| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,295 | 1,169 | 1,150 | 1,020 | 1,044 | 1,066 | 1,157 | 1,039 | 1,048 | 1,067 | 1,266 | 1,168 | |
Growth YoY Revenue Growth YoY% | -2.5 | -4.7 | -9.7 | -17.7 | -19.4 | -8.8 | 0.6 | 1.9 | 0.3 | 0.1 | 9.4 | 12.4 |
| 913 | 858 | 853 | 731 | 769 | 783 | 855 | 733 | 751 | 776 | 904 | 860 | |
| 382 | 311 | 297 | 289 | 276 | 283 | 302 | 306 | 297 | 290 | 363 | 308 | |
OPM OPM% | 29.5 | 26.6 | 25.9 | 28.3 | 26.4 | 26.6 | 26.1 | 29.5 | 28.3 | 27.2 | 28.6 | 26.4 |
| 62 | 84 | 77 | 83 | 91 | 72 | 98 | 114 | 99 | 132 | 140 | 117 | |
Interest Expense Interest ExpenseCr | 7 | 7 | 6 | 6 | 5 | 1 | 8 | 7 | 8 | 16 | 5 | 0 |
Depreciation DepreciationCr | 25 | 27 | 25 | 25 | 24 | 26 | 28 | 28 | 28 | 28 | 29 | 29 |
PBT PBTCr | 412 | 361 | 344 | 341 | 337 | 327 | 363 | 386 | 360 | 378 | 468 | 395 |
| 88 | 81 | 83 | 81 | 81 | 69 | 78 | 80 | 82 | 85 | 75 | 94 | |
| 324 | 280 | 260 | 259 | 256 | 259 | 285 | 305 | 277 | 293 | 393 | 301 | |
Growth YoY PAT Growth YoY% | 32.3 | -20.6 | -2.7 | -4.8 | -20.9 | -7.5 | 9.6 | 17.6 | 8.2 | 13.2 | 37.8 | -1.4 |
NPM NPM% | 25.0 | 23.9 | 22.6 | 25.4 | 24.6 | 24.3 | 24.7 | 29.4 | 26.5 | 27.5 | 31.1 | 25.8 |
| 34.3 | 29.6 | 27.6 | 27.5 | 27.3 | 27.8 | 30.6 | 32.7 | 29.7 | 31.5 | 42.1 | 32.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,295 | 1,169 | 1,150 | 1,020 | 1,044 | 1,066 | 1,157 | 1,039 | 1,048 | 1,067 | 1,266 | 1,168 | |
Growth YoY Revenue Growth YoY% | -2.5 | -4.7 | -9.7 | -17.7 | -19.4 | -8.8 | 0.6 | 1.9 | 0.3 | 0.1 | 9.4 | 12.4 |
| 913 | 858 | 853 | 731 | 769 | 783 | 855 | 733 | 751 | 776 | 904 | 860 | |
| 382 | 311 | 297 | 289 | 276 | 283 | 302 | 306 | 297 | 290 | 363 | 308 | |
OPM OPM% | 29.5 | 26.6 | 25.9 | 28.3 | 26.4 | 26.6 | 26.1 | 29.5 | 28.3 | 27.2 | 28.6 | 26.4 |
| 62 | 84 | 77 | 83 | 91 | 72 | 98 | 114 | 99 | 132 | 140 | 117 | |
Interest Expense Interest ExpenseCr | 7 | 7 | 6 | 6 | 5 | 1 | 8 | 7 | 8 | 16 | 5 | 0 |
Depreciation DepreciationCr | 25 | 27 | 25 | 25 | 24 | 26 | 28 | 28 | 28 | 28 | 29 | 29 |
PBT PBTCr | 412 | 361 | 344 | 341 | 337 | 327 | 363 | 386 | 360 | 378 | 468 | 395 |
| 88 | 81 | 83 | 81 | 81 | 69 | 78 | 80 | 82 | 85 | 75 | 94 | |
| 324 | 280 | 260 | 259 | 256 | 259 | 285 | 305 | 277 | 293 | 393 | 301 | |
Growth YoY PAT Growth YoY% | 32.3 | -20.6 | -2.7 | -4.8 | -20.9 | -7.5 | 9.6 | 17.6 | 8.2 | 13.2 | 37.8 | -1.4 |
NPM NPM% | 25.0 | 23.9 | 22.6 | 25.4 | 24.6 | 24.3 | 24.7 | 29.4 | 26.5 | 27.5 | 31.1 | 25.8 |
| 34.3 | 29.6 | 27.6 | 27.5 | 27.3 | 27.8 | 30.6 | 32.7 | 29.7 | 31.5 | 42.1 | 32.3 |
| 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 | 2,098 | 2,246 | 2,445 | 3,070 | 2,970 | 2,881 | 3,567 | 4,909 | 4,854 | 4,287 | 4,420 | 4,549 |
Growth Revenue Growth% | -3.9 | 7.0 | 8.9 | 25.5 | -3.2 | -3.0 | 23.8 | 37.6 | -1.1 | -11.7 | 3.1 | 5.6 |
| 1,489 | 1,611 | 1,909 | 2,410 | 2,290 | 2,226 | 2,846 | 3,668 | 3,520 | 3,138 | 3,164 | 3,291 | |
| 609 | 635 | 536 | 660 | 680 | 655 | 721 | 1,241 | 1,334 | 1,149 | 1,256 | 1,258 | |
OPM OPM% | 29.0 | 28.3 | 21.9 | 21.5 | 22.9 | 22.7 | 20.2 | 25.3 | 27.5 | 26.8 | 28.4 | 27.6 |
| 102 | 104 | 122 | 121 | 142 | 172 | 156 | 235 | 283 | 343 | 485 | 487 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 7 | 8 | 6 | 4 | 4 | 20 | 28 | 21 | 37 | 30 |
Depreciation DepreciationCr | 66 | 72 | 66 | 79 | 98 | 94 | 92 | 93 | 100 | 103 | 113 | 114 |
PBT PBTCr | 641 | 662 | 585 | 694 | 719 | 730 | 781 | 1,362 | 1,488 | 1,368 | 1,592 | 1,601 |
| 184 | 205 | 141 | 183 | 128 | 164 | 162 | 306 | 351 | 308 | 323 | 337 | |
PAT PATCr | 457 | 457 | 444 | 511 | 590 | 566 | 620 | 1,057 | 1,137 | 1,060 | 1,269 | 1,265 |
Growth PAT Growth% | 6.0 | 0.1 | -3.0 | 15.3 | 15.4 | -4.2 | 9.5 | 70.5 | 7.6 | -6.8 | 19.7 | 14.4 |
NPM NPM% | 21.8 | 20.4 | 18.1 | 16.7 | 19.9 | 19.6 | 17.4 | 21.5 | 23.4 | 24.7 | 28.7 | 27.8 |
| 48.4 | 48.4 | 47.0 | 54.2 | 62.6 | 60.0 | 65.7 | 112.0 | 120.4 | 113.1 | 136.1 | 135.7 |
| 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 | 2,098 | 2,246 | 2,445 | 3,070 | 2,970 | 2,881 | 3,567 | 4,909 | 4,854 | 4,287 | 4,420 | 4,549 |
Growth Revenue Growth% | -3.9 | 7.0 | 8.9 | 25.5 | -3.2 | -3.0 | 23.8 | 37.6 | -1.1 | -11.7 | 3.1 | 5.6 |
| 1,489 | 1,611 | 1,909 | 2,410 | 2,290 | 2,226 | 2,846 | 3,668 | 3,520 | 3,138 | 3,164 | 3,291 | |
| 609 | 635 | 536 | 660 | 680 | 655 | 721 | 1,241 | 1,334 | 1,149 | 1,256 | 1,258 | |
OPM OPM% | 29.0 | 28.3 | 21.9 | 21.5 | 22.9 | 22.7 | 20.2 | 25.3 | 27.5 | 26.8 | 28.4 | 27.6 |
| 102 | 104 | 122 | 121 | 142 | 172 | 156 | 235 | 283 | 343 | 485 | 487 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 7 | 8 | 6 | 4 | 4 | 20 | 28 | 21 | 37 | 30 |
Depreciation DepreciationCr | 66 | 72 | 66 | 79 | 98 | 94 | 92 | 93 | 100 | 103 | 113 | 114 |
PBT PBTCr | 641 | 662 | 585 | 694 | 719 | 730 | 781 | 1,362 | 1,488 | 1,368 | 1,592 | 1,601 |
| 184 | 205 | 141 | 183 | 128 | 164 | 162 | 306 | 351 | 308 | 323 | 337 | |
PAT PATCr | 457 | 457 | 444 | 511 | 590 | 566 | 620 | 1,057 | 1,137 | 1,060 | 1,269 | 1,265 |
Growth PAT Growth% | 6.0 | 0.1 | -3.0 | 15.3 | 15.4 | -4.2 | 9.5 | 70.5 | 7.6 | -6.8 | 19.7 | 14.4 |
NPM NPM% | 21.8 | 20.4 | 18.1 | 16.7 | 19.9 | 19.6 | 17.4 | 21.5 | 23.4 | 24.7 | 28.7 | 27.8 |
| 48.4 | 48.4 | 47.0 | 54.2 | 62.6 | 60.0 | 65.7 | 112.0 | 120.4 | 113.1 | 136.1 | 135.7 |
| 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 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 2,304 | 2,698 | 2,990 | 3,495 | 3,682 | 4,225 | 4,736 | 5,672 | 6,639 | 6,908 | 8,007 |
| 369 | 385 | 458 | 399 | 363 | 436 | 304 | 875 | 749 | 788 | 372 | |
| 85 | 79 | 82 | 112 | 89 | 69 | 58 | 56 | 79 | 109 | 132 | |
| 2,785 | 3,190 | 3,559 | 4,034 | 4,162 | 4,758 | 5,126 | 6,631 | 7,495 | 7,834 | 8,538 | |
| 2,054 | 2,409 | 2,697 | 3,057 | 3,144 | 3,459 | 3,727 | 5,312 | 5,999 | 6,435 | 7,096 | |
| 731 | 781 | 861 | 977 | 1,018 | 1,299 | 1,399 | 1,319 | 1,497 | 1,399 | 1,442 | |
| 2,785 | 3,190 | 3,559 | 4,034 | 4,162 | 4,758 | 5,126 | 6,631 | 7,495 | 7,834 | 8,538 |
| 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 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 2,304 | 2,698 | 2,990 | 3,495 | 3,682 | 4,225 | 4,736 | 5,672 | 6,639 | 6,908 | 8,007 |
| 369 | 385 | 458 | 399 | 363 | 436 | 304 | 875 | 749 | 788 | 372 | |
| 85 | 79 | 82 | 112 | 89 | 69 | 58 | 56 | 79 | 109 | 132 | |
| 2,785 | 3,190 | 3,559 | 4,034 | 4,162 | 4,758 | 5,126 | 6,631 | 7,495 | 7,834 | 8,538 | |
| 2,054 | 2,409 | 2,697 | 3,057 | 3,144 | 3,459 | 3,727 | 5,312 | 5,999 | 6,435 | 7,096 | |
| 731 | 781 | 861 | 977 | 1,018 | 1,299 | 1,399 | 1,319 | 1,497 | 1,399 | 1,442 | |
| 2,785 | 3,190 | 3,559 | 4,034 | 4,162 | 4,758 | 5,126 | 6,631 | 7,495 | 7,834 | 8,538 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 595 | 231 | 294 | 190 | 679 | 598 | -40 | 868 | 903 | 1,162 | 592 | |
| -449 | -16 | -205 | -164 | -311 | -351 | 100 | -1,208 | -819 | -194 | -124 | |
| -208 | -91 | -158 | 0 | -429 | 67 | -267 | 395 | -211 | -743 | -660 | |
Net Cash Flow Net Cash FlowCr | -63 | 124 | -69 | 26 | -60 | 314 | -207 | 54 | -127 | 225 | -193 |
Free Cash Flow Free Cash FlowCr | 418 | 151 | 157 | -9 | 548 | 475 | -165 | 675 | 693 | 1,027 | 491 |
CFO To PAT CFO To PAT% | 130.3 | 50.4 | 66.3 | 37.1 | 115.0 | 105.8 | -6.4 | 82.1 | 79.4 | 109.6 | 46.6 |
CFO To EBITDA CFO To EBITDA% | 97.7 | 36.3 | 54.9 | 28.8 | 99.8 | 91.3 | -5.5 | 69.9 | 67.7 | 101.1 | 47.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 595 | 231 | 294 | 190 | 679 | 598 | -40 | 868 | 903 | 1,162 | 592 | |
| -449 | -16 | -205 | -164 | -311 | -351 | 100 | -1,208 | -819 | -194 | -124 | |
| -208 | -91 | -158 | 0 | -429 | 67 | -267 | 395 | -211 | -743 | -660 | |
Net Cash Flow Net Cash FlowCr | -63 | 124 | -69 | 26 | -60 | 314 | -207 | 54 | -127 | 225 | -193 |
Free Cash Flow Free Cash FlowCr | 418 | 151 | 157 | -9 | 548 | 475 | -165 | 675 | 693 | 1,027 | 491 |
CFO To PAT CFO To PAT% | 130.3 | 50.4 | 66.3 | 37.1 | 115.0 | 105.8 | -6.4 | 82.1 | 79.4 | 109.6 | 46.6 |
CFO To EBITDA CFO To EBITDA% | 97.7 | 36.3 | 54.9 | 28.8 | 99.8 | 91.3 | -5.5 | 69.9 | 67.7 | 101.1 | 47.1 |
| 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 | 8,846 | 14,966 | 13,459 | 16,882 | 13,036 | 19,316 | 15,352 | 27,375 | 36,932 | 31,238 | 33,953 | 37,048 |
Price To Earnings Price To Earnings | 21.5 | 33.2 | 30.4 | 33.0 | 22.1 | 34.1 | 24.8 | 25.9 | 32.5 | 29.4 | 26.7 | 29.3 |
Price To Sales Price To Sales | 4.2 | 6.7 | 5.5 | 5.5 | 4.4 | 6.7 | 4.3 | 5.6 | 7.6 | 7.3 | 7.7 | 8.1 |
Price To Book Price To Book | 3.8 | 5.5 | 4.5 | 4.8 | 3.5 | 4.5 | 3.2 | 4.8 | 5.5 | 4.5 | 4.2 | 4.6 |
EV To EBITDA EV To EBITDA | 14.6 | 23.4 | 24.9 | 25.4 | 19.1 | 27.6 | 20.6 | 21.8 | 27.6 | 27.2 | 26.9 | 28.9 |
GPM GPM% | 42.6 | 42.1 | 37.3 | 35.8 | 38.2 | 39.8 | 39.9 | 41.8 | 41.4 | 43.6 | 45.8 | 45.8 |
OPM OPM% | 29.0 | 28.3 | 21.9 | 21.5 | 22.9 | 22.7 | 20.2 | 25.3 | 27.5 | 26.8 | 28.4 | 27.6 |
NPM NPM% | 21.8 | 20.4 | 18.1 | 16.7 | 19.9 | 19.6 | 17.4 | 21.5 | 23.4 | 24.7 | 28.7 | 27.8 |
ROCE ROCE% | 26.1 | 23.5 | 18.9 | 19.3 | 19.0 | 16.5 | 16.5 | 22.3 | 21.3 | 18.7 | 20.3 | 20.3 |
ROE ROE% | 19.7 | 16.8 | 14.7 | 14.6 | 15.9 | 13.3 | 13.0 | 18.6 | 17.1 | 15.3 | 15.8 | 15.8 |
ROA ROA% | 16.4 | 14.3 | 12.5 | 12.7 | 14.2 | 11.9 | 12.1 | 15.9 | 15.2 | 13.5 | 14.9 | 14.9 |
| 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 | 8,846 | 14,966 | 13,459 | 16,882 | 13,036 | 19,316 | 15,352 | 27,375 | 36,932 | 31,238 | 33,953 | 37,048 |
Price To Earnings Price To Earnings | 21.5 | 33.2 | 30.4 | 33.0 | 22.1 | 34.1 | 24.8 | 25.9 | 32.5 | 29.4 | 26.7 | 29.3 |
Price To Sales Price To Sales | 4.2 | 6.7 | 5.5 | 5.5 | 4.4 | 6.7 | 4.3 | 5.6 | 7.6 | 7.3 | 7.7 | 8.1 |
Price To Book Price To Book | 3.8 | 5.5 | 4.5 | 4.8 | 3.5 | 4.5 | 3.2 | 4.8 | 5.5 | 4.5 | 4.2 | 4.6 |
EV To EBITDA EV To EBITDA | 14.6 | 23.4 | 24.9 | 25.4 | 19.1 | 27.6 | 20.6 | 21.8 | 27.6 | 27.2 | 26.9 | 28.9 |
GPM GPM% | 42.6 | 42.1 | 37.3 | 35.8 | 38.2 | 39.8 | 39.9 | 41.8 | 41.4 | 43.6 | 45.8 | 45.8 |
OPM OPM% | 29.0 | 28.3 | 21.9 | 21.5 | 22.9 | 22.7 | 20.2 | 25.3 | 27.5 | 26.8 | 28.4 | 27.6 |
NPM NPM% | 21.8 | 20.4 | 18.1 | 16.7 | 19.9 | 19.6 | 17.4 | 21.5 | 23.4 | 24.7 | 28.7 | 27.8 |
ROCE ROCE% | 26.1 | 23.5 | 18.9 | 19.3 | 19.0 | 16.5 | 16.5 | 22.3 | 21.3 | 18.7 | 20.3 | 20.3 |
ROE ROE% | 19.7 | 16.8 | 14.7 | 14.6 | 15.9 | 13.3 | 13.0 | 18.6 | 17.1 | 15.3 | 15.8 | 15.8 |
ROA ROA% | 16.4 | 14.3 | 12.5 | 12.7 | 14.2 | 11.9 | 12.1 | 15.9 | 15.2 | 13.5 | 14.9 | 14.9 |
Documents — AIA Engineering Ltd
Concall Transcript Summaries — AIA Engineering Ltd