| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 83 | 89 | 93 | 98 | 112 | 120 | 127 | 137 | 146 | 159 | 162 | 173 | |
Growth YoY Revenue Growth YoY% | 49.2 | 9.3 | 29.6 | 34.6 | 35.0 | 36.8 | 39.3 | 30.6 | 31.7 | 27.3 | 25.9 | |
| 57 | 56 | 61 | 65 | 72 | 78 | 81 | 88 | 93 | 97 | 100 | 108 | |
| 26 | 33 | 31 | 33 | 40 | 43 | 46 | 49 | 53 | 62 | 61 | 64 | |
OPM OPM% | 31.7 | 36.7 | 33.8 | 33.6 | 35.8 | 35.5 | 35.9 | 35.9 | 36.1 | 39.2 | 38.0 | 37.3 |
| 11 | 18 | 3 | 1 | 2 | 5 | 3 | 9 | 12 | 8 | 17 | 4 | |
Interest Expense Interest ExpenseCr | 12 | 19 | 6 | 3 | 5 | 6 | 4 | 6 | 7 | 8 | 10 | 10 |
Depreciation DepreciationCr | 5 | 5 | 5 | 6 | 7 | 7 | 9 | 10 | 12 | 14 | 17 | 19 |
PBT PBTCr | 20 | 27 | 23 | 24 | 30 | 34 | 36 | 42 | 46 | 48 | 51 | 39 |
| 1 | 10 | 8 | 7 | 9 | 10 | 11 | 12 | 14 | 13 | 14 | 4 | |
| 19 | 17 | 15 | 17 | 21 | 24 | 25 | 29 | 33 | 35 | 37 | 35 | |
Growth YoY PAT Growth YoY% | 336.6 | 0.7 | 131.3 | 7.5 | 41.1 | 66.2 | 71.9 | 56.2 | 46.4 | 48.4 | 19.5 | |
NPM NPM% | 23.4 | 18.8 | 16.1 | 17.4 | 18.7 | 19.7 | 19.6 | 21.5 | 22.4 | 21.9 | 22.8 | 20.4 |
| 3.9 | 3.4 | 2.9 | 2.9 | 3.5 | 4.0 | 4.2 | 4.6 | 5.0 | 5.3 | 5.6 | 5.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 83 | 89 | 93 | 98 | 112 | 120 | 127 | 137 | 146 | 159 | 162 | 173 | |
Growth YoY Revenue Growth YoY% | 49.2 | 9.3 | 29.6 | 34.6 | 35.0 | 36.8 | 39.3 | 30.6 | 31.7 | 27.3 | 25.9 | |
| 57 | 56 | 61 | 65 | 72 | 78 | 81 | 88 | 93 | 97 | 100 | 108 | |
| 26 | 33 | 31 | 33 | 40 | 43 | 46 | 49 | 53 | 62 | 61 | 64 | |
OPM OPM% | 31.7 | 36.7 | 33.8 | 33.6 | 35.8 | 35.5 | 35.9 | 35.9 | 36.1 | 39.2 | 38.0 | 37.3 |
| 11 | 18 | 3 | 1 | 2 | 5 | 3 | 9 | 12 | 8 | 17 | 4 | |
Interest Expense Interest ExpenseCr | 12 | 19 | 6 | 3 | 5 | 6 | 4 | 6 | 7 | 8 | 10 | 10 |
Depreciation DepreciationCr | 5 | 5 | 5 | 6 | 7 | 7 | 9 | 10 | 12 | 14 | 17 | 19 |
PBT PBTCr | 20 | 27 | 23 | 24 | 30 | 34 | 36 | 42 | 46 | 48 | 51 | 39 |
| 1 | 10 | 8 | 7 | 9 | 10 | 11 | 12 | 14 | 13 | 14 | 4 | |
| 19 | 17 | 15 | 17 | 21 | 24 | 25 | 29 | 33 | 35 | 37 | 35 | |
Growth YoY PAT Growth YoY% | 336.6 | 0.7 | 131.3 | 7.5 | 41.1 | 66.2 | 71.9 | 56.2 | 46.4 | 48.4 | 19.5 | |
NPM NPM% | 23.4 | 18.8 | 16.1 | 17.4 | 18.7 | 19.7 | 19.6 | 21.5 | 22.4 | 21.9 | 22.8 | 20.4 |
| 3.9 | 3.4 | 2.9 | 2.9 | 3.5 | 4.0 | 4.2 | 4.6 | 5.0 | 5.3 | 5.6 | 5.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 123 | 194 | 252 | 341 | 457 | 603 | 638 |
Growth Revenue Growth% | 58.5 | 29.4 | 35.4 | 34.2 | 31.8 | 28.7 | |
| 95 | 132 | 179 | 224 | 296 | 378 | 398 | |
| 28 | 62 | 72 | 117 | 161 | 225 | 240 | |
OPM OPM% | 22.9 | 32.0 | 28.7 | 34.2 | 35.3 | 37.4 | 37.7 |
| 2 | 5 | 10 | 32 | 11 | 46 | 41 | |
Interest Expense Interest ExpenseCr | 5 | 14 | 52 | 47 | 18 | 31 | 35 |
Depreciation DepreciationCr | 9 | 13 | 17 | 21 | 29 | 53 | 61 |
PBT PBTCr | 16 | 40 | 13 | 81 | 124 | 187 | 184 |
| 5 | 11 | 5 | 22 | 37 | 54 | 45 | |
PAT PATCr | 12 | 29 | 8 | 59 | 87 | 134 | 139 |
Growth PAT Growth% | 156.2 | -71.2 | 591.4 | 47.7 | 54.3 | 40.9 | |
NPM NPM% | 9.4 | 15.2 | 3.4 | 17.2 | 18.9 | 22.1 | 21.8 |
| 2.5 | 6.5 | 1.8 | 11.2 | 14.7 | 20.6 | 21.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 123 | 194 | 252 | 341 | 457 | 603 | 638 |
Growth Revenue Growth% | 58.5 | 29.4 | 35.4 | 34.2 | 31.8 | 28.7 | |
| 95 | 132 | 179 | 224 | 296 | 378 | 398 | |
| 28 | 62 | 72 | 117 | 161 | 225 | 240 | |
OPM OPM% | 22.9 | 32.0 | 28.7 | 34.2 | 35.3 | 37.4 | 37.7 |
| 2 | 5 | 10 | 32 | 11 | 46 | 41 | |
Interest Expense Interest ExpenseCr | 5 | 14 | 52 | 47 | 18 | 31 | 35 |
Depreciation DepreciationCr | 9 | 13 | 17 | 21 | 29 | 53 | 61 |
PBT PBTCr | 16 | 40 | 13 | 81 | 124 | 187 | 184 |
| 5 | 11 | 5 | 22 | 37 | 54 | 45 | |
PAT PATCr | 12 | 29 | 8 | 59 | 87 | 134 | 139 |
Growth PAT Growth% | 156.2 | -71.2 | 591.4 | 47.7 | 54.3 | 40.9 | |
NPM NPM% | 9.4 | 15.2 | 3.4 | 17.2 | 18.9 | 22.1 | 21.8 |
| 2.5 | 6.5 | 1.8 | 11.2 | 14.7 | 20.6 | 21.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 12 | 13 | 13 |
Reserves ReservesCr | 89 | 118 | 202 | 633 | 1,381 | 1,516 |
| 113 | 148 | 148 | 98 | 230 | 303 | |
| 53 | 136 | 237 | 54 | 238 | 369 | |
| 256 | 404 | 589 | 797 | 1,861 | 2,200 | |
| 126 | 168 | 284 | 422 | 1,197 | 989 | |
| 130 | 237 | 306 | 375 | 664 | 1,211 | |
| 256 | 404 | 589 | 797 | 1,861 | 2,200 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 12 | 13 | 13 |
Reserves ReservesCr | 89 | 118 | 202 | 633 | 1,381 | 1,516 |
| 113 | 148 | 148 | 98 | 230 | 303 | |
| 53 | 136 | 237 | 54 | 238 | 369 | |
| 256 | 404 | 589 | 797 | 1,861 | 2,200 | |
| 126 | 168 | 284 | 422 | 1,197 | 989 | |
| 130 | 237 | 306 | 375 | 664 | 1,211 | |
| 256 | 404 | 589 | 797 | 1,861 | 2,200 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | 21 | -10 | -7 | 54 | -119 | |
| -35 | -114 | -101 | -55 | -918 | -71 | |
| 24 | 96 | 126 | 71 | 877 | 174 | |
Net Cash Flow Net Cash FlowCr | -6 | 3 | 15 | 9 | 13 | -16 |
Free Cash Flow Free Cash FlowCr | -16 | -96 | -94 | -78 | -240 | |
CFO To PAT CFO To PAT% | 41.5 | 71.1 | -120.5 | -11.9 | 62.0 | -89.1 |
CFO To EBITDA CFO To EBITDA% | 16.9 | 33.6 | -14.1 | -6.0 | 33.3 | -52.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | 21 | -10 | -7 | 54 | -119 | |
| -35 | -114 | -101 | -55 | -918 | -71 | |
| 24 | 96 | 126 | 71 | 877 | 174 | |
Net Cash Flow Net Cash FlowCr | -6 | 3 | 15 | 9 | 13 | -16 |
Free Cash Flow Free Cash FlowCr | -16 | -96 | -94 | -78 | -240 | |
CFO To PAT CFO To PAT% | 41.5 | 71.1 | -120.5 | -11.9 | 62.0 | -89.1 |
CFO To EBITDA CFO To EBITDA% | 16.9 | 33.6 | -14.1 | -6.0 | 33.3 | -52.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8,067 | 8,787 | 9,583 | 17,514 | |||
Price To Earnings Price To Earnings | 137.7 | 100.6 | 72.1 | 126.2 | |||
Price To Sales Price To Sales | 23.7 | 19.2 | 15.9 | 27.4 | |||
Price To Book Price To Book | 12.5 | 6.3 | 6.3 | 11.5 | |||
EV To EBITDA EV To EBITDA | 69.0 | 51.8 | 43.7 | 75.5 | |||
GPM GPM% | 57.5 | 61.2 | 60.8 | 61.5 | 61.0 | ||
OPM OPM% | 22.9 | 32.0 | 28.7 | 34.2 | 35.3 | 37.4 | 37.7 |
NPM NPM% | 9.4 | 15.2 | 3.4 | 17.2 | 18.9 | 22.1 | 21.8 |
ROCE ROCE% | 12.1 | 16.9 | 13.0 | 18.7 | 8.6 | 11.0 | 11.0 |
ROE ROE% | 12.7 | 24.6 | 4.2 | 9.1 | 6.2 | 8.7 | 8.7 |
ROA ROA% | 4.5 | 7.3 | 1.4 | 7.3 | 4.7 | 6.1 | 6.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8,067 | 8,787 | 9,583 | 17,514 | |||
Price To Earnings Price To Earnings | 137.7 | 100.6 | 72.1 | 126.2 | |||
Price To Sales Price To Sales | 23.7 | 19.2 | 15.9 | 27.4 | |||
Price To Book Price To Book | 12.5 | 6.3 | 6.3 | 11.5 | |||
EV To EBITDA EV To EBITDA | 69.0 | 51.8 | 43.7 | 75.5 | |||
GPM GPM% | 57.5 | 61.2 | 60.8 | 61.5 | 61.0 | ||
OPM OPM% | 22.9 | 32.0 | 28.7 | 34.2 | 35.3 | 37.4 | 37.7 |
NPM NPM% | 9.4 | 15.2 | 3.4 | 17.2 | 18.9 | 22.1 | 21.8 |
ROCE ROCE% | 12.1 | 16.9 | 13.0 | 18.7 | 8.6 | 11.0 | 11.0 |
ROE ROE% | 12.7 | 24.6 | 4.2 | 9.1 | 6.2 | 8.7 | 8.7 |
ROA ROA% | 4.5 | 7.3 | 1.4 | 7.3 | 4.7 | 6.1 | 6.1 |
Documents — Azad Engineering Ltd
Concall Transcript Summaries — Azad Engineering Ltd