| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 94 | 98 | 83 | 78 | 85 | 91 | 91 | 95 | 109 | 92 | 68 | |
Growth YoY Revenue Growth YoY% | 5.6 | 13.1 | 8.0 | -12.2 | -23.1 | -10.5 | -7.5 | 9.5 | 20.8 | 28.9 | 1.7 | -24.4 |
| 104 | 112 | 136 | 79 | 80 | 87 | 82 | 84 | 89 | 109 | 95 | 68 | |
| -2 | -18 | -38 | 4 | -1 | -3 | 9 | 7 | 6 | 0 | -3 | 1 | |
OPM OPM% | -1.8 | -18.9 | -38.5 | 4.5 | -1.7 | -3.4 | 10.0 | 7.5 | 5.9 | -0.4 | -3.4 | 0.9 |
| 3 | 20 | 39 | 1 | 7 | 5 | 2 | -2 | -4 | 4 | 13 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | 0 | -1 | 1 | 3 | -1 | 7 | 2 | -1 | 0 | 7 | 0 |
| 1 | 2 | -1 | 2 | 1 | 0 | 6 | 1 | 0 | 1 | 0 | 0 | |
| -3 | -2 | 0 | -1 | 1 | -1 | 1 | 1 | -1 | -1 | 7 | 0 | |
Growth YoY PAT Growth YoY% | 33.8 | 96.6 | 99.3 | 59.2 | 138.5 | 49.7 | 376.1 | 187.5 | -200.0 | 31.2 | 423.6 | -105.4 |
NPM NPM% | -3.4 | -2.0 | -0.5 | -0.8 | 1.7 | -1.1 | 1.4 | 0.6 | -1.4 | -0.6 | 7.2 | 0.0 |
| -0.1 | -0.1 | -0.1 | 0.0 | 0.3 | 0.0 | 0.2 | 0.0 | -0.1 | 0.0 | 0.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 94 | 98 | 83 | 78 | 85 | 91 | 91 | 95 | 109 | 92 | 68 | |
Growth YoY Revenue Growth YoY% | 5.6 | 13.1 | 8.0 | -12.2 | -23.1 | -10.5 | -7.5 | 9.5 | 20.8 | 28.9 | 1.7 | -24.4 |
| 104 | 112 | 136 | 79 | 80 | 87 | 82 | 84 | 89 | 109 | 95 | 68 | |
| -2 | -18 | -38 | 4 | -1 | -3 | 9 | 7 | 6 | 0 | -3 | 1 | |
OPM OPM% | -1.8 | -18.9 | -38.5 | 4.5 | -1.7 | -3.4 | 10.0 | 7.5 | 5.9 | -0.4 | -3.4 | 0.9 |
| 3 | 20 | 39 | 1 | 7 | 5 | 2 | -2 | -4 | 4 | 13 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | 0 | -1 | 1 | 3 | -1 | 7 | 2 | -1 | 0 | 7 | 0 |
| 1 | 2 | -1 | 2 | 1 | 0 | 6 | 1 | 0 | 1 | 0 | 0 | |
| -3 | -2 | 0 | -1 | 1 | -1 | 1 | 1 | -1 | -1 | 7 | 0 | |
Growth YoY PAT Growth YoY% | 33.8 | 96.6 | 99.3 | 59.2 | 138.5 | 49.7 | 376.1 | 187.5 | -200.0 | 31.2 | 423.6 | -105.4 |
NPM NPM% | -3.4 | -2.0 | -0.5 | -0.8 | 1.7 | -1.1 | 1.4 | 0.6 | -1.4 | -0.6 | 7.2 | 0.0 |
| -0.1 | -0.1 | -0.1 | 0.0 | 0.3 | 0.0 | 0.2 | 0.0 | -0.1 | 0.0 | 0.3 | 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 | 1,349 | 996 | 709 | 869 | 700 | 415 | 353 | 349 | 388 | 336 | 386 | 364 |
Growth Revenue Growth% | 126.9 | -26.2 | -28.8 | 22.6 | -19.4 | -40.7 | -14.8 | -1.1 | 11.2 | -13.4 | 14.9 | 5.9 |
| 1,266 | 935 | 734 | 811 | 729 | 445 | 502 | 348 | 443 | 328 | 378 | 362 | |
| 83 | 61 | -25 | 58 | -29 | -30 | -149 | 1 | -54 | 9 | 9 | 3 | |
OPM OPM% | 6.2 | 6.1 | -3.5 | 6.6 | -4.1 | -7.2 | -42.0 | 0.4 | -14.0 | 2.6 | 2.3 | 0.7 |
| 35 | -61 | 179 | 323 | -134 | 21 | 9 | -85 | 61 | 14 | 11 | 17 | |
Interest Expense Interest ExpenseCr | 198 | 201 | 206 | 60 | 60 | 60 | 28 | 13 | 6 | 8 | 7 | 8 |
Depreciation DepreciationCr | 46 | 43 | 33 | 27 | 14 | 9 | 9 | 9 | 5 | 5 | 5 | 5 |
PBT PBTCr | -126 | -244 | -85 | 294 | -237 | -77 | -177 | -106 | -5 | 10 | 8 | 6 |
| 6 | 62 | 2 | 7 | 41 | 4 | 3 | 20 | 3 | 9 | 2 | 2 | |
PAT PATCr | -132 | -306 | -87 | 287 | -278 | -81 | -180 | -126 | -7 | 1 | 5 | 5 |
Growth PAT Growth% | 37.1 | -132.0 | 71.4 | 428.5 | -196.8 | 70.8 | -121.7 | 29.9 | 94.2 | 114.0 | 406.6 | 107.1 |
NPM NPM% | -9.8 | -30.7 | -12.3 | 33.1 | -39.7 | -19.6 | -50.9 | -36.1 | -1.9 | 0.3 | 1.4 | 1.3 |
| -11.6 | -23.6 | -7.4 | 17.3 | -15.7 | -4.6 | -10.2 | 7.0 | -0.3 | 0.5 | 0.3 | 0.2 |
| 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 | 1,349 | 996 | 709 | 869 | 700 | 415 | 353 | 349 | 388 | 336 | 386 | 364 |
Growth Revenue Growth% | 126.9 | -26.2 | -28.8 | 22.6 | -19.4 | -40.7 | -14.8 | -1.1 | 11.2 | -13.4 | 14.9 | 5.9 |
| 1,266 | 935 | 734 | 811 | 729 | 445 | 502 | 348 | 443 | 328 | 378 | 362 | |
| 83 | 61 | -25 | 58 | -29 | -30 | -149 | 1 | -54 | 9 | 9 | 3 | |
OPM OPM% | 6.2 | 6.1 | -3.5 | 6.6 | -4.1 | -7.2 | -42.0 | 0.4 | -14.0 | 2.6 | 2.3 | 0.7 |
| 35 | -61 | 179 | 323 | -134 | 21 | 9 | -85 | 61 | 14 | 11 | 17 | |
Interest Expense Interest ExpenseCr | 198 | 201 | 206 | 60 | 60 | 60 | 28 | 13 | 6 | 8 | 7 | 8 |
Depreciation DepreciationCr | 46 | 43 | 33 | 27 | 14 | 9 | 9 | 9 | 5 | 5 | 5 | 5 |
PBT PBTCr | -126 | -244 | -85 | 294 | -237 | -77 | -177 | -106 | -5 | 10 | 8 | 6 |
| 6 | 62 | 2 | 7 | 41 | 4 | 3 | 20 | 3 | 9 | 2 | 2 | |
PAT PATCr | -132 | -306 | -87 | 287 | -278 | -81 | -180 | -126 | -7 | 1 | 5 | 5 |
Growth PAT Growth% | 37.1 | -132.0 | 71.4 | 428.5 | -196.8 | 70.8 | -121.7 | 29.9 | 94.2 | 114.0 | 406.6 | 107.1 |
NPM NPM% | -9.8 | -30.7 | -12.3 | 33.1 | -39.7 | -19.6 | -50.9 | -36.1 | -1.9 | 0.3 | 1.4 | 1.3 |
| -11.6 | -23.6 | -7.4 | 17.3 | -15.7 | -4.6 | -10.2 | 7.0 | -0.3 | 0.5 | 0.3 | 0.2 |
| 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 | 127 | 145 | 176 | 176 | 176 | 176 | 176 | 176 | 176 | 176 | 176 |
Reserves ReservesCr | 355 | 214 | 196 | 505 | 232 | 157 | -22 | -143 | -149 | -136 | -127 |
| 2,152 | 2,394 | 2,197 | 1,435 | 1,531 | 1,484 | 1,186 | 893 | 603 | 426 | 384 | |
| 691 | 596 | 508 | 53 | 54 | 57 | 89 | 69 | 59 | 45 | 45 | |
| 3,316 | 3,204 | 2,944 | 2,175 | 1,994 | 1,872 | 1,427 | 991 | 683 | 498 | 461 | |
| 1,952 | 2,245 | 2,081 | 1,478 | 1,439 | 1,335 | 964 | 705 | 436 | 330 | 321 | |
| 1,365 | 959 | 863 | 697 | 555 | 537 | 463 | 285 | 247 | 168 | 140 | |
| 3,316 | 3,204 | 2,944 | 2,175 | 1,994 | 1,872 | 1,427 | 991 | 683 | 498 | 461 |
| 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 | 127 | 145 | 176 | 176 | 176 | 176 | 176 | 176 | 176 | 176 | 176 |
Reserves ReservesCr | 355 | 214 | 196 | 505 | 232 | 157 | -22 | -143 | -149 | -136 | -127 |
| 2,152 | 2,394 | 2,197 | 1,435 | 1,531 | 1,484 | 1,186 | 893 | 603 | 426 | 384 | |
| 691 | 596 | 508 | 53 | 54 | 57 | 89 | 69 | 59 | 45 | 45 | |
| 3,316 | 3,204 | 2,944 | 2,175 | 1,994 | 1,872 | 1,427 | 991 | 683 | 498 | 461 | |
| 1,952 | 2,245 | 2,081 | 1,478 | 1,439 | 1,335 | 964 | 705 | 436 | 330 | 321 | |
| 1,365 | 959 | 863 | 697 | 555 | 537 | 463 | 285 | 247 | 168 | 140 | |
| 3,316 | 3,204 | 2,944 | 2,175 | 1,994 | 1,872 | 1,427 | 991 | 683 | 498 | 461 |
| 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 | 67 | 35 | 83 | -26 | -7 | 38 | 55 | 95 | 54 | -17 | |
| 22 | 0 | 4 | 5 | 7 | 11 | 25 | -7 | -11 | -12 | 11 | |
| -21 | -17 | -82 | -95 | 17 | -1 | -68 | -47 | -94 | -39 | 5 | |
Net Cash Flow Net Cash FlowCr | 6 | 51 | -43 | -6 | -2 | 4 | -5 | 2 | -9 | 3 | 0 |
Free Cash Flow Free Cash FlowCr | 15 | 59 | 29 | 81 | -32 | -9 | 53 | 50 | 85 | 51 | |
CFO To PAT CFO To PAT% | -3.9 | -21.9 | -40.6 | 29.0 | 9.4 | 8.6 | -21.2 | -43.7 | -1,294.4 | 5,241.1 | -317.0 |
CFO To EBITDA CFO To EBITDA% | 6.2 | 110.0 | -141.3 | 144.6 | 90.3 | 23.5 | -25.7 | 3,896.8 | -175.3 | 626.5 | -191.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 67 | 35 | 83 | -26 | -7 | 38 | 55 | 95 | 54 | -17 | |
| 22 | 0 | 4 | 5 | 7 | 11 | 25 | -7 | -11 | -12 | 11 | |
| -21 | -17 | -82 | -95 | 17 | -1 | -68 | -47 | -94 | -39 | 5 | |
Net Cash Flow Net Cash FlowCr | 6 | 51 | -43 | -6 | -2 | 4 | -5 | 2 | -9 | 3 | 0 |
Free Cash Flow Free Cash FlowCr | 15 | 59 | 29 | 81 | -32 | -9 | 53 | 50 | 85 | 51 | |
CFO To PAT CFO To PAT% | -3.9 | -21.9 | -40.6 | 29.0 | 9.4 | 8.6 | -21.2 | -43.7 | -1,294.4 | 5,241.1 | -317.0 |
CFO To EBITDA CFO To EBITDA% | 6.2 | 110.0 | -141.3 | 144.6 | 90.3 | 23.5 | -25.7 | 3,896.8 | -175.3 | 626.5 | -191.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 253 | 630 | 466 | 295 | 56 | 67 | 170 | 117 | 237 | 240 | 278 | 263 |
Price To Earnings Price To Earnings | 1.0 | 26.8 | 63.7 | 74.0 | ||||||||
Price To Sales Price To Sales | 0.2 | 0.6 | 0.7 | 0.3 | 0.1 | 0.2 | 0.5 | 0.3 | 0.6 | 0.7 | 0.7 | 0.7 |
Price To Book Price To Book | 0.5 | 1.8 | 1.3 | 0.4 | 0.1 | 0.2 | 1.1 | 3.5 | 8.6 | 5.9 | 5.6 | 5.2 |
EV To EBITDA EV To EBITDA | 18.0 | 29.1 | -57.5 | 10.7 | -13.4 | -19.5 | -3.7 | 296.0 | -7.9 | 37.8 | 42.5 | 138.8 |
GPM GPM% | 32.6 | 37.9 | 44.9 | 44.6 | 38.8 | 42.8 | 45.5 | 61.3 | 54.9 | 60.1 | ||
OPM OPM% | 6.2 | 6.1 | -3.5 | 6.6 | -4.1 | -7.2 | -42.0 | 0.4 | -14.0 | 2.6 | 2.3 | 0.7 |
NPM NPM% | -9.8 | -30.7 | -12.3 | 33.1 | -39.7 | -19.6 | -50.9 | -36.1 | -1.9 | 0.3 | 1.4 | 1.3 |
ROCE ROCE% | 4.1 | -2.7 | 8.8 | 34.8 | -23.6 | -2.0 | -27.1 | -26.8 | 0.7 | 13.6 | 10.3 | 10.3 |
ROE ROE% | -27.3 | -85.2 | -23.5 | 42.2 | -68.2 | -24.3 | -116.4 | -377.5 | -26.8 | 2.5 | 10.6 | 10.6 |
ROA ROA% | -4.0 | -9.5 | -3.0 | 13.2 | -13.9 | -4.3 | -12.6 | -12.7 | -1.1 | 0.2 | 1.1 | 1.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 253 | 630 | 466 | 295 | 56 | 67 | 170 | 117 | 237 | 240 | 278 | 263 |
Price To Earnings Price To Earnings | 1.0 | 26.8 | 63.7 | 74.0 | ||||||||
Price To Sales Price To Sales | 0.2 | 0.6 | 0.7 | 0.3 | 0.1 | 0.2 | 0.5 | 0.3 | 0.6 | 0.7 | 0.7 | 0.7 |
Price To Book Price To Book | 0.5 | 1.8 | 1.3 | 0.4 | 0.1 | 0.2 | 1.1 | 3.5 | 8.6 | 5.9 | 5.6 | 5.2 |
EV To EBITDA EV To EBITDA | 18.0 | 29.1 | -57.5 | 10.7 | -13.4 | -19.5 | -3.7 | 296.0 | -7.9 | 37.8 | 42.5 | 138.8 |
GPM GPM% | 32.6 | 37.9 | 44.9 | 44.6 | 38.8 | 42.8 | 45.5 | 61.3 | 54.9 | 60.1 | ||
OPM OPM% | 6.2 | 6.1 | -3.5 | 6.6 | -4.1 | -7.2 | -42.0 | 0.4 | -14.0 | 2.6 | 2.3 | 0.7 |
NPM NPM% | -9.8 | -30.7 | -12.3 | 33.1 | -39.7 | -19.6 | -50.9 | -36.1 | -1.9 | 0.3 | 1.4 | 1.3 |
ROCE ROCE% | 4.1 | -2.7 | 8.8 | 34.8 | -23.6 | -2.0 | -27.1 | -26.8 | 0.7 | 13.6 | 10.3 | 10.3 |
ROE ROE% | -27.3 | -85.2 | -23.5 | 42.2 | -68.2 | -24.3 | -116.4 | -377.5 | -26.8 | 2.5 | 10.6 | 10.6 |
ROA ROA% | -4.0 | -9.5 | -3.0 | 13.2 | -13.9 | -4.3 | -12.6 | -12.7 | -1.1 | 0.2 | 1.1 | 1.1 |
Documents — A2Z Infra Engineering Ltd