| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,154 | 2,657 | 3,052 | 2,465 | 2,489 | 2,388 | 2,694 | 1,887 | 1,851 | 1,827 | 1,954 | 1,500 | |
Growth YoY Revenue Growth YoY% | 19.2 | 35.9 | 24.6 | 27.4 | 15.5 | -10.1 | -11.7 | -23.5 | -25.6 | -23.5 | -27.5 | -20.5 |
| 1,608 | 2,060 | 2,417 | 1,866 | 1,584 | 1,749 | 1,917 | 1,288 | 1,266 | 1,392 | 1,691 | 1,242 | |
| 546 | 597 | 635 | 599 | 905 | 639 | 777 | 599 | 585 | 435 | 263 | 258 | |
OPM OPM% | 25.3 | 22.5 | 20.8 | 24.3 | 36.4 | 26.8 | 28.8 | 31.7 | 31.6 | 23.8 | 13.5 | 17.2 |
| 41 | 32 | 184 | 29 | 40 | 39 | 61 | 50 | -163 | 2,416 | 19 | 34 | |
Interest Expense Interest ExpenseCr | 321 | 337 | 334 | 308 | 307 | 313 | 318 | 311 | 318 | 200 | 82 | 83 |
Depreciation DepreciationCr | 99 | 103 | 68 | 94 | 98 | 58 | 40 | 38 | 40 | 42 | 41 | 36 |
PBT PBTCr | 167 | 189 | 417 | 227 | 540 | 307 | 481 | 300 | 64 | 2,609 | 160 | 173 |
| 48 | 90 | 163 | 69 | 78 | -355 | 30 | 73 | -26 | 498 | 13 | 46 | |
| 119 | 99 | 254 | 158 | 462 | 661 | 452 | 227 | 91 | 2,111 | 147 | 127 | |
Growth YoY PAT Growth YoY% | 81.2 | -28.6 | 668.3 | 119.4 | 288.7 | 569.8 | 77.6 | 43.7 | -80.4 | 219.2 | -67.5 | -44.0 |
NPM NPM% | 5.5 | 3.7 | 8.3 | 6.4 | 18.6 | 27.7 | 16.8 | 12.0 | 4.9 | 115.5 | 7.5 | 8.5 |
| 4.0 | 3.8 | 8.9 | 5.4 | 16.3 | 23.3 | 15.4 | 7.7 | 2.8 | 75.2 | 5.1 | 4.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,154 | 2,657 | 3,052 | 2,465 | 2,489 | 2,388 | 2,694 | 1,887 | 1,851 | 1,827 | 1,954 | 1,500 | |
Growth YoY Revenue Growth YoY% | 19.2 | 35.9 | 24.6 | 27.4 | 15.5 | -10.1 | -11.7 | -23.5 | -25.6 | -23.5 | -27.5 | -20.5 |
| 1,608 | 2,060 | 2,417 | 1,866 | 1,584 | 1,749 | 1,917 | 1,288 | 1,266 | 1,392 | 1,691 | 1,242 | |
| 546 | 597 | 635 | 599 | 905 | 639 | 777 | 599 | 585 | 435 | 263 | 258 | |
OPM OPM% | 25.3 | 22.5 | 20.8 | 24.3 | 36.4 | 26.8 | 28.8 | 31.7 | 31.6 | 23.8 | 13.5 | 17.2 |
| 41 | 32 | 184 | 29 | 40 | 39 | 61 | 50 | -163 | 2,416 | 19 | 34 | |
Interest Expense Interest ExpenseCr | 321 | 337 | 334 | 308 | 307 | 313 | 318 | 311 | 318 | 200 | 82 | 83 |
Depreciation DepreciationCr | 99 | 103 | 68 | 94 | 98 | 58 | 40 | 38 | 40 | 42 | 41 | 36 |
PBT PBTCr | 167 | 189 | 417 | 227 | 540 | 307 | 481 | 300 | 64 | 2,609 | 160 | 173 |
| 48 | 90 | 163 | 69 | 78 | -355 | 30 | 73 | -26 | 498 | 13 | 46 | |
| 119 | 99 | 254 | 158 | 462 | 661 | 452 | 227 | 91 | 2,111 | 147 | 127 | |
Growth YoY PAT Growth YoY% | 81.2 | -28.6 | 668.3 | 119.4 | 288.7 | 569.8 | 77.6 | 43.7 | -80.4 | 219.2 | -67.5 | -44.0 |
NPM NPM% | 5.5 | 3.7 | 8.3 | 6.4 | 18.6 | 27.7 | 16.8 | 12.0 | 4.9 | 115.5 | 7.5 | 8.5 |
| 4.0 | 3.8 | 8.9 | 5.4 | 16.3 | 23.3 | 15.4 | 7.7 | 2.8 | 75.2 | 5.1 | 4.5 |
| 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 | 2,825 | 2,973 | 3,601 | 4,930 | 5,070 | 4,992 | 5,999 | 8,100 | 9,798 | 10,037 | 7,520 | 7,132 |
Growth Revenue Growth% | 21.8 | 5.2 | 21.1 | 36.9 | 2.9 | -1.6 | 20.2 | 35.0 | 21.0 | 2.4 | -25.1 | -24.6 |
| 1,907 | 2,022 | 2,462 | 3,536 | 3,495 | 3,456 | 4,210 | 6,132 | 7,547 | 7,117 | 5,638 | 5,591 | |
| 918 | 951 | 1,140 | 1,394 | 1,575 | 1,536 | 1,789 | 1,969 | 2,252 | 2,920 | 1,882 | 1,542 | |
OPM OPM% | 32.5 | 32.0 | 31.6 | 28.3 | 31.1 | 30.8 | 29.8 | 24.3 | 23.0 | 29.1 | 25.0 | 21.6 |
| 24 | 66 | 111 | 16 | 93 | 148 | 485 | 64 | 295 | 170 | 2,323 | 2,306 | |
Interest Expense Interest ExpenseCr | 800 | 908 | 994 | 1,021 | 1,043 | 970 | 1,004 | 1,104 | 1,310 | 1,245 | 912 | 684 |
Depreciation DepreciationCr | 269 | 264 | 291 | 258 | 300 | 276 | 338 | 341 | 367 | 290 | 161 | 158 |
PBT PBTCr | -126 | -155 | -35 | 131 | 326 | 438 | 932 | 588 | 870 | 1,555 | 3,132 | 3,006 |
| 97 | 70 | 84 | 171 | 166 | 164 | 161 | 294 | 349 | -179 | 557 | 529 | |
PAT PATCr | -224 | -225 | -119 | -40 | 160 | 273 | 771 | 294 | 521 | 1,734 | 2,576 | 2,476 |
Growth PAT Growth% | -16,465.2 | -0.5 | 47.2 | 66.0 | 498.1 | 70.5 | 182.1 | -61.9 | 77.3 | 232.6 | 48.6 | 37.4 |
NPM NPM% | -7.9 | -7.6 | -3.3 | -0.8 | 3.2 | 5.5 | 12.9 | 3.6 | 5.3 | 17.3 | 34.3 | 34.7 |
| -2.6 | -7.3 | -2.6 | -1.2 | 5.9 | 9.8 | 27.7 | 13.2 | 17.9 | 60.4 | 90.8 | 87.6 |
| 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 | 2,825 | 2,973 | 3,601 | 4,930 | 5,070 | 4,992 | 5,999 | 8,100 | 9,798 | 10,037 | 7,520 | 7,132 |
Growth Revenue Growth% | 21.8 | 5.2 | 21.1 | 36.9 | 2.9 | -1.6 | 20.2 | 35.0 | 21.0 | 2.4 | -25.1 | -24.6 |
| 1,907 | 2,022 | 2,462 | 3,536 | 3,495 | 3,456 | 4,210 | 6,132 | 7,547 | 7,117 | 5,638 | 5,591 | |
| 918 | 951 | 1,140 | 1,394 | 1,575 | 1,536 | 1,789 | 1,969 | 2,252 | 2,920 | 1,882 | 1,542 | |
OPM OPM% | 32.5 | 32.0 | 31.6 | 28.3 | 31.1 | 30.8 | 29.8 | 24.3 | 23.0 | 29.1 | 25.0 | 21.6 |
| 24 | 66 | 111 | 16 | 93 | 148 | 485 | 64 | 295 | 170 | 2,323 | 2,306 | |
Interest Expense Interest ExpenseCr | 800 | 908 | 994 | 1,021 | 1,043 | 970 | 1,004 | 1,104 | 1,310 | 1,245 | 912 | 684 |
Depreciation DepreciationCr | 269 | 264 | 291 | 258 | 300 | 276 | 338 | 341 | 367 | 290 | 161 | 158 |
PBT PBTCr | -126 | -155 | -35 | 131 | 326 | 438 | 932 | 588 | 870 | 1,555 | 3,132 | 3,006 |
| 97 | 70 | 84 | 171 | 166 | 164 | 161 | 294 | 349 | -179 | 557 | 529 | |
PAT PATCr | -224 | -225 | -119 | -40 | 160 | 273 | 771 | 294 | 521 | 1,734 | 2,576 | 2,476 |
Growth PAT Growth% | -16,465.2 | -0.5 | 47.2 | 66.0 | 498.1 | 70.5 | 182.1 | -61.9 | 77.3 | 232.6 | 48.6 | 37.4 |
NPM NPM% | -7.9 | -7.6 | -3.3 | -0.8 | 3.2 | 5.5 | 12.9 | 3.6 | 5.3 | 17.3 | 34.3 | 34.7 |
| -2.6 | -7.3 | -2.6 | -1.2 | 5.9 | 9.8 | 27.7 | 13.2 | 17.9 | 60.4 | 90.8 | 87.6 |
| 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 | 94 | 94 | 94 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 |
Reserves ReservesCr | 1,621 | 376 | 222 | 147 | 274 | 479 | 1,240 | 1,535 | 2,080 | 3,775 | 6,439 |
| 1,740 | 2,820 | 3,262 | 4,333 | 4,523 | 4,409 | 3,460 | 5,347 | 6,226 | 5,021 | 3,068 | |
| 6,960 | 7,399 | 7,879 | 8,363 | 8,568 | 8,994 | 10,406 | 9,903 | 10,474 | 11,590 | 3,406 | |
| 10,977 | 10,806 | 11,550 | 13,101 | 13,634 | 14,233 | 15,465 | 17,145 | 19,124 | 20,770 | 13,050 | |
| 1,900 | 2,045 | 2,382 | 3,416 | 3,493 | 3,923 | 4,800 | 4,894 | 5,697 | 5,696 | 6,649 | |
| 9,077 | 8,760 | 9,169 | 9,685 | 10,141 | 10,310 | 10,666 | 12,251 | 13,427 | 15,074 | 6,402 | |
| 10,977 | 10,806 | 11,550 | 13,101 | 13,634 | 14,233 | 15,465 | 17,145 | 19,124 | 20,770 | 13,050 |
| 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 | 94 | 94 | 94 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 |
Reserves ReservesCr | 1,621 | 376 | 222 | 147 | 274 | 479 | 1,240 | 1,535 | 2,080 | 3,775 | 6,439 |
| 1,740 | 2,820 | 3,262 | 4,333 | 4,523 | 4,409 | 3,460 | 5,347 | 6,226 | 5,021 | 3,068 | |
| 6,960 | 7,399 | 7,879 | 8,363 | 8,568 | 8,994 | 10,406 | 9,903 | 10,474 | 11,590 | 3,406 | |
| 10,977 | 10,806 | 11,550 | 13,101 | 13,634 | 14,233 | 15,465 | 17,145 | 19,124 | 20,770 | 13,050 | |
| 1,900 | 2,045 | 2,382 | 3,416 | 3,493 | 3,923 | 4,800 | 4,894 | 5,697 | 5,696 | 6,649 | |
| 9,077 | 8,760 | 9,169 | 9,685 | 10,141 | 10,310 | 10,666 | 12,251 | 13,427 | 15,074 | 6,402 | |
| 10,977 | 10,806 | 11,550 | 13,101 | 13,634 | 14,233 | 15,465 | 17,145 | 19,124 | 20,770 | 13,050 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 251 | 827 | 621 | -161 | 1,070 | 155 | 353 | 492 | 749 | 1,673 | 655 | |
| -104 | -63 | -315 | -174 | -117 | -176 | -233 | -311 | 258 | -626 | 1,276 | |
| 25 | -866 | -98 | 311 | -571 | -221 | -35 | -311 | -407 | -1,052 | -1,590 | |
Net Cash Flow Net Cash FlowCr | 172 | -101 | 208 | -24 | 381 | -242 | 85 | -130 | 600 | -4 | 341 |
Free Cash Flow Free Cash FlowCr | 142 | 696 | 462 | -371 | 966 | 73 | 216 | 317 | 606 | 1,573 | 547 |
CFO To PAT CFO To PAT% | -112.1 | -368.2 | -523.5 | 399.9 | 667.1 | 56.8 | 45.7 | 167.5 | 143.7 | 96.5 | 25.4 |
CFO To EBITDA CFO To EBITDA% | 27.3 | 87.0 | 54.5 | -11.6 | 67.9 | 10.1 | 19.7 | 25.0 | 33.3 | 57.3 | 34.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 251 | 827 | 621 | -161 | 1,070 | 155 | 353 | 492 | 749 | 1,673 | 655 | |
| -104 | -63 | -315 | -174 | -117 | -176 | -233 | -311 | 258 | -626 | 1,276 | |
| 25 | -866 | -98 | 311 | -571 | -221 | -35 | -311 | -407 | -1,052 | -1,590 | |
Net Cash Flow Net Cash FlowCr | 172 | -101 | 208 | -24 | 381 | -242 | 85 | -130 | 600 | -4 | 341 |
Free Cash Flow Free Cash FlowCr | 142 | 696 | 462 | -371 | 966 | 73 | 216 | 317 | 606 | 1,573 | 547 |
CFO To PAT CFO To PAT% | -112.1 | -368.2 | -523.5 | 399.9 | 667.1 | 56.8 | 45.7 | 167.5 | 143.7 | 96.5 | 25.4 |
CFO To EBITDA CFO To EBITDA% | 27.3 | 87.0 | 54.5 | -11.6 | 67.9 | 10.1 | 19.7 | 25.0 | 33.3 | 57.3 | 34.8 |
| 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 | 3,184 | 3,626 | 4,609 | 3,619 | 1,159 | 2,856 | 2,407 | 2,076 | 4,398 | 5,407 | 2,866 | 3,170 |
Price To Earnings Price To Earnings | 7.0 | 10.3 | 3.1 | 7.1 | 8.7 | 3.2 | 1.1 | 1.3 | ||||
Price To Sales Price To Sales | 1.1 | 1.2 | 1.3 | 0.7 | 0.2 | 0.6 | 0.4 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 |
Price To Book Price To Book | 1.9 | 7.7 | 14.6 | 12.6 | 2.8 | 4.6 | 1.7 | 1.2 | 2.0 | 1.4 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 8.1 | 8.6 | 8.2 | 6.5 | 4.0 | 5.8 | 3.0 | 3.6 | 4.0 | 2.4 | 2.0 | 2.6 |
GPM GPM% | 39.7 | 38.9 | 38.2 | 35.3 | 40.4 | 41.9 | 38.1 | 31.4 | 30.5 | 36.7 | 34.6 | 34.6 |
OPM OPM% | 32.5 | 32.0 | 31.6 | 28.3 | 31.1 | 30.8 | 29.8 | 24.3 | 23.0 | 29.1 | 25.0 | 21.6 |
NPM NPM% | -7.9 | -7.6 | -3.3 | -0.8 | 3.2 | 5.5 | 12.9 | 3.6 | 5.3 | 17.3 | 34.3 | 34.7 |
ROCE ROCE% | 11.0 | 14.8 | 18.3 | 19.1 | 21.9 | 19.2 | 38.6 | 23.6 | 28.4 | 47.4 | 49.4 | 49.4 |
ROE ROE% | -13.0 | -47.9 | -37.6 | -14.0 | 38.7 | 44.2 | 55.9 | 17.5 | 23.5 | 44.3 | 39.1 | 39.1 |
ROA ROA% | -2.0 | -2.1 | -1.0 | -0.3 | 1.2 | 1.9 | 5.0 | 1.7 | 2.7 | 8.3 | 19.7 | 19.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,184 | 3,626 | 4,609 | 3,619 | 1,159 | 2,856 | 2,407 | 2,076 | 4,398 | 5,407 | 2,866 | 3,170 |
Price To Earnings Price To Earnings | 7.0 | 10.3 | 3.1 | 7.1 | 8.7 | 3.2 | 1.1 | 1.3 | ||||
Price To Sales Price To Sales | 1.1 | 1.2 | 1.3 | 0.7 | 0.2 | 0.6 | 0.4 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 |
Price To Book Price To Book | 1.9 | 7.7 | 14.6 | 12.6 | 2.8 | 4.6 | 1.7 | 1.2 | 2.0 | 1.4 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 8.1 | 8.6 | 8.2 | 6.5 | 4.0 | 5.8 | 3.0 | 3.6 | 4.0 | 2.4 | 2.0 | 2.6 |
GPM GPM% | 39.7 | 38.9 | 38.2 | 35.3 | 40.4 | 41.9 | 38.1 | 31.4 | 30.5 | 36.7 | 34.6 | 34.6 |
OPM OPM% | 32.5 | 32.0 | 31.6 | 28.3 | 31.1 | 30.8 | 29.8 | 24.3 | 23.0 | 29.1 | 25.0 | 21.6 |
NPM NPM% | -7.9 | -7.6 | -3.3 | -0.8 | 3.2 | 5.5 | 12.9 | 3.6 | 5.3 | 17.3 | 34.3 | 34.7 |
ROCE ROCE% | 11.0 | 14.8 | 18.3 | 19.1 | 21.9 | 19.2 | 38.6 | 23.6 | 28.4 | 47.4 | 49.4 | 49.4 |
ROE ROE% | -13.0 | -47.9 | -37.6 | -14.0 | 38.7 | 44.2 | 55.9 | 17.5 | 23.5 | 44.3 | 39.1 | 39.1 |
ROA ROA% | -2.0 | -2.1 | -1.0 | -0.3 | 1.2 | 1.9 | 5.0 | 1.7 | 2.7 | 8.3 | 19.7 | 19.7 |
Documents — Ashoka Buildcon Ltd
Concall Transcript Summaries — Ashoka Buildcon Ltd