| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 17 | 18 | 15 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 10.8 | 6.6 | -64.2 | 21.6 | 46.5 | -100.0 | -100.0 | -100.0 | -100.0 | |||
| 8 | 26 | 15 | 12 | 25 | -8 | 38 | 10 | 4 | 3 | 4 | 2 | |
| 5 | -9 | 3 | 4 | -5 | 8 | -38 | -10 | -4 | -3 | -4 | -2 | |
OPM OPM% | 40.0 | -52.1 | 16.1 | 23.5 | -26.2 | |||||||
| 5 | 7 | 65 | 10 | 815 | -7 | 3 | 1,113 | 7 | 3 | 11 | -16 | |
Interest Expense Interest ExpenseCr | 79 | 81 | 44 | 77 | 74 | 36 | 24 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 13 | 13 | 0 | 10 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -81 | -96 | 23 | -72 | 727 | -36 | -59 | 1,102 | 3 | -1 | 7 | -19 |
| 1 | 1 | -1 | -5 | 20 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
| -82 | -96 | 25 | -68 | 707 | -36 | -61 | 1,103 | 3 | -1 | 7 | -19 | |
Growth YoY PAT Growth YoY% | -6.9 | -26.1 | 123.7 | 11.8 | 962.8 | 62.8 | -346.1 | 1,727.6 | -99.6 | 96.7 | 111.5 | -101.7 |
NPM NPM% | -611.6 | -560.4 | 134.9 | -449.5 | 3,602.0 | |||||||
| -0.8 | -0.9 | -0.6 | -0.6 | -1.0 | -0.4 | -0.6 | 11.7 | 0.0 | 0.0 | 0.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 17 | 18 | 15 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 10.8 | 6.6 | -64.2 | 21.6 | 46.5 | -100.0 | -100.0 | -100.0 | -100.0 | |||
| 8 | 26 | 15 | 12 | 25 | -8 | 38 | 10 | 4 | 3 | 4 | 2 | |
| 5 | -9 | 3 | 4 | -5 | 8 | -38 | -10 | -4 | -3 | -4 | -2 | |
OPM OPM% | 40.0 | -52.1 | 16.1 | 23.5 | -26.2 | |||||||
| 5 | 7 | 65 | 10 | 815 | -7 | 3 | 1,113 | 7 | 3 | 11 | -16 | |
Interest Expense Interest ExpenseCr | 79 | 81 | 44 | 77 | 74 | 36 | 24 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 13 | 13 | 0 | 10 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -81 | -96 | 23 | -72 | 727 | -36 | -59 | 1,102 | 3 | -1 | 7 | -19 |
| 1 | 1 | -1 | -5 | 20 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
| -82 | -96 | 25 | -68 | 707 | -36 | -61 | 1,103 | 3 | -1 | 7 | -19 | |
Growth YoY PAT Growth YoY% | -6.9 | -26.1 | 123.7 | 11.8 | 962.8 | 62.8 | -346.1 | 1,727.6 | -99.6 | 96.7 | 111.5 | -101.7 |
NPM NPM% | -611.6 | -560.4 | 134.9 | -449.5 | 3,602.0 | |||||||
| -0.8 | -0.9 | -0.6 | -0.6 | -1.0 | -0.4 | -0.6 | 11.7 | 0.0 | 0.0 | 0.1 | 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 | 1,577 | 663 | 625 | 497 | 368 | 242 | 178 | 91 | 61 | 35 | 0 | 0 |
Growth Revenue Growth% | -58.0 | -5.8 | -20.5 | -26.0 | -34.2 | -26.3 | -48.9 | -32.8 | -43.3 | -100.0 | -100.0 | |
| 987 | 398 | 380 | 298 | 179 | 155 | 120 | 101 | 55 | 68 | 20 | 12 | |
| 590 | 265 | 244 | 199 | 189 | 87 | 59 | -10 | 6 | -33 | -20 | -12 | |
OPM OPM% | 37.4 | 40.0 | 39.1 | 40.1 | 51.4 | 35.8 | 32.9 | -10.9 | 10.5 | -96.4 | ||
| -16 | -1 | 13 | 6 | 347 | 12 | -677 | -1,260 | 81 | 820 | 1,135 | 6 | |
Interest Expense Interest ExpenseCr | 643 | 309 | 340 | 361 | 383 | 255 | 261 | 281 | 279 | 211 | 4 | 4 |
Depreciation DepreciationCr | 100 | 50 | 87 | 109 | 126 | 89 | 71 | 51 | 38 | 18 | 0 | 0 |
PBT PBTCr | -170 | -94 | -170 | -265 | 27 | -245 | -951 | -1,601 | -229 | 557 | 1,111 | -10 |
| 41 | 27 | 16 | -55 | 13 | 31 | 6 | 4 | 1 | 17 | 0 | 0 | |
PAT PATCr | -211 | -122 | -186 | -210 | 15 | -277 | -957 | -1,605 | -231 | 541 | 1,111 | -11 |
Growth PAT Growth% | 42.4 | -52.7 | -13.2 | 107.0 | -1,988.4 | -246.1 | -67.6 | 85.6 | 334.6 | 105.4 | -100.6 | |
NPM NPM% | -13.4 | -18.3 | -29.7 | -42.3 | 4.0 | -114.3 | -537.1 | -1,761.3 | -376.6 | 1,558.9 | ||
| -2.2 | -1.3 | -2.0 | -1.6 | 0.7 | -2.5 | -9.8 | -16.6 | -2.0 | 6.0 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,577 | 663 | 625 | 497 | 368 | 242 | 178 | 91 | 61 | 35 | 0 | 0 |
Growth Revenue Growth% | -58.0 | -5.8 | -20.5 | -26.0 | -34.2 | -26.3 | -48.9 | -32.8 | -43.3 | -100.0 | -100.0 | |
| 987 | 398 | 380 | 298 | 179 | 155 | 120 | 101 | 55 | 68 | 20 | 12 | |
| 590 | 265 | 244 | 199 | 189 | 87 | 59 | -10 | 6 | -33 | -20 | -12 | |
OPM OPM% | 37.4 | 40.0 | 39.1 | 40.1 | 51.4 | 35.8 | 32.9 | -10.9 | 10.5 | -96.4 | ||
| -16 | -1 | 13 | 6 | 347 | 12 | -677 | -1,260 | 81 | 820 | 1,135 | 6 | |
Interest Expense Interest ExpenseCr | 643 | 309 | 340 | 361 | 383 | 255 | 261 | 281 | 279 | 211 | 4 | 4 |
Depreciation DepreciationCr | 100 | 50 | 87 | 109 | 126 | 89 | 71 | 51 | 38 | 18 | 0 | 0 |
PBT PBTCr | -170 | -94 | -170 | -265 | 27 | -245 | -951 | -1,601 | -229 | 557 | 1,111 | -10 |
| 41 | 27 | 16 | -55 | 13 | 31 | 6 | 4 | 1 | 17 | 0 | 0 | |
PAT PATCr | -211 | -122 | -186 | -210 | 15 | -277 | -957 | -1,605 | -231 | 541 | 1,111 | -11 |
Growth PAT Growth% | 42.4 | -52.7 | -13.2 | 107.0 | -1,988.4 | -246.1 | -67.6 | 85.6 | 334.6 | 105.4 | -100.6 | |
NPM NPM% | -13.4 | -18.3 | -29.7 | -42.3 | 4.0 | -114.3 | -537.1 | -1,761.3 | -376.6 | 1,558.9 | ||
| -2.2 | -1.3 | -2.0 | -1.6 | 0.7 | -2.5 | -9.8 | -16.6 | -2.0 | 6.0 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 189 | 189 | 189 | 189 | 189 | 189 | 189 | 189 | 189 | 189 | 189 |
Reserves ReservesCr | 568 | 464 | 319 | 165 | 232 | -1 | -924 | -2,528 | -2,716 | -2,155 | -1,044 |
| 544 | 438 | 1,371 | 2,525 | 2,602 | 2,802 | 3,261 | 3,680 | 3,690 | 2,128 | 1,021 | |
| 3,379 | 3,770 | 3,758 | 2,011 | 902 | 870 | 99 | 145 | 97 | 54 | 8 | |
| 4,748 | 4,911 | 5,652 | 4,850 | 3,884 | 3,775 | 2,483 | 1,305 | 1,037 | 215 | 173 | |
| 591 | 674 | 587 | 600 | 213 | 209 | 179 | 225 | 210 | 43 | 39 | |
| 4,157 | 4,237 | 5,065 | 4,250 | 3,671 | 3,566 | 2,305 | 1,080 | 827 | 173 | 135 | |
| 4,748 | 4,911 | 5,652 | 4,850 | 3,884 | 3,775 | 2,483 | 1,305 | 1,037 | 215 | 173 |
| 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 | 189 | 189 | 189 | 189 | 189 | 189 | 189 | 189 | 189 | 189 | 189 |
Reserves ReservesCr | 568 | 464 | 319 | 165 | 232 | -1 | -924 | -2,528 | -2,716 | -2,155 | -1,044 |
| 544 | 438 | 1,371 | 2,525 | 2,602 | 2,802 | 3,261 | 3,680 | 3,690 | 2,128 | 1,021 | |
| 3,379 | 3,770 | 3,758 | 2,011 | 902 | 870 | 99 | 145 | 97 | 54 | 8 | |
| 4,748 | 4,911 | 5,652 | 4,850 | 3,884 | 3,775 | 2,483 | 1,305 | 1,037 | 215 | 173 | |
| 591 | 674 | 587 | 600 | 213 | 209 | 179 | 225 | 210 | 43 | 39 | |
| 4,157 | 4,237 | 5,065 | 4,250 | 3,671 | 3,566 | 2,305 | 1,080 | 827 | 173 | 135 | |
| 4,748 | 4,911 | 5,652 | 4,850 | 3,884 | 3,775 | 2,483 | 1,305 | 1,037 | 215 | 173 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 256 | 416 | 374 | 278 | 363 | 100 | 53 | 79 | 28 | -78 | -34 | |
| 118 | -441 | -64 | -60 | -18 | 8 | 28 | -26 | -24 | 116 | 33 | |
| -349 | -21 | -306 | -257 | -347 | -97 | -87 | -51 | -6 | -39 | 1 | |
Net Cash Flow Net Cash FlowCr | 25 | -46 | 4 | -39 | -3 | 11 | -6 | 2 | -2 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 19 | 133 | 212 | 252 | 359 | 95 | 54 | 80 | 27 | -78 | -34 |
CFO To PAT CFO To PAT% | -121.4 | -342.4 | -201.6 | -132.5 | 2,474.5 | -36.0 | -5.6 | -5.0 | -12.2 | -14.5 | -3.0 |
CFO To EBITDA CFO To EBITDA% | 43.4 | 157.1 | 153.0 | 139.7 | 192.0 | 114.9 | 91.0 | -798.7 | 435.6 | 234.4 | 166.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 256 | 416 | 374 | 278 | 363 | 100 | 53 | 79 | 28 | -78 | -34 | |
| 118 | -441 | -64 | -60 | -18 | 8 | 28 | -26 | -24 | 116 | 33 | |
| -349 | -21 | -306 | -257 | -347 | -97 | -87 | -51 | -6 | -39 | 1 | |
Net Cash Flow Net Cash FlowCr | 25 | -46 | 4 | -39 | -3 | 11 | -6 | 2 | -2 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 19 | 133 | 212 | 252 | 359 | 95 | 54 | 80 | 27 | -78 | -34 |
CFO To PAT CFO To PAT% | -121.4 | -342.4 | -201.6 | -132.5 | 2,474.5 | -36.0 | -5.6 | -5.0 | -12.2 | -14.5 | -3.0 |
CFO To EBITDA CFO To EBITDA% | 43.4 | 157.1 | 153.0 | 139.7 | 192.0 | 114.9 | 91.0 | -798.7 | 435.6 | 234.4 | 166.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 462 | 383 | 233 | 57 | 23 | 64 | 173 | 91 | 66 | |||
Price To Earnings Price To Earnings | 0.3 | 10.0 | ||||||||||
Price To Sales Price To Sales | 0.3 | 0.6 | 0.4 | 0.1 | 0.1 | 0.3 | 1.0 | 1.0 | ||||
Price To Book Price To Book | 0.6 | 0.6 | 0.5 | 0.2 | 0.1 | 0.3 | -0.2 | 0.0 | -0.1 | |||
EV To EBITDA EV To EBITDA | 4.3 | 11.2 | 11.0 | 7.7 | 2.4 | 7.3 | 2.8 | -22.8 | ||||
GPM GPM% | 42.6 | 47.9 | 50.8 | 59.6 | 68.1 | 51.0 | 61.2 | 30.4 | 97.9 | 99.8 | ||
OPM OPM% | 37.4 | 40.0 | 39.1 | 40.1 | 51.4 | 35.8 | 32.9 | -10.9 | 10.5 | -96.4 | ||
NPM NPM% | -13.4 | -18.3 | -29.7 | -42.3 | 4.0 | -114.3 | -537.1 | -1,761.3 | -376.6 | 1,558.9 | ||
ROCE ROCE% | 14.7 | 6.6 | 5.7 | 5.1 | 45.8 | 1.3 | 96.5 | 61.0 | -2.1 | -39.2 | -131.6 | -131.6 |
ROE ROE% | -27.8 | -18.6 | -36.5 | -59.2 | 3.5 | -147.1 | 130.2 | 68.6 | 9.1 | -27.5 | -130.0 | -130.0 |
ROA ROA% | -4.4 | -2.5 | -3.3 | -4.3 | 0.4 | -7.3 | -38.6 | -123.0 | -22.2 | 251.4 | 640.8 | 640.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 462 | 383 | 233 | 57 | 23 | 64 | 173 | 91 | 66 | |||
Price To Earnings Price To Earnings | 0.3 | 10.0 | ||||||||||
Price To Sales Price To Sales | 0.3 | 0.6 | 0.4 | 0.1 | 0.1 | 0.3 | 1.0 | 1.0 | ||||
Price To Book Price To Book | 0.6 | 0.6 | 0.5 | 0.2 | 0.1 | 0.3 | -0.2 | 0.0 | -0.1 | |||
EV To EBITDA EV To EBITDA | 4.3 | 11.2 | 11.0 | 7.7 | 2.4 | 7.3 | 2.8 | -22.8 | ||||
GPM GPM% | 42.6 | 47.9 | 50.8 | 59.6 | 68.1 | 51.0 | 61.2 | 30.4 | 97.9 | 99.8 | ||
OPM OPM% | 37.4 | 40.0 | 39.1 | 40.1 | 51.4 | 35.8 | 32.9 | -10.9 | 10.5 | -96.4 | ||
NPM NPM% | -13.4 | -18.3 | -29.7 | -42.3 | 4.0 | -114.3 | -537.1 | -1,761.3 | -376.6 | 1,558.9 | ||
ROCE ROCE% | 14.7 | 6.6 | 5.7 | 5.1 | 45.8 | 1.3 | 96.5 | 61.0 | -2.1 | -39.2 | -131.6 | -131.6 |
ROE ROE% | -27.8 | -18.6 | -36.5 | -59.2 | 3.5 | -147.1 | 130.2 | 68.6 | 9.1 | -27.5 | -130.0 | -130.0 |
ROA ROA% | -4.4 | -2.5 | -3.3 | -4.3 | 0.4 | -7.3 | -38.6 | -123.0 | -22.2 | 251.4 | 640.8 | 640.8 |
Documents — AJR Infra & Tolling Ltd