| Quarter | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 16 | 32 | 67 | 11 | 23 | 16 | 61 | 19 | 20 | 22 | 28 | |
Growth YoY Revenue Growth YoY% | 77.8 | 70.4 | 111.2 | 69.0 | -19.2 | 40.8 | -49.6 | -9.5 | ||||
| 10 | 13 | 27 | 59 | 3 | 17 | 9 | 44 | 18 | 20 | 21 | 26 | |
| 3 | 3 | 6 | 8 | 8 | 6 | 8 | 17 | 1 | 0 | 1 | 2 | |
OPM OPM% | 22.6 | 18.4 | 17.1 | 12.2 | 72.9 | 26.5 | 47.1 | 28.0 | 4.0 | -2.0 | 3.1 | 7.4 |
| 1 | 5 | 3 | 5 | 2 | 2 | 1 | 4 | 4 | 4 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 3 | 4 | 5 | 2 | 4 | 7 | 1 | 0 | 0 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 4 | 5 | 9 | 3 | 4 | 3 | 12 | 4 | 3 | 6 | 5 |
| 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | |
| 2 | 4 | 4 | 8 | 3 | 3 | 2 | 12 | 3 | 2 | 4 | 4 | |
Growth YoY PAT Growth YoY% | 31.3 | 108.2 | 91.5 | 4,244.4 | 109.9 | -10.7 | -42.1 | 52.8 | ||||
NPM NPM% | 11.6 | 22.0 | 12.6 | 11.6 | 30.1 | 13.9 | 14.4 | 19.6 | 16.5 | 12.0 | 19.8 | 15.6 |
| 0.1 | 0.2 | 0.2 | 0.4 | 0.2 | 0.1 | 0.1 | 0.7 | 0.2 | 0.1 | 0.2 | 0.2 |
| Quarter | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 16 | 32 | 67 | 11 | 23 | 16 | 61 | 19 | 20 | 22 | 28 | |
Growth YoY Revenue Growth YoY% | 77.8 | 70.4 | 111.2 | 69.0 | -19.2 | 40.8 | -49.6 | -9.5 | ||||
| 10 | 13 | 27 | 59 | 3 | 17 | 9 | 44 | 18 | 20 | 21 | 26 | |
| 3 | 3 | 6 | 8 | 8 | 6 | 8 | 17 | 1 | 0 | 1 | 2 | |
OPM OPM% | 22.6 | 18.4 | 17.1 | 12.2 | 72.9 | 26.5 | 47.1 | 28.0 | 4.0 | -2.0 | 3.1 | 7.4 |
| 1 | 5 | 3 | 5 | 2 | 2 | 1 | 4 | 4 | 4 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 3 | 4 | 5 | 2 | 4 | 7 | 1 | 0 | 0 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 4 | 5 | 9 | 3 | 4 | 3 | 12 | 4 | 3 | 6 | 5 |
| 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | |
| 2 | 4 | 4 | 8 | 3 | 3 | 2 | 12 | 3 | 2 | 4 | 4 | |
Growth YoY PAT Growth YoY% | 31.3 | 108.2 | 91.5 | 4,244.4 | 109.9 | -10.7 | -42.1 | 52.8 | ||||
NPM NPM% | 11.6 | 22.0 | 12.6 | 11.6 | 30.1 | 13.9 | 14.4 | 19.6 | 16.5 | 12.0 | 19.8 | 15.6 |
| 0.1 | 0.2 | 0.2 | 0.4 | 0.2 | 0.1 | 0.1 | 0.7 | 0.2 | 0.1 | 0.2 | 0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 62 | 42 | 32 | 37 | 38 | 45 | 57 | 70 | 129 | 110 | 128 | 89 |
Growth Revenue Growth% | -36.7 | -31.7 | -24.0 | 16.8 | 0.6 | 19.7 | 27.7 | 21.5 | 84.2 | -14.2 | ||
| 55 | 45 | 18 | 28 | 29 | 35 | 53 | 63 | 109 | 72 | 124 | 85 | |
| 7 | -3 | 14 | 9 | 8 | 10 | 5 | 7 | 20 | 38 | 4 | 3 | |
OPM OPM% | 10.7 | -7.0 | 43.1 | 23.9 | 21.9 | 21.7 | 8.5 | 9.5 | 15.3 | 34.8 | 2.8 | 3.5 |
| 3 | 8 | 0 | 0 | 1 | 0 | 3 | 3 | 13 | 8 | 15 | 18 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 5 | 3 | 4 | 1 | 1 | 2 | 13 | 19 | 2 | 3 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 6 | 0 | 0 |
PBT PBTCr | 5 | 0 | 8 | 5 | 5 | 8 | 6 | 7 | 20 | 22 | 17 | 18 |
| 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 1 | 4 | 4 | |
PAT PATCr | 3 | -2 | 6 | 4 | 3 | 6 | 4 | 5 | 17 | 21 | 12 | 14 |
Growth PAT Growth% | -9.7 | -150.4 | 458.5 | -38.5 | -15.0 | 83.8 | -32.1 | 28.8 | 228.8 | 21.9 | ||
NPM NPM% | 5.5 | -4.0 | 19.1 | 10.1 | 8.5 | 13.1 | 7.0 | 7.4 | 13.2 | 18.7 | 9.8 | 16.0 |
| 0.2 | 0.0 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 1.0 | 1.1 | 0.6 | 0.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 62 | 42 | 32 | 37 | 38 | 45 | 57 | 70 | 129 | 110 | 128 | 89 |
Growth Revenue Growth% | -36.7 | -31.7 | -24.0 | 16.8 | 0.6 | 19.7 | 27.7 | 21.5 | 84.2 | -14.2 | ||
| 55 | 45 | 18 | 28 | 29 | 35 | 53 | 63 | 109 | 72 | 124 | 85 | |
| 7 | -3 | 14 | 9 | 8 | 10 | 5 | 7 | 20 | 38 | 4 | 3 | |
OPM OPM% | 10.7 | -7.0 | 43.1 | 23.9 | 21.9 | 21.7 | 8.5 | 9.5 | 15.3 | 34.8 | 2.8 | 3.5 |
| 3 | 8 | 0 | 0 | 1 | 0 | 3 | 3 | 13 | 8 | 15 | 18 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 5 | 3 | 4 | 1 | 1 | 2 | 13 | 19 | 2 | 3 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 6 | 0 | 0 |
PBT PBTCr | 5 | 0 | 8 | 5 | 5 | 8 | 6 | 7 | 20 | 22 | 17 | 18 |
| 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 1 | 4 | 4 | |
PAT PATCr | 3 | -2 | 6 | 4 | 3 | 6 | 4 | 5 | 17 | 21 | 12 | 14 |
Growth PAT Growth% | -9.7 | -150.4 | 458.5 | -38.5 | -15.0 | 83.8 | -32.1 | 28.8 | 228.8 | 21.9 | ||
NPM NPM% | 5.5 | -4.0 | 19.1 | 10.1 | 8.5 | 13.1 | 7.0 | 7.4 | 13.2 | 18.7 | 9.8 | 16.0 |
| 0.2 | 0.0 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 1.0 | 1.1 | 0.6 | 0.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 21 |
Reserves ReservesCr | 104 | 104 | 114 | 117 | 121 | 125 | 130 | 135 | 151 | 162 | 185 |
| 424 | 493 | 240 | 232 | 373 | 415 | 519 | 649 | 622 | 755 | 75 | |
| 45 | 46 | 53 | 53 | 116 | 92 | 47 | 84 | 197 | 277 | 27 | |
| 611 | 679 | 432 | 428 | 635 | 658 | 723 | 895 | 999 | 1,224 | 369 | |
| 524 | 564 | 367 | 382 | 599 | 633 | 698 | 870 | 929 | 931 | 354 | |
| 87 | 115 | 64 | 45 | 36 | 25 | 25 | 25 | 70 | 293 | 15 | |
| 611 | 679 | 432 | 428 | 635 | 658 | 723 | 895 | 999 | 1,224 | 369 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 21 |
Reserves ReservesCr | 104 | 104 | 114 | 117 | 121 | 125 | 130 | 135 | 151 | 162 | 185 |
| 424 | 493 | 240 | 232 | 373 | 415 | 519 | 649 | 622 | 755 | 75 | |
| 45 | 46 | 53 | 53 | 116 | 92 | 47 | 84 | 197 | 277 | 27 | |
| 611 | 679 | 432 | 428 | 635 | 658 | 723 | 895 | 999 | 1,224 | 369 | |
| 524 | 564 | 367 | 382 | 599 | 633 | 698 | 870 | 929 | 931 | 354 | |
| 87 | 115 | 64 | 45 | 36 | 25 | 25 | 25 | 70 | 293 | 15 | |
| 611 | 679 | 432 | 428 | 635 | 658 | 723 | 895 | 999 | 1,224 | 369 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -12 | 79 | -11 | -195 | 21 | -47 | -155 | -29 | 46 | -88 | |
| -11 | -6 | -30 | 25 | -9 | -3 | -2 | -5 | 4 | -197 | 14 | |
| 3 | 18 | -51 | -13 | 206 | -19 | 50 | 160 | 25 | 162 | 74 | |
Net Cash Flow Net Cash FlowCr | -5 | 0 | -2 | 1 | 2 | -2 | 1 | 0 | -1 | 11 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | -14 | 81 | -11 | -194 | 20 | -46 | -155 | -29 | -88 | |
CFO To PAT CFO To PAT% | 69.2 | 691.6 | 1,297.1 | -302.1 | -6,103.0 | 351.0 | -1,168.9 | -3,010.0 | -172.5 | 223.0 | -706.2 |
CFO To EBITDA CFO To EBITDA% | 35.7 | 403.4 | 575.1 | -127.5 | -2,372.2 | 211.4 | -961.6 | -2,338.7 | -148.8 | 119.8 | -2,486.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -12 | 79 | -11 | -195 | 21 | -47 | -155 | -29 | 46 | -88 | |
| -11 | -6 | -30 | 25 | -9 | -3 | -2 | -5 | 4 | -197 | 14 | |
| 3 | 18 | -51 | -13 | 206 | -19 | 50 | 160 | 25 | 162 | 74 | |
Net Cash Flow Net Cash FlowCr | -5 | 0 | -2 | 1 | 2 | -2 | 1 | 0 | -1 | 11 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | -14 | 81 | -11 | -194 | 20 | -46 | -155 | -29 | -88 | |
CFO To PAT CFO To PAT% | 69.2 | 691.6 | 1,297.1 | -302.1 | -6,103.0 | 351.0 | -1,168.9 | -3,010.0 | -172.5 | 223.0 | -706.2 |
CFO To EBITDA CFO To EBITDA% | 35.7 | 403.4 | 575.1 | -127.5 | -2,372.2 | 211.4 | -961.6 | -2,338.7 | -148.8 | 119.8 | -2,486.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 47 | 49 | 62 | 62 | 51 | 33 | 29 | 59 | 65 | 202 | 690 | 372 |
Price To Earnings Price To Earnings | 15.5 | 79.3 | 9.8 | 16.4 | 16.0 | 5.5 | 7.3 | 11.7 | 3.8 | 10.3 | 55.7 | 22.8 |
Price To Sales Price To Sales | 0.8 | 1.2 | 1.9 | 1.6 | 1.4 | 0.7 | 0.5 | 0.8 | 0.5 | 1.8 | 5.4 | 4.2 |
Price To Book Price To Book | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.2 | 0.2 | 0.4 | 0.4 | 1.1 | 3.4 | 1.4 |
EV To EBITDA EV To EBITDA | 20.0 | -56.0 | 9.8 | 14.0 | 35.1 | 26.2 | 66.4 | 78.2 | 27.9 | 22.3 | 208.4 | 129.8 |
GPM GPM% | 19.6 | 4.1 | 59.1 | 42.5 | 35.5 | 53.1 | 20.6 | 19.6 | 18.6 | 5.7 | 5.7 | |
OPM OPM% | 10.7 | -7.0 | 43.1 | 23.9 | 21.9 | 21.7 | 8.5 | 9.5 | 15.3 | 34.8 | 2.8 | 3.5 |
NPM NPM% | 5.5 | -4.0 | 19.1 | 10.1 | 8.5 | 13.1 | 7.0 | 7.4 | 13.2 | 18.7 | 9.8 | 16.0 |
ROCE ROCE% | 4.4 | 1.6 | 6.3 | 4.0 | 2.2 | 2.5 | 1.6 | 1.5 | 4.9 | 4.8 | 7.0 | 7.0 |
ROE ROE% | 2.8 | -1.4 | 4.7 | 2.8 | 2.3 | 4.1 | 2.7 | 3.4 | 10.0 | 11.5 | 6.0 | 6.0 |
ROA ROA% | 0.6 | -0.3 | 1.4 | 0.9 | 0.5 | 0.9 | 0.6 | 0.6 | 1.7 | 1.7 | 3.4 | 3.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 47 | 49 | 62 | 62 | 51 | 33 | 29 | 59 | 65 | 202 | 690 | 372 |
Price To Earnings Price To Earnings | 15.5 | 79.3 | 9.8 | 16.4 | 16.0 | 5.5 | 7.3 | 11.7 | 3.8 | 10.3 | 55.7 | 22.8 |
Price To Sales Price To Sales | 0.8 | 1.2 | 1.9 | 1.6 | 1.4 | 0.7 | 0.5 | 0.8 | 0.5 | 1.8 | 5.4 | 4.2 |
Price To Book Price To Book | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.2 | 0.2 | 0.4 | 0.4 | 1.1 | 3.4 | 1.4 |
EV To EBITDA EV To EBITDA | 20.0 | -56.0 | 9.8 | 14.0 | 35.1 | 26.2 | 66.4 | 78.2 | 27.9 | 22.3 | 208.4 | 129.8 |
GPM GPM% | 19.6 | 4.1 | 59.1 | 42.5 | 35.5 | 53.1 | 20.6 | 19.6 | 18.6 | 5.7 | 5.7 | |
OPM OPM% | 10.7 | -7.0 | 43.1 | 23.9 | 21.9 | 21.7 | 8.5 | 9.5 | 15.3 | 34.8 | 2.8 | 3.5 |
NPM NPM% | 5.5 | -4.0 | 19.1 | 10.1 | 8.5 | 13.1 | 7.0 | 7.4 | 13.2 | 18.7 | 9.8 | 16.0 |
ROCE ROCE% | 4.4 | 1.6 | 6.3 | 4.0 | 2.2 | 2.5 | 1.6 | 1.5 | 4.9 | 4.8 | 7.0 | 7.0 |
ROE ROE% | 2.8 | -1.4 | 4.7 | 2.8 | 2.3 | 4.1 | 2.7 | 3.4 | 10.0 | 11.5 | 6.0 | 6.0 |
ROA ROA% | 0.6 | -0.3 | 1.4 | 0.9 | 0.5 | 0.9 | 0.6 | 0.6 | 1.7 | 1.7 | 3.4 | 3.4 |
Documents — RDB Infrastructure and Power Ltd