| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 115 | 147 | 172 | 123 | 186 | 153 | 140 | 118 | 133 | 169 | 153 | 138 | |
Growth YoY Revenue Growth YoY% | 96.9 | 37.9 | 42.9 | 32.6 | 62.2 | 4.3 | -18.5 | -4.2 | -28.3 | 10.3 | 9.5 | 16.7 |
| 98 | 123 | 159 | 109 | 165 | 136 | 123 | 103 | 112 | 143 | 130 | 117 | |
| 17 | 24 | 13 | 14 | 21 | 17 | 17 | 15 | 22 | 25 | 24 | 21 | |
OPM OPM% | 14.6 | 16.3 | 7.4 | 11.3 | 11.5 | 11.3 | 12.5 | 12.4 | 16.2 | 15.1 | 15.4 | 15.2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 6 | 4 | 6 | 6 | 6 | 5 | 6 | 6 | 8 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 10 | 17 | 6 | 8 | 14 | 10 | 12 | 8 | 14 | 18 | 16 | 14 |
| 2 | 5 | 1 | 2 | 4 | 3 | 7 | 2 | 4 | 4 | 4 | 4 | |
| 8 | 13 | 4 | 6 | 10 | 8 | 5 | 6 | 11 | 14 | 12 | 11 | |
Growth YoY PAT Growth YoY% | 39.8 | 531.8 | 154.6 | 7.7 | 36.0 | -39.9 | 22.9 | 0.2 | 2.0 | 83.8 | 121.2 | 83.1 |
NPM NPM% | 6.7 | 8.5 | 2.5 | 4.8 | 5.6 | 4.9 | 3.8 | 5.0 | 8.0 | 8.2 | 7.7 | 7.8 |
| 1.4 | 2.3 | 0.7 | 0.9 | 1.7 | 1.2 | 0.8 | 0.9 | 1.6 | 2.1 | 1.8 | 1.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 115 | 147 | 172 | 123 | 186 | 153 | 140 | 118 | 133 | 169 | 153 | 138 | |
Growth YoY Revenue Growth YoY% | 96.9 | 37.9 | 42.9 | 32.6 | 62.2 | 4.3 | -18.5 | -4.2 | -28.3 | 10.3 | 9.5 | 16.7 |
| 98 | 123 | 159 | 109 | 165 | 136 | 123 | 103 | 112 | 143 | 130 | 117 | |
| 17 | 24 | 13 | 14 | 21 | 17 | 17 | 15 | 22 | 25 | 24 | 21 | |
OPM OPM% | 14.6 | 16.3 | 7.4 | 11.3 | 11.5 | 11.3 | 12.5 | 12.4 | 16.2 | 15.1 | 15.4 | 15.2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 6 | 4 | 6 | 6 | 6 | 5 | 6 | 6 | 8 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 10 | 17 | 6 | 8 | 14 | 10 | 12 | 8 | 14 | 18 | 16 | 14 |
| 2 | 5 | 1 | 2 | 4 | 3 | 7 | 2 | 4 | 4 | 4 | 4 | |
| 8 | 13 | 4 | 6 | 10 | 8 | 5 | 6 | 11 | 14 | 12 | 11 | |
Growth YoY PAT Growth YoY% | 39.8 | 531.8 | 154.6 | 7.7 | 36.0 | -39.9 | 22.9 | 0.2 | 2.0 | 83.8 | 121.2 | 83.1 |
NPM NPM% | 6.7 | 8.5 | 2.5 | 4.8 | 5.6 | 4.9 | 3.8 | 5.0 | 8.0 | 8.2 | 7.7 | 7.8 |
| 1.4 | 2.3 | 0.7 | 0.9 | 1.7 | 1.2 | 0.8 | 0.9 | 1.6 | 2.1 | 1.8 | 1.6 |
| 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 | 80 | 97 | 131 | 139 | 267 | 220 | 173 | 325 | 526 | 602 | 573 | 593 |
Growth Revenue Growth% | 4.0 | 21.1 | 34.5 | 6.3 | 91.5 | -17.4 | -21.6 | 88.4 | 61.8 | 14.4 | -4.8 | -0.7 |
| 73 | 82 | 112 | 119 | 223 | 189 | 142 | 300 | 460 | 532 | 488 | 501 | |
| 8 | 16 | 19 | 20 | 44 | 31 | 30 | 25 | 67 | 70 | 85 | 92 | |
OPM OPM% | 9.8 | 16.0 | 14.6 | 14.5 | 16.3 | 14.3 | 17.5 | 7.7 | 12.7 | 11.6 | 14.9 | 15.5 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 6 | 7 | 6 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 10 | 8 | 6 | 16 | 22 | 23 | 25 | 25 |
Depreciation DepreciationCr | 1 | 3 | 3 | 3 | 4 | 5 | 5 | 7 | 8 | 9 | 9 | 10 |
PBT PBTCr | 6 | 12 | 16 | 16 | 32 | 20 | 21 | 4 | 39 | 44 | 57 | 63 |
| 3 | 4 | 5 | 4 | 8 | 5 | 5 | 1 | 9 | 15 | 15 | 16 | |
PAT PATCr | 3 | 8 | 12 | 12 | 24 | 15 | 16 | 3 | 30 | 29 | 42 | 47 |
Growth PAT Growth% | 4.4 | 136.1 | 50.8 | 0.8 | 107.3 | -36.6 | 1.1 | -79.5 | 841.5 | -2.6 | 44.6 | 61.3 |
NPM NPM% | 4.1 | 7.9 | 8.9 | 8.4 | 9.1 | 7.0 | 9.0 | 1.0 | 5.7 | 4.8 | 7.4 | 8.0 |
| 0.6 | 1.4 | 0.2 | 2.2 | 4.5 | 2.9 | 2.9 | 0.6 | 5.5 | 4.7 | 6.4 | 7.0 |
| 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 | 80 | 97 | 131 | 139 | 267 | 220 | 173 | 325 | 526 | 602 | 573 | 593 |
Growth Revenue Growth% | 4.0 | 21.1 | 34.5 | 6.3 | 91.5 | -17.4 | -21.6 | 88.4 | 61.8 | 14.4 | -4.8 | -0.7 |
| 73 | 82 | 112 | 119 | 223 | 189 | 142 | 300 | 460 | 532 | 488 | 501 | |
| 8 | 16 | 19 | 20 | 44 | 31 | 30 | 25 | 67 | 70 | 85 | 92 | |
OPM OPM% | 9.8 | 16.0 | 14.6 | 14.5 | 16.3 | 14.3 | 17.5 | 7.7 | 12.7 | 11.6 | 14.9 | 15.5 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 6 | 7 | 6 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 10 | 8 | 6 | 16 | 22 | 23 | 25 | 25 |
Depreciation DepreciationCr | 1 | 3 | 3 | 3 | 4 | 5 | 5 | 7 | 8 | 9 | 9 | 10 |
PBT PBTCr | 6 | 12 | 16 | 16 | 32 | 20 | 21 | 4 | 39 | 44 | 57 | 63 |
| 3 | 4 | 5 | 4 | 8 | 5 | 5 | 1 | 9 | 15 | 15 | 16 | |
PAT PATCr | 3 | 8 | 12 | 12 | 24 | 15 | 16 | 3 | 30 | 29 | 42 | 47 |
Growth PAT Growth% | 4.4 | 136.1 | 50.8 | 0.8 | 107.3 | -36.6 | 1.1 | -79.5 | 841.5 | -2.6 | 44.6 | 61.3 |
NPM NPM% | 4.1 | 7.9 | 8.9 | 8.4 | 9.1 | 7.0 | 9.0 | 1.0 | 5.7 | 4.8 | 7.4 | 8.0 |
| 0.6 | 1.4 | 0.2 | 2.2 | 4.5 | 2.9 | 2.9 | 0.6 | 5.5 | 4.7 | 6.4 | 7.0 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 7 |
Reserves ReservesCr | 20 | 27 | 37 | 47 | 70 | 85 | 99 | 102 | 259 | 330 | 413 |
| 49 | 65 | 88 | 121 | 145 | 128 | 121 | 232 | 240 | 290 | 398 | |
| 43 | 50 | 86 | 94 | 94 | 90 | 115 | 138 | 119 | 74 | 33 | |
| 118 | 146 | 216 | 268 | 315 | 308 | 340 | 478 | 646 | 711 | 851 | |
| 81 | 98 | 136 | 167 | 194 | 190 | 207 | 319 | 497 | 546 | 621 | |
| 37 | 48 | 79 | 101 | 121 | 118 | 133 | 159 | 149 | 165 | 230 | |
| 118 | 146 | 216 | 268 | 315 | 308 | 340 | 478 | 646 | 711 | 851 |
| 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 | 6 | 6 | 7 |
Reserves ReservesCr | 20 | 27 | 37 | 47 | 70 | 85 | 99 | 102 | 259 | 330 | 413 |
| 49 | 65 | 88 | 121 | 145 | 128 | 121 | 232 | 240 | 290 | 398 | |
| 43 | 50 | 86 | 94 | 94 | 90 | 115 | 138 | 119 | 74 | 33 | |
| 118 | 146 | 216 | 268 | 315 | 308 | 340 | 478 | 646 | 711 | 851 | |
| 81 | 98 | 136 | 167 | 194 | 190 | 207 | 319 | 497 | 546 | 621 | |
| 37 | 48 | 79 | 101 | 121 | 118 | 133 | 159 | 149 | 165 | 230 | |
| 118 | 146 | 216 | 268 | 315 | 308 | 340 | 478 | 646 | 711 | 851 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -9 | 1 | -9 | -25 | -9 | 56 | 2 | -44 | 6 | -24 | -30 | |
| -14 | -12 | -24 | -10 | -14 | -6 | -16 | -24 | -4 | -9 | -19 | |
| 22 | 10 | 35 | 30 | 17 | -38 | 5 | 70 | 98 | -2 | 44 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 2 | -4 | -7 | 11 | -8 | 2 | 100 | -34 | -4 |
Free Cash Flow Free Cash FlowCr | -27 | -12 | -36 | -36 | -26 | 47 | -15 | -70 | 0 | -38 | -55 |
CFO To PAT CFO To PAT% | -288.8 | 18.6 | -79.4 | -210.6 | -38.4 | 360.0 | 15.7 | -1,380.9 | 19.3 | -80.5 | -70.4 |
CFO To EBITDA CFO To EBITDA% | -120.3 | 9.2 | -48.3 | -122.4 | -21.5 | 176.4 | 8.1 | -175.6 | 8.7 | -33.6 | -34.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -9 | 1 | -9 | -25 | -9 | 56 | 2 | -44 | 6 | -24 | -30 | |
| -14 | -12 | -24 | -10 | -14 | -6 | -16 | -24 | -4 | -9 | -19 | |
| 22 | 10 | 35 | 30 | 17 | -38 | 5 | 70 | 98 | -2 | 44 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 2 | -4 | -7 | 11 | -8 | 2 | 100 | -34 | -4 |
Free Cash Flow Free Cash FlowCr | -27 | -12 | -36 | -36 | -26 | 47 | -15 | -70 | 0 | -38 | -55 |
CFO To PAT CFO To PAT% | -288.8 | 18.6 | -79.4 | -210.6 | -38.4 | 360.0 | 15.7 | -1,380.9 | 19.3 | -80.5 | -70.4 |
CFO To EBITDA CFO To EBITDA% | -120.3 | 9.2 | -48.3 | -122.4 | -21.5 | 176.4 | 8.1 | -175.6 | 8.7 | -33.6 | -34.8 |
| 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 | 500 | 133 | 238 | 271 | 153 | 287 | 655 | 211 | 1,439 | 1,021 | 700 | 858 |
Price To Earnings Price To Earnings | 150.7 | 17.8 | 20.5 | 23.1 | 6.3 | 18.6 | 42.1 | 66.5 | 50.0 | 34.9 | 16.6 | 18.2 |
Price To Sales Price To Sales | 5.9 | 1.4 | 1.8 | 1.9 | 0.6 | 1.3 | 3.8 | 0.7 | 2.7 | 1.7 | 1.2 | 1.4 |
Price To Book Price To Book | 19.8 | 4.2 | 5.6 | 5.1 | 2.0 | 3.2 | 6.3 | 2.0 | 5.7 | 3.0 | 1.7 | 2.0 |
EV To EBITDA EV To EBITDA | 68.0 | 12.2 | 17.4 | 20.1 | 7.4 | 13.2 | 26.6 | 19.7 | 23.9 | 17.1 | 10.8 | 11.1 |
GPM GPM% | 25.3 | 30.1 | 32.3 | 31.9 | 28.0 | 23.6 | 33.8 | 18.8 | 21.1 | 20.6 | 25.1 | 25.1 |
OPM OPM% | 9.8 | 16.0 | 14.6 | 14.5 | 16.3 | 14.3 | 17.5 | 7.7 | 12.7 | 11.6 | 14.9 | 15.5 |
NPM NPM% | 4.1 | 7.9 | 8.9 | 8.4 | 9.1 | 7.0 | 9.0 | 1.0 | 5.7 | 4.8 | 7.4 | 8.0 |
ROCE ROCE% | 9.8 | 12.8 | 11.4 | 9.2 | 15.9 | 11.4 | 9.8 | 4.9 | 11.3 | 11.2 | 11.4 | 11.4 |
ROE ROE% | 12.9 | 24.0 | 27.6 | 22.3 | 32.1 | 17.1 | 14.9 | 3.0 | 11.3 | 8.7 | 10.1 | 10.1 |
ROA ROA% | 2.8 | 5.3 | 5.4 | 4.4 | 7.7 | 5.0 | 4.6 | 0.7 | 4.6 | 4.1 | 5.0 | 5.0 |
| 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 | 500 | 133 | 238 | 271 | 153 | 287 | 655 | 211 | 1,439 | 1,021 | 700 | 858 |
Price To Earnings Price To Earnings | 150.7 | 17.8 | 20.5 | 23.1 | 6.3 | 18.6 | 42.1 | 66.5 | 50.0 | 34.9 | 16.6 | 18.2 |
Price To Sales Price To Sales | 5.9 | 1.4 | 1.8 | 1.9 | 0.6 | 1.3 | 3.8 | 0.7 | 2.7 | 1.7 | 1.2 | 1.4 |
Price To Book Price To Book | 19.8 | 4.2 | 5.6 | 5.1 | 2.0 | 3.2 | 6.3 | 2.0 | 5.7 | 3.0 | 1.7 | 2.0 |
EV To EBITDA EV To EBITDA | 68.0 | 12.2 | 17.4 | 20.1 | 7.4 | 13.2 | 26.6 | 19.7 | 23.9 | 17.1 | 10.8 | 11.1 |
GPM GPM% | 25.3 | 30.1 | 32.3 | 31.9 | 28.0 | 23.6 | 33.8 | 18.8 | 21.1 | 20.6 | 25.1 | 25.1 |
OPM OPM% | 9.8 | 16.0 | 14.6 | 14.5 | 16.3 | 14.3 | 17.5 | 7.7 | 12.7 | 11.6 | 14.9 | 15.5 |
NPM NPM% | 4.1 | 7.9 | 8.9 | 8.4 | 9.1 | 7.0 | 9.0 | 1.0 | 5.7 | 4.8 | 7.4 | 8.0 |
ROCE ROCE% | 9.8 | 12.8 | 11.4 | 9.2 | 15.9 | 11.4 | 9.8 | 4.9 | 11.3 | 11.2 | 11.4 | 11.4 |
ROE ROE% | 12.9 | 24.0 | 27.6 | 22.3 | 32.1 | 17.1 | 14.9 | 3.0 | 11.3 | 8.7 | 10.1 | 10.1 |
ROA ROA% | 2.8 | 5.3 | 5.4 | 4.4 | 7.7 | 5.0 | 4.6 | 0.7 | 4.6 | 4.1 | 5.0 | 5.0 |
Documents — Oriental Rail Infrastructure Ltd
Concall Transcript Summaries — Oriental Rail Infrastructure Ltd