| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 4 | 4 | 5 | 3 | 7 | 5 | 25 | 18 | 27 | |
Growth YoY Revenue Growth YoY% | 28.8 | 27.5 | -24.0 | 23.2 | 54.9 | 272.9 | 247.1 | 9.4 | ||
| 1 | 4 | 4 | 4 | 3 | 5 | 4 | 19 | 16 | 25 | |
| 2 | 0 | 0 | 1 | 1 | 1 | 1 | 6 | 2 | 2 | |
OPM OPM% | 55.3 | 11.4 | 11.4 | 20.3 | 19.9 | 18.7 | 25.7 | 23.8 | 9.8 | 8.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | |
| 1 | 0 | 0 | 1 | 0 | 1 | 1 | 4 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -73.6 | 110.3 | 34.5 | 39.3 | 130.8 | 418.8 | -27.8 | -82.1 | ||
NPM NPM% | 33.0 | 6.8 | 6.8 | 11.2 | 12.0 | 12.6 | 17.8 | 17.6 | 3.7 | 2.9 |
| 0.0 | 0.0 | 1.6 | 2.2 | 2.2 | 4.7 | 5.0 | 24.6 | 3.6 | 4.4 |
| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 4 | 4 | 5 | 3 | 7 | 5 | 25 | 18 | 27 | |
Growth YoY Revenue Growth YoY% | 28.8 | 27.5 | -24.0 | 23.2 | 54.9 | 272.9 | 247.1 | 9.4 | ||
| 1 | 4 | 4 | 4 | 3 | 5 | 4 | 19 | 16 | 25 | |
| 2 | 0 | 0 | 1 | 1 | 1 | 1 | 6 | 2 | 2 | |
OPM OPM% | 55.3 | 11.4 | 11.4 | 20.3 | 19.9 | 18.7 | 25.7 | 23.8 | 9.8 | 8.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | |
| 1 | 0 | 0 | 1 | 0 | 1 | 1 | 4 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -73.6 | 110.3 | 34.5 | 39.3 | 130.8 | 418.8 | -27.8 | -82.1 | ||
NPM NPM% | 33.0 | 6.8 | 6.8 | 11.2 | 12.0 | 12.6 | 17.8 | 17.6 | 3.7 | 2.9 |
| 0.0 | 0.0 | 1.6 | 2.2 | 2.2 | 4.7 | 5.0 | 24.6 | 3.6 | 4.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 4 | 8 | 10 | 10 | 30 | 45 |
Growth Revenue Growth% | 89.4 | 83.2 | 28.2 | 2.5 | 201.9 | 49.1 | |
| 2 | 4 | 5 | 8 | 8 | 23 | 41 | |
| 0 | 0 | 2 | 2 | 2 | 7 | 4 | |
OPM OPM% | 1.8 | 3.3 | 30.4 | 16.4 | 19.1 | 24.2 | 9.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
PBT PBTCr | 0 | 0 | 2 | 1 | 2 | 7 | 2 |
| 0 | 0 | 1 | 0 | 0 | 2 | 1 | |
PAT PATCr | 0 | 0 | 1 | 1 | 1 | 5 | 1 |
Growth PAT Growth% | 203.6 | 1,539.3 | -35.1 | 36.5 | 329.0 | -72.9 | |
NPM NPM% | 1.3 | 2.0 | 18.4 | 9.3 | 12.4 | 17.6 | 3.2 |
| 5.6 | 17.1 | 9.0 | 5.4 | 6.9 | 29.6 | 8.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 4 | 8 | 10 | 10 | 30 | 45 |
Growth Revenue Growth% | 89.4 | 83.2 | 28.2 | 2.5 | 201.9 | 49.1 | |
| 2 | 4 | 5 | 8 | 8 | 23 | 41 | |
| 0 | 0 | 2 | 2 | 2 | 7 | 4 | |
OPM OPM% | 1.8 | 3.3 | 30.4 | 16.4 | 19.1 | 24.2 | 9.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
PBT PBTCr | 0 | 0 | 2 | 1 | 2 | 7 | 2 |
| 0 | 0 | 1 | 0 | 0 | 2 | 1 | |
PAT PATCr | 0 | 0 | 1 | 1 | 1 | 5 | 1 |
Growth PAT Growth% | 203.6 | 1,539.3 | -35.1 | 36.5 | 329.0 | -72.9 | |
NPM NPM% | 1.3 | 2.0 | 18.4 | 9.3 | 12.4 | 17.6 | 3.2 |
| 5.6 | 17.1 | 9.0 | 5.4 | 6.9 | 29.6 | 8.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 2 | 2 | 2 |
Reserves ReservesCr | 0 | 0 | 2 | 2 | 4 | 9 |
| 0 | 1 | 2 | 1 | 2 | 7 | |
| 0 | 1 | 1 | 0 | 0 | 0 | |
| 1 | 2 | 4 | 6 | 7 | 18 | |
| 1 | 1 | 3 | 5 | 6 | 15 | |
| 0 | 1 | 1 | 1 | 1 | 3 | |
| 1 | 2 | 4 | 6 | 7 | 18 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 2 | 2 | 2 |
Reserves ReservesCr | 0 | 0 | 2 | 2 | 4 | 9 |
| 0 | 1 | 2 | 1 | 2 | 7 | |
| 0 | 1 | 1 | 0 | 0 | 0 | |
| 1 | 2 | 4 | 6 | 7 | 18 | |
| 1 | 1 | 3 | 5 | 6 | 15 | |
| 0 | 1 | 1 | 1 | 1 | 3 | |
| 1 | 2 | 4 | 6 | 7 | 18 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 0 | 1 | 1 | -1 | 2 | 1 | 6 | |
| 0 | -1 | 0 | 0 | -1 | -2 | -5 | |
| 0 | 1 | 0 | 2 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | 1 | -2 | 1 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | 1 | -1 | 2 | -2 | |
CFO To PAT CFO To PAT% | -443.4 | 611.6 | 36.8 | -74.1 | 183.0 | 9.4 | 429.2 |
CFO To EBITDA CFO To EBITDA% | -316.2 | 382.2 | 22.2 | -42.1 | 118.5 | 6.8 | 153.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 0 | 1 | 1 | -1 | 2 | 1 | 6 | |
| 0 | -1 | 0 | 0 | -1 | -2 | -5 | |
| 0 | 1 | 0 | 2 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | 1 | -2 | 1 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | 1 | -1 | 2 | -2 | |
CFO To PAT CFO To PAT% | -443.4 | 611.6 | 36.8 | -74.1 | 183.0 | 9.4 | 429.2 |
CFO To EBITDA CFO To EBITDA% | -316.2 | 382.2 | 22.2 | -42.1 | 118.5 | 6.8 | 153.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14 | 15 | 47 | 36 | 106 | |||
Price To Earnings Price To Earnings | 15.4 | 11.8 | 8.8 | 24.9 | 73.8 | |||
Price To Sales Price To Sales | 1.4 | 1.5 | 1.6 | 0.8 | 2.4 | |||
Price To Book Price To Book | 3.3 | 2.7 | 4.3 | 2.9 | 8.7 | |||
EV To EBITDA EV To EBITDA | 8.4 | 6.7 | 6.4 | 26.2 | ||||
GPM GPM% | 7.0 | 10.7 | 37.1 | 23.4 | 25.2 | 28.0 | ||
OPM OPM% | 1.8 | 3.3 | 30.4 | 16.4 | 19.1 | 24.2 | 9.0 | 9.0 |
NPM NPM% | 1.3 | 2.0 | 18.4 | 9.3 | 12.4 | 17.6 | 3.2 | 3.2 |
ROCE ROCE% | 14.2 | 11.4 | 88.1 | 27.2 | 30.3 | 65.1 | ||
ROE ROE% | 36.0 | 52.2 | 89.2 | 21.3 | 22.5 | 49.1 | ||
ROA ROA% | 4.3 | 4.6 | 37.4 | 14.9 | 17.0 | 29.3 | ||
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14 | 15 | 47 | 36 | 106 | |||
Price To Earnings Price To Earnings | 15.4 | 11.8 | 8.8 | 24.9 | 73.8 | |||
Price To Sales Price To Sales | 1.4 | 1.5 | 1.6 | 0.8 | 2.4 | |||
Price To Book Price To Book | 3.3 | 2.7 | 4.3 | 2.9 | 8.7 | |||
EV To EBITDA EV To EBITDA | 8.4 | 6.7 | 6.4 | 26.2 | ||||
GPM GPM% | 7.0 | 10.7 | 37.1 | 23.4 | 25.2 | 28.0 | ||
OPM OPM% | 1.8 | 3.3 | 30.4 | 16.4 | 19.1 | 24.2 | 9.0 | 9.0 |
NPM NPM% | 1.3 | 2.0 | 18.4 | 9.3 | 12.4 | 17.6 | 3.2 | 3.2 |
ROCE ROCE% | 14.2 | 11.4 | 88.1 | 27.2 | 30.3 | 65.1 | ||
ROE ROE% | 36.0 | 52.2 | 89.2 | 21.3 | 22.5 | 49.1 | ||
ROA ROA% | 4.3 | 4.6 | 37.4 | 14.9 | 17.0 | 29.3 | ||
Documents — Shantidoot Infra Services Ltd