| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,096 | 1,156 | 1,167 | 1,145 | 1,219 | 1,294 | 1,341 | 1,379 | 1,451 | 1,507 | 1,557 | 1,754 | |
Growth YoY Revenue Growth YoY% | -1.8 | 4.6 | 4.7 | 8.5 | 11.2 | 12.0 | 14.9 | 20.4 | 19.1 | 16.4 | 16.1 | 27.2 |
| 816 | 868 | 879 | 849 | 913 | 1,030 | 1,075 | 1,085 | 1,156 | 1,202 | 1,256 | 1,483 | |
| 280 | 288 | 288 | 296 | 306 | 265 | 266 | 293 | 295 | 305 | 301 | 270 | |
OPM OPM% | 25.6 | 24.9 | 24.7 | 25.9 | 25.1 | 20.4 | 19.9 | 21.3 | 20.4 | 20.2 | 19.3 | 15.4 |
| 15 | 18 | 19 | 7 | 16 | 8 | 14 | 12 | 12 | 12 | 24 | 23 | |
Interest Expense Interest ExpenseCr | 27 | 31 | 29 | 26 | 23 | 27 | 24 | 28 | 26 | 41 | 35 | 39 |
Depreciation DepreciationCr | 38 | 39 | 49 | 46 | 51 | 53 | 53 | 56 | 62 | 62 | 63 | 67 |
PBT PBTCr | 230 | 236 | 229 | 232 | 247 | 192 | 204 | 222 | 219 | 214 | 227 | 187 |
| 57 | 59 | 61 | 60 | 62 | 50 | 49 | 57 | 55 | 55 | 59 | 45 | |
| 173 | 177 | 168 | 172 | 186 | 142 | 155 | 165 | 163 | 159 | 168 | 142 | |
Growth YoY PAT Growth YoY% | 7.9 | 17.6 | 71.5 | 14.4 | 7.5 | -19.4 | -8.0 | -3.8 | -11.9 | 11.4 | 8.9 | -14.2 |
NPM NPM% | 15.8 | 15.3 | 14.4 | 15.0 | 15.2 | 11.0 | 11.5 | 12.0 | 11.3 | 10.5 | 10.8 | 8.1 |
| 1.6 | 1.6 | 1.5 | 1.6 | 1.7 | 1.3 | 1.4 | 1.5 | 1.5 | 1.4 | 1.5 | 1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,096 | 1,156 | 1,167 | 1,145 | 1,219 | 1,294 | 1,341 | 1,379 | 1,451 | 1,507 | 1,557 | 1,754 | |
Growth YoY Revenue Growth YoY% | -1.8 | 4.6 | 4.7 | 8.5 | 11.2 | 12.0 | 14.9 | 20.4 | 19.1 | 16.4 | 16.1 | 27.2 |
| 816 | 868 | 879 | 849 | 913 | 1,030 | 1,075 | 1,085 | 1,156 | 1,202 | 1,256 | 1,483 | |
| 280 | 288 | 288 | 296 | 306 | 265 | 266 | 293 | 295 | 305 | 301 | 270 | |
OPM OPM% | 25.6 | 24.9 | 24.7 | 25.9 | 25.1 | 20.4 | 19.9 | 21.3 | 20.4 | 20.2 | 19.3 | 15.4 |
| 15 | 18 | 19 | 7 | 16 | 8 | 14 | 12 | 12 | 12 | 24 | 23 | |
Interest Expense Interest ExpenseCr | 27 | 31 | 29 | 26 | 23 | 27 | 24 | 28 | 26 | 41 | 35 | 39 |
Depreciation DepreciationCr | 38 | 39 | 49 | 46 | 51 | 53 | 53 | 56 | 62 | 62 | 63 | 67 |
PBT PBTCr | 230 | 236 | 229 | 232 | 247 | 192 | 204 | 222 | 219 | 214 | 227 | 187 |
| 57 | 59 | 61 | 60 | 62 | 50 | 49 | 57 | 55 | 55 | 59 | 45 | |
| 173 | 177 | 168 | 172 | 186 | 142 | 155 | 165 | 163 | 159 | 168 | 142 | |
Growth YoY PAT Growth YoY% | 7.9 | 17.6 | 71.5 | 14.4 | 7.5 | -19.4 | -8.0 | -3.8 | -11.9 | 11.4 | 8.9 | -14.2 |
NPM NPM% | 15.8 | 15.3 | 14.4 | 15.0 | 15.2 | 11.0 | 11.5 | 12.0 | 11.3 | 10.5 | 10.8 | 8.1 |
| 1.6 | 1.6 | 1.5 | 1.6 | 1.7 | 1.3 | 1.4 | 1.5 | 1.5 | 1.4 | 1.5 | 1.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,374 | 1,719 | 1,875 | 1,696 | 3,038 | 4,378 | 4,475 | 5,000 | 5,894 | 6,269 |
Growth Revenue Growth% | 25.1 | 9.1 | -9.6 | 79.2 | 44.1 | 2.2 | 11.7 | 17.9 | 19.8 | |
| 1,008 | 1,264 | 1,280 | 991 | 2,265 | 3,508 | 3,371 | 3,867 | 4,700 | 5,098 | |
| 365 | 455 | 595 | 704 | 773 | 870 | 1,104 | 1,133 | 1,195 | 1,172 | |
OPM OPM% | 26.6 | 26.4 | 31.7 | 41.5 | 25.4 | 19.9 | 24.7 | 22.7 | 20.3 | 18.7 |
| 80 | 59 | 44 | 30 | 42 | 54 | 62 | 46 | 60 | 70 | |
Interest Expense Interest ExpenseCr | 125 | 90 | 41 | 40 | 53 | 78 | 111 | 101 | 129 | 141 |
Depreciation DepreciationCr | 61 | 67 | 51 | 63 | 83 | 113 | 158 | 204 | 243 | 254 |
PBT PBTCr | 259 | 357 | 547 | 631 | 679 | 733 | 896 | 875 | 882 | 847 |
| 94 | 128 | 111 | 159 | 174 | 186 | 229 | 220 | 226 | 214 | |
PAT PATCr | 165 | 229 | 436 | 472 | 505 | 546 | 668 | 654 | 656 | 632 |
Growth PAT Growth% | 39.0 | 90.7 | 8.2 | 6.9 | 8.3 | 22.1 | -2.0 | 0.2 | -2.4 | |
NPM NPM% | 12.0 | 13.3 | 23.3 | 27.8 | 16.6 | 12.5 | 14.9 | 13.1 | 11.1 | 10.1 |
| 1.5 | 2.1 | 4.0 | 4.2 | 4.6 | 5.0 | 6.1 | 6.0 | 6.0 | 5.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,374 | 1,719 | 1,875 | 1,696 | 3,038 | 4,378 | 4,475 | 5,000 | 5,894 | 6,269 |
Growth Revenue Growth% | 25.1 | 9.1 | -9.6 | 79.2 | 44.1 | 2.2 | 11.7 | 17.9 | 19.8 | |
| 1,008 | 1,264 | 1,280 | 991 | 2,265 | 3,508 | 3,371 | 3,867 | 4,700 | 5,098 | |
| 365 | 455 | 595 | 704 | 773 | 870 | 1,104 | 1,133 | 1,195 | 1,172 | |
OPM OPM% | 26.6 | 26.4 | 31.7 | 41.5 | 25.4 | 19.9 | 24.7 | 22.7 | 20.3 | 18.7 |
| 80 | 59 | 44 | 30 | 42 | 54 | 62 | 46 | 60 | 70 | |
Interest Expense Interest ExpenseCr | 125 | 90 | 41 | 40 | 53 | 78 | 111 | 101 | 129 | 141 |
Depreciation DepreciationCr | 61 | 67 | 51 | 63 | 83 | 113 | 158 | 204 | 243 | 254 |
PBT PBTCr | 259 | 357 | 547 | 631 | 679 | 733 | 896 | 875 | 882 | 847 |
| 94 | 128 | 111 | 159 | 174 | 186 | 229 | 220 | 226 | 214 | |
PAT PATCr | 165 | 229 | 436 | 472 | 505 | 546 | 668 | 654 | 656 | 632 |
Growth PAT Growth% | 39.0 | 90.7 | 8.2 | 6.9 | 8.3 | 22.1 | -2.0 | 0.2 | -2.4 | |
NPM NPM% | 12.0 | 13.3 | 23.3 | 27.8 | 16.6 | 12.5 | 14.9 | 13.1 | 11.1 | 10.1 |
| 1.5 | 2.1 | 4.0 | 4.2 | 4.6 | 5.0 | 6.1 | 6.0 | 6.0 | 5.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 |
Reserves ReservesCr | 759 | 992 | 1,361 | 1,824 | 2,306 | 2,831 | 3,470 | 4,097 | 4,755 |
| 364 | 492 | 591 | 808 | 1,464 | 2,193 | 1,811 | 1,538 | 2,231 | |
| 1,569 | 454 | 414 | 462 | 535 | 511 | 1,201 | 1,919 | 2,453 | |
| 2,803 | 2,048 | 2,476 | 3,204 | 4,415 | 5,645 | 6,592 | 7,665 | 9,549 | |
| 651 | 674 | 558 | 223 | 362 | 858 | 1,032 | 1,121 | 1,423 | |
| 2,152 | 1,375 | 1,918 | 2,980 | 4,054 | 4,787 | 5,560 | 6,544 | 8,126 | |
| 2,803 | 2,048 | 2,476 | 3,204 | 4,415 | 5,645 | 6,592 | 7,665 | 9,549 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 |
Reserves ReservesCr | 759 | 992 | 1,361 | 1,824 | 2,306 | 2,831 | 3,470 | 4,097 | 4,755 |
| 364 | 492 | 591 | 808 | 1,464 | 2,193 | 1,811 | 1,538 | 2,231 | |
| 1,569 | 454 | 414 | 462 | 535 | 511 | 1,201 | 1,919 | 2,453 | |
| 2,803 | 2,048 | 2,476 | 3,204 | 4,415 | 5,645 | 6,592 | 7,665 | 9,549 | |
| 651 | 674 | 558 | 223 | 362 | 858 | 1,032 | 1,121 | 1,423 | |
| 2,152 | 1,375 | 1,918 | 2,980 | 4,054 | 4,787 | 5,560 | 6,544 | 8,126 | |
| 2,803 | 2,048 | 2,476 | 3,204 | 4,415 | 5,645 | 6,592 | 7,665 | 9,549 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 277 | 356 | 449 | 654 | 736 | 853 | 955 | 964 | 1,149 | |
| -988 | 791 | -461 | -771 | -1,137 | -1,167 | -752 | -933 | -1,236 | |
| 779 | -1,077 | -58 | 39 | 422 | 295 | -78 | 56 | 117 | |
Net Cash Flow Net Cash FlowCr | 68 | 70 | -71 | -78 | 21 | -19 | 125 | 87 | 29 |
Free Cash Flow Free Cash FlowCr | 137 | 115 | 7 | 47 | -215 | -323 | 156 | 23 | 161 |
CFO To PAT CFO To PAT% | 168.2 | 155.7 | 102.8 | 138.5 | 145.8 | 156.1 | 143.1 | 147.3 | 175.2 |
CFO To EBITDA CFO To EBITDA% | 75.8 | 78.3 | 75.4 | 92.8 | 95.2 | 98.0 | 86.5 | 85.1 | 96.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 277 | 356 | 449 | 654 | 736 | 853 | 955 | 964 | 1,149 | |
| -988 | 791 | -461 | -771 | -1,137 | -1,167 | -752 | -933 | -1,236 | |
| 779 | -1,077 | -58 | 39 | 422 | 295 | -78 | 56 | 117 | |
Net Cash Flow Net Cash FlowCr | 68 | 70 | -71 | -78 | 21 | -19 | 125 | 87 | 29 |
Free Cash Flow Free Cash FlowCr | 137 | 115 | 7 | 47 | -215 | -323 | 156 | 23 | 161 |
CFO To PAT CFO To PAT% | 168.2 | 155.7 | 102.8 | 138.5 | 145.8 | 156.1 | 143.1 | 147.3 | 175.2 |
CFO To EBITDA CFO To EBITDA% | 75.8 | 78.3 | 75.4 | 92.8 | 95.2 | 98.0 | 86.5 | 85.1 | 96.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14,171 | 9,502 | 1,05,719 | 2,36,322 | 95,376 | 1,01,782 | 66,176 | 56,068 | 68,606 | |
Price To Earnings Price To Earnings | 62.0 | 21.8 | 228.3 | 464.1 | 174.5 | 152.5 | 101.1 | 85.5 | 108.5 | |
Price To Sales Price To Sales | 8.2 | 5.1 | 62.4 | 77.8 | 21.8 | 22.8 | 13.2 | 9.5 | 10.9 | |
Price To Book Price To Book | 12.9 | 6.5 | 54.7 | 97.8 | 32.4 | 28.4 | 15.7 | 11.5 | 14.1 | |
EV To EBITDA EV To EBITDA | 31.6 | 16.5 | 150.8 | 307.0 | 110.8 | 93.2 | 59.6 | 48.4 | 63.5 | |
GPM GPM% | 32.5 | 32.7 | 39.5 | 50.0 | 32.1 | 25.2 | 31.3 | 29.1 | 26.4 | 26.4 |
OPM OPM% | 26.6 | 26.4 | 31.7 | 41.5 | 25.4 | 19.9 | 24.7 | 22.7 | 20.3 | 18.7 |
NPM NPM% | 12.0 | 13.3 | 23.3 | 27.8 | 16.6 | 12.5 | 14.9 | 13.1 | 11.1 | 10.1 |
ROCE ROCE% | 18.3 | 30.8 | 31.8 | 27.3 | 21.2 | 18.6 | 19.6 | 16.1 | 14.2 | 14.2 |
ROE ROE% | 18.9 | 20.8 | 29.7 | 24.4 | 20.9 | 18.6 | 18.6 | 15.6 | 13.5 | 13.5 |
ROA ROA% | 5.9 | 11.2 | 17.6 | 14.7 | 11.4 | 9.7 | 10.1 | 8.5 | 6.9 | 6.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14,171 | 9,502 | 1,05,719 | 2,36,322 | 95,376 | 1,01,782 | 66,176 | 56,068 | 68,606 | |
Price To Earnings Price To Earnings | 62.0 | 21.8 | 228.3 | 464.1 | 174.5 | 152.5 | 101.1 | 85.5 | 108.5 | |
Price To Sales Price To Sales | 8.2 | 5.1 | 62.4 | 77.8 | 21.8 | 22.8 | 13.2 | 9.5 | 10.9 | |
Price To Book Price To Book | 12.9 | 6.5 | 54.7 | 97.8 | 32.4 | 28.4 | 15.7 | 11.5 | 14.1 | |
EV To EBITDA EV To EBITDA | 31.6 | 16.5 | 150.8 | 307.0 | 110.8 | 93.2 | 59.6 | 48.4 | 63.5 | |
GPM GPM% | 32.5 | 32.7 | 39.5 | 50.0 | 32.1 | 25.2 | 31.3 | 29.1 | 26.4 | 26.4 |
OPM OPM% | 26.6 | 26.4 | 31.7 | 41.5 | 25.4 | 19.9 | 24.7 | 22.7 | 20.3 | 18.7 |
NPM NPM% | 12.0 | 13.3 | 23.3 | 27.8 | 16.6 | 12.5 | 14.9 | 13.1 | 11.1 | 10.1 |
ROCE ROCE% | 18.3 | 30.8 | 31.8 | 27.3 | 21.2 | 18.6 | 19.6 | 16.1 | 14.2 | 14.2 |
ROE ROE% | 18.9 | 20.8 | 29.7 | 24.4 | 20.9 | 18.6 | 18.6 | 15.6 | 13.5 | 13.5 |
ROA ROA% | 5.9 | 11.2 | 17.6 | 14.7 | 11.4 | 9.7 | 10.1 | 8.5 | 6.9 | 6.9 |
Documents — Adani Total Gas Ltd
Concall Transcript Summaries — Adani Total Gas Ltd