| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 145 | 207 | 232 | 194 | 200 | 193 | 151 | 258 | 219 | 182 | 431 | 317 | |
Growth YoY Revenue Growth YoY% | -21.6 | 161.5 | 102.9 | 66.9 | 37.5 | -6.7 | -34.7 | 33.4 | 9.6 | -5.8 | 184.8 | 22.6 |
| 108 | 147 | 166 | 129 | 140 | 130 | 108 | 180 | 161 | 127 | 324 | 226 | |
| 38 | 60 | 66 | 64 | 60 | 63 | 43 | 78 | 58 | 55 | 107 | 91 | |
OPM OPM% | 25.9 | 29.0 | 28.6 | 33.2 | 30.2 | 32.5 | 28.6 | 30.2 | 26.5 | 30.4 | 24.8 | 28.8 |
| 2 | 2 | 2 | 2 | 4 | 6 | 2 | 1 | 2 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 10 | 21 | 28 | 23 | 18 | 24 | 12 | 21 | 17 | 14 | 22 | 30 |
Depreciation DepreciationCr | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 29 | 41 | 40 | 43 | 47 | 45 | 33 | 57 | 43 | 42 | 87 | 62 |
| 6 | 11 | 10 | 10 | 10 | 11 | 9 | 18 | 12 | 14 | 28 | 17 | |
| 23 | 30 | 29 | 33 | 36 | 33 | 24 | 39 | 31 | 28 | 59 | 45 | |
Growth YoY PAT Growth YoY% | -33.1 | 174.8 | 99.3 | 51.8 | 58.3 | 10.7 | -17.8 | 20.4 | -13.9 | -15.9 | 141.5 | 13.9 |
NPM NPM% | 15.8 | 14.5 | 12.7 | 16.9 | 18.1 | 17.2 | 16.0 | 15.3 | 14.3 | 15.3 | 13.6 | 14.2 |
| 1.3 | 1.7 | 1.6 | 1.8 | 1.9 | 1.8 | 1.3 | 1.9 | 1.5 | 0.3 | 2.8 | 2.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 145 | 207 | 232 | 194 | 200 | 193 | 151 | 258 | 219 | 182 | 431 | 317 | |
Growth YoY Revenue Growth YoY% | -21.6 | 161.5 | 102.9 | 66.9 | 37.5 | -6.7 | -34.7 | 33.4 | 9.6 | -5.8 | 184.8 | 22.6 |
| 108 | 147 | 166 | 129 | 140 | 130 | 108 | 180 | 161 | 127 | 324 | 226 | |
| 38 | 60 | 66 | 64 | 60 | 63 | 43 | 78 | 58 | 55 | 107 | 91 | |
OPM OPM% | 25.9 | 29.0 | 28.6 | 33.2 | 30.2 | 32.5 | 28.6 | 30.2 | 26.5 | 30.4 | 24.8 | 28.8 |
| 2 | 2 | 2 | 2 | 4 | 6 | 2 | 1 | 2 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 10 | 21 | 28 | 23 | 18 | 24 | 12 | 21 | 17 | 14 | 22 | 30 |
Depreciation DepreciationCr | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 29 | 41 | 40 | 43 | 47 | 45 | 33 | 57 | 43 | 42 | 87 | 62 |
| 6 | 11 | 10 | 10 | 10 | 11 | 9 | 18 | 12 | 14 | 28 | 17 | |
| 23 | 30 | 29 | 33 | 36 | 33 | 24 | 39 | 31 | 28 | 59 | 45 | |
Growth YoY PAT Growth YoY% | -33.1 | 174.8 | 99.3 | 51.8 | 58.3 | 10.7 | -17.8 | 20.4 | -13.9 | -15.9 | 141.5 | 13.9 |
NPM NPM% | 15.8 | 14.5 | 12.7 | 16.9 | 18.1 | 17.2 | 16.0 | 15.3 | 14.3 | 15.3 | 13.6 | 14.2 |
| 1.3 | 1.7 | 1.6 | 1.8 | 1.9 | 1.8 | 1.3 | 1.9 | 1.5 | 0.3 | 2.8 | 2.2 |
| 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 | 316 | 277 | 370 | 382 | 344 | 347 | 483 | 431 | 700 | 738 | 1,090 | 1,149 |
Growth Revenue Growth% | 92.0 | -12.2 | 33.2 | 3.2 | -9.7 | 0.7 | 39.2 | -10.7 | 62.4 | 5.4 | 47.8 | 43.1 |
| 233 | 171 | 231 | 254 | 240 | 251 | 367 | 307 | 499 | 507 | 792 | 837 | |
| 83 | 107 | 138 | 127 | 104 | 95 | 116 | 124 | 201 | 231 | 298 | 312 | |
OPM OPM% | 26.3 | 38.5 | 37.4 | 33.3 | 30.3 | 27.5 | 24.1 | 28.9 | 28.7 | 31.3 | 27.4 | 27.1 |
| 9 | 14 | 17 | 19 | 6 | 5 | 6 | 10 | 8 | 15 | 8 | 10 | |
Interest Expense Interest ExpenseCr | 31 | 36 | 46 | 50 | 66 | 58 | 59 | 36 | 69 | 76 | 73 | 83 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 5 |
PBT PBTCr | 59 | 83 | 106 | 94 | 43 | 41 | 62 | 96 | 139 | 167 | 229 | 234 |
| 13 | 17 | 22 | 18 | 10 | 10 | 15 | 25 | 35 | 41 | 72 | 71 | |
PAT PATCr | 46 | 66 | 84 | 76 | 33 | 31 | 46 | 72 | 104 | 126 | 157 | 163 |
Growth PAT Growth% | 74.3 | 45.0 | 27.8 | -9.7 | -56.8 | -4.4 | 47.2 | 54.5 | 45.2 | 21.6 | 24.3 | 22.1 |
NPM NPM% | 14.4 | 23.8 | 22.9 | 20.0 | 9.6 | 9.1 | 9.6 | 16.6 | 14.8 | 17.1 | 14.4 | 14.2 |
| 2.4 | 3.7 | 4.7 | 4.2 | 1.8 | 1.7 | 2.5 | 4.0 | 5.8 | 6.8 | 7.6 | 6.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 316 | 277 | 370 | 382 | 344 | 347 | 483 | 431 | 700 | 738 | 1,090 | 1,149 |
Growth Revenue Growth% | 92.0 | -12.2 | 33.2 | 3.2 | -9.7 | 0.7 | 39.2 | -10.7 | 62.4 | 5.4 | 47.8 | 43.1 |
| 233 | 171 | 231 | 254 | 240 | 251 | 367 | 307 | 499 | 507 | 792 | 837 | |
| 83 | 107 | 138 | 127 | 104 | 95 | 116 | 124 | 201 | 231 | 298 | 312 | |
OPM OPM% | 26.3 | 38.5 | 37.4 | 33.3 | 30.3 | 27.5 | 24.1 | 28.9 | 28.7 | 31.3 | 27.4 | 27.1 |
| 9 | 14 | 17 | 19 | 6 | 5 | 6 | 10 | 8 | 15 | 8 | 10 | |
Interest Expense Interest ExpenseCr | 31 | 36 | 46 | 50 | 66 | 58 | 59 | 36 | 69 | 76 | 73 | 83 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 5 |
PBT PBTCr | 59 | 83 | 106 | 94 | 43 | 41 | 62 | 96 | 139 | 167 | 229 | 234 |
| 13 | 17 | 22 | 18 | 10 | 10 | 15 | 25 | 35 | 41 | 72 | 71 | |
PAT PATCr | 46 | 66 | 84 | 76 | 33 | 31 | 46 | 72 | 104 | 126 | 157 | 163 |
Growth PAT Growth% | 74.3 | 45.0 | 27.8 | -9.7 | -56.8 | -4.4 | 47.2 | 54.5 | 45.2 | 21.6 | 24.3 | 22.1 |
NPM NPM% | 14.4 | 23.8 | 22.9 | 20.0 | 9.6 | 9.1 | 9.6 | 16.6 | 14.8 | 17.1 | 14.4 | 14.2 |
| 2.4 | 3.7 | 4.7 | 4.2 | 1.8 | 1.7 | 2.5 | 4.0 | 5.8 | 6.8 | 7.6 | 6.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 39 | 39 |
Reserves ReservesCr | 414 | 469 | 527 | 576 | 603 | 629 | 674 | 738 | 830 | 1,167 | 1,359 |
| 187 | 417 | 265 | 176 | 262 | 239 | 262 | 110 | 160 | 323 | 356 | |
| 535 | 423 | 625 | 997 | 966 | 891 | 945 | 918 | 810 | 608 | 719 | |
| 1,261 | 1,416 | 1,536 | 1,880 | 1,972 | 1,897 | 2,018 | 1,922 | 1,963 | 2,255 | 2,594 | |
| 801 | 966 | 1,113 | 1,407 | 1,433 | 1,298 | 1,431 | 1,474 | 1,628 | 1,926 | 2,237 | |
| 460 | 451 | 423 | 473 | 539 | 599 | 588 | 447 | 335 | 328 | 357 | |
| 1,261 | 1,416 | 1,536 | 1,880 | 1,972 | 1,897 | 2,018 | 1,922 | 1,963 | 2,255 | 2,594 |
| 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 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 39 | 39 |
Reserves ReservesCr | 414 | 469 | 527 | 576 | 603 | 629 | 674 | 738 | 830 | 1,167 | 1,359 |
| 187 | 417 | 265 | 176 | 262 | 239 | 262 | 110 | 160 | 323 | 356 | |
| 535 | 423 | 625 | 997 | 966 | 891 | 945 | 918 | 810 | 608 | 719 | |
| 1,261 | 1,416 | 1,536 | 1,880 | 1,972 | 1,897 | 2,018 | 1,922 | 1,963 | 2,255 | 2,594 | |
| 801 | 966 | 1,113 | 1,407 | 1,433 | 1,298 | 1,431 | 1,474 | 1,628 | 1,926 | 2,237 | |
| 460 | 451 | 423 | 473 | 539 | 599 | 588 | 447 | 335 | 328 | 357 | |
| 1,261 | 1,416 | 1,536 | 1,880 | 1,972 | 1,897 | 2,018 | 1,922 | 1,963 | 2,255 | 2,594 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 119 | 59 | -116 | -345 | -18 | 201 | -64 | 135 | 220 | 8 | 69 | |
| -9 | 14 | -4 | -5 | 11 | -9 | 29 | -45 | -76 | -12 | -48 | |
| -98 | -69 | 109 | 363 | -1 | -175 | 33 | -86 | -97 | -1 | -56 | |
Net Cash Flow Net Cash FlowCr | 11 | 5 | -11 | 12 | -7 | 17 | -2 | 4 | 46 | -5 | -36 |
Free Cash Flow Free Cash FlowCr | 119 | 55 | -120 | -350 | -25 | 179 | -66 | 131 | 217 | 2 | 40 |
CFO To PAT CFO To PAT% | 260.6 | 89.9 | -137.4 | -453.0 | -54.2 | 637.4 | -137.3 | 189.0 | 211.4 | 6.0 | 43.7 |
CFO To EBITDA CFO To EBITDA% | 143.2 | 55.5 | -83.9 | -271.7 | -17.1 | 210.3 | -54.8 | 108.7 | 109.2 | 3.3 | 23.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 119 | 59 | -116 | -345 | -18 | 201 | -64 | 135 | 220 | 8 | 69 | |
| -9 | 14 | -4 | -5 | 11 | -9 | 29 | -45 | -76 | -12 | -48 | |
| -98 | -69 | 109 | 363 | -1 | -175 | 33 | -86 | -97 | -1 | -56 | |
Net Cash Flow Net Cash FlowCr | 11 | 5 | -11 | 12 | -7 | 17 | -2 | 4 | 46 | -5 | -36 |
Free Cash Flow Free Cash FlowCr | 119 | 55 | -120 | -350 | -25 | 179 | -66 | 131 | 217 | 2 | 40 |
CFO To PAT CFO To PAT% | 260.6 | 89.9 | -137.4 | -453.0 | -54.2 | 637.4 | -137.3 | 189.0 | 211.4 | 6.0 | 43.7 |
CFO To EBITDA CFO To EBITDA% | 143.2 | 55.5 | -83.9 | -271.7 | -17.1 | 210.3 | -54.8 | 108.7 | 109.2 | 3.3 | 23.0 |
| 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 | 489 | 722 | 854 | 676 | 227 | 417 | 1,161 | 982 | 2,572 | 3,543 | 1,968 | 2,375 |
Price To Earnings Price To Earnings | 11.5 | 11.1 | 10.4 | 9.0 | 6.9 | 13.8 | 25.6 | 13.7 | 25.0 | 140.7 | 13.1 | 17.7 |
Price To Sales Price To Sales | 1.6 | 2.6 | 2.3 | 1.8 | 0.7 | 1.2 | 2.4 | 2.3 | 3.7 | 4.8 | 1.8 | 2.1 |
Price To Book Price To Book | 1.1 | 1.4 | 1.5 | 1.1 | 0.4 | 0.6 | 1.6 | 1.3 | 3.0 | 14.7 | 1.4 | 1.7 |
EV To EBITDA EV To EBITDA | 8.1 | 8.2 | 8.6 | 11.3 | 10.3 | 12.1 | 17.2 | 14.2 | 16.2 | 17.9 | 8.7 | 9.5 |
GPM GPM% | 56.7 | 59.8 | 56.3 | 50.8 | 52.2 | 49.4 | 42.0 | 47.0 | 50.9 | 52.5 | 44.8 | 44.8 |
OPM OPM% | 26.3 | 38.5 | 37.4 | 33.3 | 30.3 | 27.5 | 24.1 | 28.9 | 28.7 | 31.3 | 27.4 | 27.1 |
NPM NPM% | 14.4 | 23.8 | 22.9 | 20.0 | 9.6 | 9.1 | 9.6 | 16.6 | 14.8 | 17.1 | 14.4 | 14.2 |
ROCE ROCE% | 13.8 | 17.5 | 16.6 | 10.3 | 7.2 | 6.9 | 7.7 | 8.3 | 12.4 | 12.9 | 14.3 | 14.3 |
ROE ROE% | 10.2 | 13.1 | 15.0 | 12.5 | 5.2 | 4.7 | 6.5 | 9.3 | 12.0 | 10.5 | 11.2 | 11.2 |
ROA ROA% | 3.6 | 4.7 | 5.5 | 4.1 | 1.7 | 1.7 | 2.3 | 3.7 | 5.3 | 5.6 | 6.1 | 6.1 |
| 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 | 489 | 722 | 854 | 676 | 227 | 417 | 1,161 | 982 | 2,572 | 3,543 | 1,968 | 2,375 |
Price To Earnings Price To Earnings | 11.5 | 11.1 | 10.4 | 9.0 | 6.9 | 13.8 | 25.6 | 13.7 | 25.0 | 140.7 | 13.1 | 17.7 |
Price To Sales Price To Sales | 1.6 | 2.6 | 2.3 | 1.8 | 0.7 | 1.2 | 2.4 | 2.3 | 3.7 | 4.8 | 1.8 | 2.1 |
Price To Book Price To Book | 1.1 | 1.4 | 1.5 | 1.1 | 0.4 | 0.6 | 1.6 | 1.3 | 3.0 | 14.7 | 1.4 | 1.7 |
EV To EBITDA EV To EBITDA | 8.1 | 8.2 | 8.6 | 11.3 | 10.3 | 12.1 | 17.2 | 14.2 | 16.2 | 17.9 | 8.7 | 9.5 |
GPM GPM% | 56.7 | 59.8 | 56.3 | 50.8 | 52.2 | 49.4 | 42.0 | 47.0 | 50.9 | 52.5 | 44.8 | 44.8 |
OPM OPM% | 26.3 | 38.5 | 37.4 | 33.3 | 30.3 | 27.5 | 24.1 | 28.9 | 28.7 | 31.3 | 27.4 | 27.1 |
NPM NPM% | 14.4 | 23.8 | 22.9 | 20.0 | 9.6 | 9.1 | 9.6 | 16.6 | 14.8 | 17.1 | 14.4 | 14.2 |
ROCE ROCE% | 13.8 | 17.5 | 16.6 | 10.3 | 7.2 | 6.9 | 7.7 | 8.3 | 12.4 | 12.9 | 14.3 | 14.3 |
ROE ROE% | 10.2 | 13.1 | 15.0 | 12.5 | 5.2 | 4.7 | 6.5 | 9.3 | 12.0 | 10.5 | 11.2 | 11.2 |
ROA ROA% | 3.6 | 4.7 | 5.5 | 4.1 | 1.7 | 1.7 | 2.3 | 3.7 | 5.3 | 5.6 | 6.1 | 6.1 |
Documents — Ajmera Realty & Infra India Ltd
Concall Transcript Summaries — Ajmera Realty & Infra India Ltd