| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,125 | 5,504 | 8,260 | 5,485 | 6,584 | 7,277 | 8,993 | 5,487 | 7,512 | 8,473 | 12,310 | 7,698 | |
Growth YoY Revenue Growth YoY% | -1.5 | 4.6 | 0.4 | 9.6 | 28.5 | 32.2 | 8.9 | 0.0 | 14.1 | 16.4 | 36.9 | 40.3 |
| 5,279 | 5,287 | 7,532 | 5,654 | 6,309 | 6,973 | 8,162 | 6,024 | 6,931 | 7,928 | 10,557 | 7,194 | |
| -154 | 217 | 728 | -169 | 275 | 304 | 832 | -537 | 581 | 545 | 1,753 | 504 | |
OPM OPM% | -3.0 | 3.9 | 8.8 | -3.1 | 4.2 | 4.2 | 9.3 | -9.8 | 7.7 | 6.4 | 14.2 | 6.5 |
| 192 | 118 | 170 | 111 | 128 | 126 | 159 | 185 | 189 | 235 | 260 | 226 | |
Interest Expense Interest ExpenseCr | 180 | 190 | 193 | 162 | 201 | 184 | 201 | 181 | 195 | 182 | 198 | 140 |
Depreciation DepreciationCr | 60 | 61 | 68 | 59 | 60 | 68 | 85 | 75 | 75 | 78 | 88 | 82 |
PBT PBTCr | -202 | 85 | 636 | -279 | 141 | 179 | 704 | -608 | 499 | 520 | 1,728 | 508 |
| -139 | 24 | 147 | -68 | 35 | 44 | 200 | -153 | 124 | 129 | 437 | 131 | |
| -63 | 60 | 490 | -211 | 106 | 135 | 504 | -456 | 375 | 390 | 1,290 | 377 | |
Growth YoY PAT Growth YoY% | -620.7 | 42.7 | -25.6 | -3.3 | 268.5 | 123.3 | 3.0 | -115.5 | 253.2 | 189.8 | 155.8 | 182.7 |
NPM NPM% | -1.2 | 1.1 | 5.9 | -3.9 | 1.6 | 1.9 | 5.6 | -8.3 | 5.0 | 4.6 | 10.5 | 4.9 |
| -0.2 | 0.2 | 1.4 | -0.6 | 0.3 | 0.4 | 1.4 | -1.3 | 1.1 | 1.1 | 3.7 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,125 | 5,504 | 8,260 | 5,485 | 6,584 | 7,277 | 8,993 | 5,487 | 7,512 | 8,473 | 12,310 | 7,698 | |
Growth YoY Revenue Growth YoY% | -1.5 | 4.6 | 0.4 | 9.6 | 28.5 | 32.2 | 8.9 | 0.0 | 14.1 | 16.4 | 36.9 | 40.3 |
| 5,279 | 5,287 | 7,532 | 5,654 | 6,309 | 6,973 | 8,162 | 6,024 | 6,931 | 7,928 | 10,557 | 7,194 | |
| -154 | 217 | 728 | -169 | 275 | 304 | 832 | -537 | 581 | 545 | 1,753 | 504 | |
OPM OPM% | -3.0 | 3.9 | 8.8 | -3.1 | 4.2 | 4.2 | 9.3 | -9.8 | 7.7 | 6.4 | 14.2 | 6.5 |
| 192 | 118 | 170 | 111 | 128 | 126 | 159 | 185 | 189 | 235 | 260 | 226 | |
Interest Expense Interest ExpenseCr | 180 | 190 | 193 | 162 | 201 | 184 | 201 | 181 | 195 | 182 | 198 | 140 |
Depreciation DepreciationCr | 60 | 61 | 68 | 59 | 60 | 68 | 85 | 75 | 75 | 78 | 88 | 82 |
PBT PBTCr | -202 | 85 | 636 | -279 | 141 | 179 | 704 | -608 | 499 | 520 | 1,728 | 508 |
| -139 | 24 | 147 | -68 | 35 | 44 | 200 | -153 | 124 | 129 | 437 | 131 | |
| -63 | 60 | 490 | -211 | 106 | 135 | 504 | -456 | 375 | 390 | 1,290 | 377 | |
Growth YoY PAT Growth YoY% | -620.7 | 42.7 | -25.6 | -3.3 | 268.5 | 123.3 | 3.0 | -115.5 | 253.2 | 189.8 | 155.8 | 182.7 |
NPM NPM% | -1.2 | 1.1 | 5.9 | -3.9 | 1.6 | 1.9 | 5.6 | -8.3 | 5.0 | 4.6 | 10.5 | 4.9 |
| -0.2 | 0.2 | 1.4 | -0.6 | 0.3 | 0.4 | 1.4 | -1.3 | 1.1 | 1.1 | 3.7 | 1.1 |
| 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 | 25,520 | 28,477 | 28,827 | 30,441 | 21,463 | 17,309 | 21,211 | 23,365 | 23,893 | 28,339 | 33,782 | 35,993 |
Growth Revenue Growth% | -17.3 | 11.6 | 1.2 | 5.6 | -29.5 | -19.4 | 22.6 | 10.2 | 2.3 | 18.6 | 19.2 | 27.0 |
| 26,877 | 27,420 | 26,859 | 28,313 | 21,701 | 20,450 | 20,476 | 22,412 | 23,280 | 27,098 | 31,440 | 32,610 | |
| -1,357 | 1,057 | 1,969 | 2,128 | -237 | -3,141 | 736 | 953 | 613 | 1,242 | 2,342 | 3,383 | |
OPM OPM% | -5.3 | 3.7 | 6.8 | 7.0 | -1.1 | -18.1 | 3.5 | 4.1 | 2.6 | 4.4 | 6.9 | 9.4 |
| 1,492 | 730 | 288 | 476 | 590 | 393 | 405 | 545 | 610 | 524 | 869 | 909 | |
Interest Expense Interest ExpenseCr | 360 | 351 | 255 | 288 | 508 | 374 | 356 | 521 | 731 | 748 | 756 | 715 |
Depreciation DepreciationCr | 937 | 850 | 787 | 476 | 503 | 473 | 314 | 260 | 249 | 272 | 316 | 323 |
PBT PBTCr | -1,161 | 586 | 1,215 | 1,840 | -659 | -3,596 | 470 | 716 | 243 | 746 | 2,139 | 3,254 |
| -456 | 130 | 777 | 837 | 809 | -896 | 26 | 61 | -40 | 212 | 538 | 822 | |
PAT PATCr | -706 | 455 | 438 | 1,002 | -1,468 | -2,700 | 445 | 654 | 282 | 534 | 1,600 | 2,432 |
Growth PAT Growth% | -148.7 | 164.5 | -3.7 | 128.8 | -246.5 | -83.9 | 116.5 | 47.1 | -56.9 | 89.2 | 199.7 | 739.4 |
NPM NPM% | -2.8 | 1.6 | 1.5 | 3.3 | -6.8 | -15.6 | 2.1 | 2.8 | 1.2 | 1.9 | 4.7 | 6.8 |
| -1.9 | 0.8 | 1.2 | 2.8 | -4.2 | -7.8 | 1.3 | 1.9 | 0.8 | 1.5 | 4.6 | 7.0 |
| 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 | 25,520 | 28,477 | 28,827 | 30,441 | 21,463 | 17,309 | 21,211 | 23,365 | 23,893 | 28,339 | 33,782 | 35,993 |
Growth Revenue Growth% | -17.3 | 11.6 | 1.2 | 5.6 | -29.5 | -19.4 | 22.6 | 10.2 | 2.3 | 18.6 | 19.2 | 27.0 |
| 26,877 | 27,420 | 26,859 | 28,313 | 21,701 | 20,450 | 20,476 | 22,412 | 23,280 | 27,098 | 31,440 | 32,610 | |
| -1,357 | 1,057 | 1,969 | 2,128 | -237 | -3,141 | 736 | 953 | 613 | 1,242 | 2,342 | 3,383 | |
OPM OPM% | -5.3 | 3.7 | 6.8 | 7.0 | -1.1 | -18.1 | 3.5 | 4.1 | 2.6 | 4.4 | 6.9 | 9.4 |
| 1,492 | 730 | 288 | 476 | 590 | 393 | 405 | 545 | 610 | 524 | 869 | 909 | |
Interest Expense Interest ExpenseCr | 360 | 351 | 255 | 288 | 508 | 374 | 356 | 521 | 731 | 748 | 756 | 715 |
Depreciation DepreciationCr | 937 | 850 | 787 | 476 | 503 | 473 | 314 | 260 | 249 | 272 | 316 | 323 |
PBT PBTCr | -1,161 | 586 | 1,215 | 1,840 | -659 | -3,596 | 470 | 716 | 243 | 746 | 2,139 | 3,254 |
| -456 | 130 | 777 | 837 | 809 | -896 | 26 | 61 | -40 | 212 | 538 | 822 | |
PAT PATCr | -706 | 455 | 438 | 1,002 | -1,468 | -2,700 | 445 | 654 | 282 | 534 | 1,600 | 2,432 |
Growth PAT Growth% | -148.7 | 164.5 | -3.7 | 128.8 | -246.5 | -83.9 | 116.5 | 47.1 | -56.9 | 89.2 | 199.7 | 739.4 |
NPM NPM% | -2.8 | 1.6 | 1.5 | 3.3 | -6.8 | -15.6 | 2.1 | 2.8 | 1.2 | 1.9 | 4.7 | 6.8 |
| -1.9 | 0.8 | 1.2 | 2.8 | -4.2 | -7.8 | 1.3 | 1.9 | 0.8 | 1.5 | 4.6 | 7.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 490 | 490 | 734 | 696 | 696 | 696 | 696 | 696 | 696 | 696 | 696 |
Reserves ReservesCr | 31,825 | 31,899 | 31,601 | 30,208 | 27,964 | 25,287 | 25,810 | 23,682 | 23,742 | 24,026 | 25,450 |
| 20,741 | 20,143 | 21,868 | 23,055 | 22,608 | 20,357 | 21,371 | 23,480 | 25,247 | 28,226 | 32,302 | |
| 12,265 | 8,817 | 9,275 | 9,982 | 8,488 | 8,911 | 8,366 | 9,062 | 9,316 | 15,135 | 17,737 | |
| 65,320 | 61,347 | 63,474 | 63,934 | 59,749 | 55,240 | 56,244 | 56,920 | 59,002 | 68,083 | 76,186 | |
| 45,140 | 42,904 | 42,143 | 38,381 | 32,711 | 28,343 | 27,862 | 29,095 | 34,542 | 42,760 | 51,455 | |
| 20,181 | 18,443 | 21,330 | 25,553 | 27,037 | 26,897 | 28,382 | 27,826 | 24,460 | 25,323 | 24,730 | |
| 65,320 | 61,347 | 63,474 | 63,934 | 59,749 | 55,240 | 56,244 | 56,920 | 59,002 | 68,083 | 76,186 |
| 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 | 490 | 490 | 734 | 696 | 696 | 696 | 696 | 696 | 696 | 696 | 696 |
Reserves ReservesCr | 31,825 | 31,899 | 31,601 | 30,208 | 27,964 | 25,287 | 25,810 | 23,682 | 23,742 | 24,026 | 25,450 |
| 20,741 | 20,143 | 21,868 | 23,055 | 22,608 | 20,357 | 21,371 | 23,480 | 25,247 | 28,226 | 32,302 | |
| 12,265 | 8,817 | 9,275 | 9,982 | 8,488 | 8,911 | 8,366 | 9,062 | 9,316 | 15,135 | 17,737 | |
| 65,320 | 61,347 | 63,474 | 63,934 | 59,749 | 55,240 | 56,244 | 56,920 | 59,002 | 68,083 | 76,186 | |
| 45,140 | 42,904 | 42,143 | 38,381 | 32,711 | 28,343 | 27,862 | 29,095 | 34,542 | 42,760 | 51,455 | |
| 20,181 | 18,443 | 21,330 | 25,553 | 27,037 | 26,897 | 28,382 | 27,826 | 24,460 | 25,323 | 24,730 | |
| 65,320 | 61,347 | 63,474 | 63,934 | 59,749 | 55,240 | 56,244 | 56,920 | 59,002 | 68,083 | 76,186 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 374 | 560 | 989 | -3,860 | -2,892 | 560 | 660 | -741 | -3,713 | 2,192 | 5,837 | |
| 23 | -565 | 961 | 1,919 | 1,877 | -43 | -1,125 | 1,480 | 1,331 | -2,731 | -3,035 | |
| -122 | -468 | -667 | -32 | 1,622 | -394 | -329 | 89 | 2,656 | -857 | -1,806 | |
Net Cash Flow Net Cash FlowCr | 275 | -473 | 1,283 | -1,973 | 608 | 123 | -795 | 829 | 274 | -1,396 | 996 |
Free Cash Flow Free Cash FlowCr | -178 | 227 | 719 | -4,284 | -3,276 | 311 | 498 | -921 | -3,936 | 1,902 | 5,261 |
CFO To PAT CFO To PAT% | -53.1 | 123.1 | 225.7 | -385.1 | 196.9 | -20.7 | 148.5 | -113.2 | -1,315.6 | 410.6 | 364.8 |
CFO To EBITDA CFO To EBITDA% | -27.6 | 53.0 | 50.2 | -181.4 | 1,218.1 | -17.8 | 89.8 | -77.8 | -606.1 | 176.6 | 249.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 374 | 560 | 989 | -3,860 | -2,892 | 560 | 660 | -741 | -3,713 | 2,192 | 5,837 | |
| 23 | -565 | 961 | 1,919 | 1,877 | -43 | -1,125 | 1,480 | 1,331 | -2,731 | -3,035 | |
| -122 | -468 | -667 | -32 | 1,622 | -394 | -329 | 89 | 2,656 | -857 | -1,806 | |
Net Cash Flow Net Cash FlowCr | 275 | -473 | 1,283 | -1,973 | 608 | 123 | -795 | 829 | 274 | -1,396 | 996 |
Free Cash Flow Free Cash FlowCr | -178 | 227 | 719 | -4,284 | -3,276 | 311 | 498 | -921 | -3,936 | 1,902 | 5,261 |
CFO To PAT CFO To PAT% | -53.1 | 123.1 | 225.7 | -385.1 | 196.9 | -20.7 | 148.5 | -113.2 | -1,315.6 | 410.6 | 364.8 |
CFO To EBITDA CFO To EBITDA% | -27.6 | 53.0 | 50.2 | -181.4 | 1,218.1 | -17.8 | 89.8 | -77.8 | -606.1 | 176.6 | 249.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 27,841 | 39,920 | 29,885 | 26,081 | 7,243 | 16,975 | 17,184 | 24,420 | 86,077 | 75,230 | 85,502 | 1,48,266 |
Price To Earnings Price To Earnings | 87.2 | 67.8 | 25.9 | 38.5 | 37.3 | 305.2 | 141.2 | 53.4 | 60.9 | |||
Price To Sales Price To Sales | 1.1 | 1.4 | 1.0 | 0.9 | 0.3 | 1.0 | 0.8 | 1.1 | 3.6 | 2.6 | 2.5 | 4.1 |
Price To Book Price To Book | 0.9 | 1.2 | 0.9 | 0.8 | 0.3 | 0.7 | 0.7 | 1.0 | 3.5 | 3.0 | 3.3 | 5.7 |
EV To EBITDA EV To EBITDA | -13.2 | 27.9 | 9.5 | 9.9 | -24.9 | -4.8 | 20.2 | 24.3 | 144.9 | 61.7 | 34.9 | 43.5 |
GPM GPM% | 31.9 | 35.6 | 38.5 | 37.4 | 31.4 | 28.5 | 27.5 | 27.4 | 26.9 | 30.8 | 29.5 | 29.5 |
OPM OPM% | -5.3 | 3.7 | 6.8 | 7.0 | -1.1 | -18.1 | 3.5 | 4.1 | 2.6 | 4.4 | 6.9 | 9.4 |
NPM NPM% | -2.8 | 1.6 | 1.5 | 3.3 | -6.8 | -15.6 | 2.1 | 2.8 | 1.2 | 1.9 | 4.7 | 6.8 |
ROCE ROCE% | -2.5 | 2.9 | 4.5 | 6.4 | -0.5 | -10.4 | 2.6 | 4.2 | 2.9 | 4.4 | 8.4 | 8.4 |
ROE ROE% | -2.2 | 1.4 | 1.4 | 3.2 | -5.1 | -10.4 | 1.7 | 2.7 | 1.1 | 2.2 | 6.1 | 6.1 |
ROA ROA% | -1.1 | 0.7 | 0.7 | 1.6 | -2.5 | -4.9 | 0.8 | 1.1 | 0.5 | 0.8 | 2.1 | 2.1 |
| 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 | 27,841 | 39,920 | 29,885 | 26,081 | 7,243 | 16,975 | 17,184 | 24,420 | 86,077 | 75,230 | 85,502 | 1,48,266 |
Price To Earnings Price To Earnings | 87.2 | 67.8 | 25.9 | 38.5 | 37.3 | 305.2 | 141.2 | 53.4 | 60.9 | |||
Price To Sales Price To Sales | 1.1 | 1.4 | 1.0 | 0.9 | 0.3 | 1.0 | 0.8 | 1.1 | 3.6 | 2.6 | 2.5 | 4.1 |
Price To Book Price To Book | 0.9 | 1.2 | 0.9 | 0.8 | 0.3 | 0.7 | 0.7 | 1.0 | 3.5 | 3.0 | 3.3 | 5.7 |
EV To EBITDA EV To EBITDA | -13.2 | 27.9 | 9.5 | 9.9 | -24.9 | -4.8 | 20.2 | 24.3 | 144.9 | 61.7 | 34.9 | 43.5 |
GPM GPM% | 31.9 | 35.6 | 38.5 | 37.4 | 31.4 | 28.5 | 27.5 | 27.4 | 26.9 | 30.8 | 29.5 | 29.5 |
OPM OPM% | -5.3 | 3.7 | 6.8 | 7.0 | -1.1 | -18.1 | 3.5 | 4.1 | 2.6 | 4.4 | 6.9 | 9.4 |
NPM NPM% | -2.8 | 1.6 | 1.5 | 3.3 | -6.8 | -15.6 | 2.1 | 2.8 | 1.2 | 1.9 | 4.7 | 6.8 |
ROCE ROCE% | -2.5 | 2.9 | 4.5 | 6.4 | -0.5 | -10.4 | 2.6 | 4.2 | 2.9 | 4.4 | 8.4 | 8.4 |
ROE ROE% | -2.2 | 1.4 | 1.4 | 3.2 | -5.1 | -10.4 | 1.7 | 2.7 | 1.1 | 2.2 | 6.1 | 6.1 |
ROA ROA% | -1.1 | 0.7 | 0.7 | 1.6 | -2.5 | -4.9 | 0.8 | 1.1 | 0.5 | 0.8 | 2.1 | 2.1 |
Documents — Bharat Heavy Electricals Ltd
Concall Transcript Summaries — Bharat Heavy Electricals Ltd