2 | 14.8 | -119.7 | -179.4 | -437.6 | -720.3 |
CFO To EBITDA CFO To EBITDA% | 107.2 | 110.7 | 123.8 | 16.1 | 115.6 | 87.5 | 101.3 | 90.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10,022 | 6,855 | |||||||
Price To Earnings Price To Earnings | |||||||||
Price To Sales Price To Sales | 6.3 | 3.4 | |||||||
Price To Book Price To Book | 1.6 | ||||||||
EV To EBITDA EV To EBITDA | 17.3 | 13.5 | |||||||
GPM GPM% | 80.9 | 94.1 | 88.4 | 98.4 | 98.5 | 83.6 | 73.2 | 73.2 | |
OPM OPM% | 67.2 | 81.4 | 67.7 | 49.8 | 59.4 | 66.1 | 59.5 | 59.2 | |
NPM NPM% | -6.2 | -3.9 | -11.8 | -48.1 | -29.0 | -15.3 | -7.5 | -7.8 | |
ROCE ROCE% | 9.0 | 10.5 | 9.4 | 50.4 | 0.7 | 2.7 | 3.9 | 4.4 | 4.4 |
ROE ROE% | -13.8 | -9.0 | -40.5 | 50.3 | -4.6 | -6.7 | -4.0 | -2.6 | -2.6 |
ROA ROA% | -0.9 | -0.6 | -1.7 | -1,467.4 | -1.8 | -2.6 | -1.5 | -0.8 | -0.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10,022 | 6,855 | |||||||
Price To Earnings Price To Earnings | |||||||||
Price To Sales Price To Sales | 6.3 | 3.4 | |||||||
Price To Book Price To Book | 1.6 | ||||||||
EV To EBITDA EV To EBITDA | 17.3 | 13.5 | |||||||
GPM GPM% | 80.9 | 94.1 | 88.4 | 98.4 | 98.5 | 83.6 | 73.2 | 73.2 | |
OPM OPM% | 67.2 | 81.4 | 67.7 | 49.8 | 59.4 | 66.1 | 59.5 | 59.2 | |
NPM NPM% | -6.2 | -3.9 | -11.8 | -48.1 | -29.0 | -15.3 | -7.5 | -7.8 | |
ROCE ROCE% | 9.0 | 10.5 | 9.4 | 50.4 | 0.7 | 2.7 | 3.9 | 4.4 | 4.4 |
ROE ROE% | -13.8 | -9.0 | -40.5 | 50.3 | -4.6 | -6.7 | -4.0 | -2.6 | -2.6 |
ROA ROA% | -0.9 | -0.6 | -1.7 | -1,467.4 | -1.8 | -2.6 | -1.5 | -0.8 | -0.8 |
Documents — Maple Infrastructure Trust