| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 422 | 481 | 599 | 570 | 518 | 590 | 671 | 589 | 646 | 675 | 712 | 629 | |
Growth YoY Revenue Growth YoY% | -2.3 | 8.4 | 34.1 | 32.4 | 22.9 | 22.8 | 12.1 | 3.4 | 24.8 | 14.4 | 6.0 | 6.7 |
| 359 | 394 | 488 | 462 | 423 | 500 | 586 | 488 | 538 | 567 | 603 | 530 | |
| 62 | 87 | 111 | 108 | 95 | 90 | 86 | 102 | 108 | 108 | 109 | 99 | |
OPM OPM% | 14.8 | 18.1 | 18.5 | 18.9 | 18.4 | 15.3 | 12.8 | 17.2 | 16.8 | 16.0 | 15.3 | 15.7 |
| 15 | 5 | 8 | 9 | 6 | 23 | 36 | 12 | 6 | 7 | 3 | 12 | |
Interest Expense Interest ExpenseCr | 23 | 25 | 23 | 22 | 22 | 25 | 25 | 24 | 23 | 24 | 25 | 28 |
Depreciation DepreciationCr | 28 | 27 | 22 | 23 | 21 | 25 | 26 | 25 | 24 | 23 | 27 | 29 |
PBT PBTCr | 28 | 41 | 73 | 72 | 59 | 64 | 71 | 65 | 67 | 68 | 60 | 54 |
| 8 | 11 | 21 | 18 | 14 | 11 | 18 | 18 | 16 | 17 | 15 | 14 | |
| 20 | 30 | 52 | 53 | 45 | 52 | 53 | 47 | 51 | 50 | 45 | 40 | |
Growth YoY PAT Growth YoY% | -10.6 | 29.4 | 139.3 | 180.0 | 126.4 | 76.8 | 2.5 | -12.1 | 13.6 | -3.5 | -16.1 | -15.2 |
NPM NPM% | 4.7 | 6.2 | 8.7 | 9.4 | 8.7 | 8.9 | 7.9 | 8.0 | 7.9 | 7.5 | 6.3 | 6.3 |
| 2.7 | 4.0 | 6.2 | 6.3 | 5.3 | 6.2 | 6.3 | 5.5 | 6.0 | 6.0 | 5.3 | 4.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 422 | 481 | 599 | 570 | 518 | 590 | 671 | 589 | 646 | 675 | 712 | 629 | |
Growth YoY Revenue Growth YoY% | -2.3 | 8.4 | 34.1 | 32.4 | 22.9 | 22.8 | 12.1 | 3.4 | 24.8 | 14.4 | 6.0 | 6.7 |
| 359 | 394 | 488 | 462 | 423 | 500 | 586 | 488 | 538 | 567 | 603 | 530 | |
| 62 | 87 | 111 | 108 | 95 | 90 | 86 | 102 | 108 | 108 | 109 | 99 | |
OPM OPM% | 14.8 | 18.1 | 18.5 | 18.9 | 18.4 | 15.3 | 12.8 | 17.2 | 16.8 | 16.0 | 15.3 | 15.7 |
| 15 | 5 | 8 | 9 | 6 | 23 | 36 | 12 | 6 | 7 | 3 | 12 | |
Interest Expense Interest ExpenseCr | 23 | 25 | 23 | 22 | 22 | 25 | 25 | 24 | 23 | 24 | 25 | 28 |
Depreciation DepreciationCr | 28 | 27 | 22 | 23 | 21 | 25 | 26 | 25 | 24 | 23 | 27 | 29 |
PBT PBTCr | 28 | 41 | 73 | 72 | 59 | 64 | 71 | 65 | 67 | 68 | 60 | 54 |
| 8 | 11 | 21 | 18 | 14 | 11 | 18 | 18 | 16 | 17 | 15 | 14 | |
| 20 | 30 | 52 | 53 | 45 | 52 | 53 | 47 | 51 | 50 | 45 | 40 | |
Growth YoY PAT Growth YoY% | -10.6 | 29.4 | 139.3 | 180.0 | 126.4 | 76.8 | 2.5 | -12.1 | 13.6 | -3.5 | -16.1 | -15.2 |
NPM NPM% | 4.7 | 6.2 | 8.7 | 9.4 | 8.7 | 8.9 | 7.9 | 8.0 | 7.9 | 7.5 | 6.3 | 6.3 |
| 2.7 | 4.0 | 6.2 | 6.3 | 5.3 | 6.2 | 6.3 | 5.5 | 6.0 | 6.0 | 5.3 | 4.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 851 | 1,155 | 1,341 | 1,797 | 1,529 | 880 | 1,340 | 1,799 | 1,932 | 2,350 | 2,623 | 2,662 |
Growth Revenue Growth% | 53.2 | 35.7 | 16.1 | 34.0 | -14.9 | -42.5 | 52.3 | 34.2 | 7.4 | 21.6 | 11.6 | 12.4 |
| 738 | 951 | 1,137 | 1,545 | 1,272 | 743 | 1,121 | 1,447 | 1,600 | 1,970 | 2,195 | 2,238 | |
| 114 | 204 | 204 | 251 | 257 | 136 | 219 | 351 | 331 | 379 | 427 | 424 | |
OPM OPM% | 13.4 | 17.7 | 15.2 | 14.0 | 16.8 | 15.5 | 16.3 | 19.5 | 17.1 | 16.1 | 16.3 | 15.9 |
| 7 | 10 | 25 | 36 | 25 | 29 | 12 | 10 | 33 | 74 | 27 | 27 | |
Interest Expense Interest ExpenseCr | 32 | 42 | 40 | 49 | 65 | 70 | 67 | 89 | 96 | 93 | 96 | 100 |
Depreciation DepreciationCr | 16 | 65 | 67 | 89 | 114 | 90 | 99 | 136 | 101 | 95 | 99 | 103 |
PBT PBTCr | 68 | 106 | 122 | 149 | 103 | 5 | 65 | 136 | 167 | 265 | 259 | 248 |
| 25 | 37 | 42 | 52 | 12 | 3 | 17 | 41 | 47 | 61 | 66 | 62 | |
PAT PATCr | 43 | 69 | 80 | 97 | 91 | 2 | 48 | 95 | 120 | 204 | 193 | 186 |
Growth PAT Growth% | 35.5 | 59.9 | 14.6 | 22.3 | -6.4 | -98.3 | 3,016.9 | 99.5 | 26.3 | 69.3 | -5.2 | -5.8 |
NPM NPM% | 5.1 | 6.0 | 5.9 | 5.4 | 6.0 | 0.2 | 3.6 | 5.3 | 6.2 | 8.7 | 7.4 | 7.0 |
| 10.9 | 17.2 | 13.8 | 14.3 | 13.4 | 0.2 | 7.0 | 14.0 | 16.1 | 24.1 | 22.8 | 22.0 |
| 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 | 851 | 1,155 | 1,341 | 1,797 | 1,529 | 880 | 1,340 | 1,799 | 1,932 | 2,350 | 2,623 | 2,662 |
Growth Revenue Growth% | 53.2 | 35.7 | 16.1 | 34.0 | -14.9 | -42.5 | 52.3 | 34.2 | 7.4 | 21.6 | 11.6 | 12.4 |
| 738 | 951 | 1,137 | 1,545 | 1,272 | 743 | 1,121 | 1,447 | 1,600 | 1,970 | 2,195 | 2,238 | |
| 114 | 204 | 204 | 251 | 257 | 136 | 219 | 351 | 331 | 379 | 427 | 424 | |
OPM OPM% | 13.4 | 17.7 | 15.2 | 14.0 | 16.8 | 15.5 | 16.3 | 19.5 | 17.1 | 16.1 | 16.3 | 15.9 |
| 7 | 10 | 25 | 36 | 25 | 29 | 12 | 10 | 33 | 74 | 27 | 27 | |
Interest Expense Interest ExpenseCr | 32 | 42 | 40 | 49 | 65 | 70 | 67 | 89 | 96 | 93 | 96 | 100 |
Depreciation DepreciationCr | 16 | 65 | 67 | 89 | 114 | 90 | 99 | 136 | 101 | 95 | 99 | 103 |
PBT PBTCr | 68 | 106 | 122 | 149 | 103 | 5 | 65 | 136 | 167 | 265 | 259 | 248 |
| 25 | 37 | 42 | 52 | 12 | 3 | 17 | 41 | 47 | 61 | 66 | 62 | |
PAT PATCr | 43 | 69 | 80 | 97 | 91 | 2 | 48 | 95 | 120 | 204 | 193 | 186 |
Growth PAT Growth% | 35.5 | 59.9 | 14.6 | 22.3 | -6.4 | -98.3 | 3,016.9 | 99.5 | 26.3 | 69.3 | -5.2 | -5.8 |
NPM NPM% | 5.1 | 6.0 | 5.9 | 5.4 | 6.0 | 0.2 | 3.6 | 5.3 | 6.2 | 8.7 | 7.4 | 7.0 |
| 10.9 | 17.2 | 13.8 | 14.3 | 13.4 | 0.2 | 7.0 | 14.0 | 16.1 | 24.1 | 22.8 | 22.0 |
| 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 | 6 | 40 | 68 | 68 | 68 | 68 | 68 | 68 | 85 | 85 | 85 |
Reserves ReservesCr | 163 | 256 | 680 | 775 | 858 | 861 | 897 | 993 | 1,432 | 1,634 | 1,824 |
| 524 | 607 | 794 | 973 | 966 | 907 | 1,013 | 1,195 | 1,343 | 1,454 | 1,657 | |
| 179 | 203 | 192 | 235 | 473 | 410 | 403 | 344 | 289 | 326 | 354 | |
| 876 | 1,109 | 1,734 | 2,051 | 2,364 | 2,246 | 2,381 | 2,612 | 3,149 | 3,500 | 3,922 | |
| 613 | 741 | 1,209 | 1,331 | 1,429 | 1,243 | 1,453 | 1,726 | 2,345 | 2,637 | 2,738 | |
| 263 | 368 | 524 | 720 | 935 | 1,002 | 928 | 886 | 805 | 864 | 1,184 | |
| 876 | 1,109 | 1,734 | 2,051 | 2,364 | 2,246 | 2,381 | 2,612 | 3,149 | 3,500 | 3,922 |
| 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 | 6 | 40 | 68 | 68 | 68 | 68 | 68 | 68 | 85 | 85 | 85 |
Reserves ReservesCr | 163 | 256 | 680 | 775 | 858 | 861 | 897 | 993 | 1,432 | 1,634 | 1,824 |
| 524 | 607 | 794 | 973 | 966 | 907 | 1,013 | 1,195 | 1,343 | 1,454 | 1,657 | |
| 179 | 203 | 192 | 235 | 473 | 410 | 403 | 344 | 289 | 326 | 354 | |
| 876 | 1,109 | 1,734 | 2,051 | 2,364 | 2,246 | 2,381 | 2,612 | 3,149 | 3,500 | 3,922 | |
| 613 | 741 | 1,209 | 1,331 | 1,429 | 1,243 | 1,453 | 1,726 | 2,345 | 2,637 | 2,738 | |
| 263 | 368 | 524 | 720 | 935 | 1,002 | 928 | 886 | 805 | 864 | 1,184 | |
| 876 | 1,109 | 1,734 | 2,051 | 2,364 | 2,246 | 2,381 | 2,612 | 3,149 | 3,500 | 3,922 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -16 | 136 | 85 | 70 | 357 | 77 | 34 | 101 | -39 | 52 | 223 | |
| -70 | -120 | -414 | -16 | -277 | -122 | -23 | -61 | -152 | -9 | -153 | |
| 89 | -9 | 331 | -38 | -3 | -53 | 1 | -34 | 182 | 2 | -43 | |
Net Cash Flow Net Cash FlowCr | 4 | 7 | 2 | 17 | 78 | -98 | 12 | 7 | -10 | 45 | 27 |
Free Cash Flow Free Cash FlowCr | -92 | 23 | -52 | -154 | 93 | -35 | -65 | 12 | -123 | -44 | 52 |
CFO To PAT CFO To PAT% | -36.0 | 195.3 | 106.8 | 72.4 | 392.7 | 5,027.6 | 72.2 | 105.9 | -32.3 | 25.3 | 115.6 |
CFO To EBITDA CFO To EBITDA% | -13.8 | 66.4 | 41.7 | 28.0 | 139.3 | 56.4 | 15.8 | 28.7 | -11.7 | 13.6 | 52.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -16 | 136 | 85 | 70 | 357 | 77 | 34 | 101 | -39 | 52 | 223 | |
| -70 | -120 | -414 | -16 | -277 | -122 | -23 | -61 | -152 | -9 | -153 | |
| 89 | -9 | 331 | -38 | -3 | -53 | 1 | -34 | 182 | 2 | -43 | |
Net Cash Flow Net Cash FlowCr | 4 | 7 | 2 | 17 | 78 | -98 | 12 | 7 | -10 | 45 | 27 |
Free Cash Flow Free Cash FlowCr | -92 | 23 | -52 | -154 | 93 | -35 | -65 | 12 | -123 | -44 | 52 |
CFO To PAT CFO To PAT% | -36.0 | 195.3 | 106.8 | 72.4 | 392.7 | 5,027.6 | 72.2 | 105.9 | -32.3 | 25.3 | 115.6 |
CFO To EBITDA CFO To EBITDA% | -13.8 | 66.4 | 41.7 | 28.0 | 139.3 | 56.4 | 15.8 | 28.7 | -11.7 | 13.6 | 52.3 |
| 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 | 2,050 | 1,544 | 494 | 1,367 | 743 | 807 | 2,217 | 2,984 | 1,722 | 1,673 | ||
Price To Earnings Price To Earnings | 25.8 | 15.9 | 5.4 | 875.4 | 15.6 | 8.5 | 18.4 | 14.7 | 9.0 | 9.0 | ||
Price To Sales Price To Sales | 1.5 | 0.9 | 0.3 | 1.6 | 0.6 | 0.5 | 1.1 | 1.3 | 0.7 | 0.6 | ||
Price To Book Price To Book | 2.7 | 1.8 | 0.5 | 1.5 | 0.8 | 0.8 | 1.5 | 1.7 | 0.9 | 0.9 | ||
EV To EBITDA EV To EBITDA | 9.4 | 6.3 | 2.0 | 11.0 | 4.1 | 2.9 | 7.0 | 8.7 | 4.8 | 4.6 | ||
GPM GPM% | 26.8 | 29.4 | 27.4 | 25.6 | 30.2 | 31.3 | 30.3 | 32.4 | 32.9 | 30.9 | 29.3 | 29.3 |
OPM OPM% | 13.4 | 17.7 | 15.2 | 14.0 | 16.8 | 15.5 | 16.3 | 19.5 | 17.1 | 16.1 | 16.3 | 15.9 |
NPM NPM% | 5.1 | 6.0 | 5.9 | 5.4 | 6.0 | 0.2 | 3.6 | 5.3 | 6.2 | 8.7 | 7.4 | 7.0 |
ROCE ROCE% | 30.4 | 32.2 | 17.3 | 18.4 | 13.8 | 6.1 | 10.2 | 15.7 | 14.3 | 16.7 | 14.8 | 14.8 |
ROE ROE% | 25.7 | 23.5 | 10.6 | 11.5 | 9.8 | 0.2 | 5.0 | 9.0 | 7.9 | 11.9 | 10.1 | 10.1 |
ROA ROA% | 5.0 | 6.3 | 4.6 | 4.7 | 3.9 | 0.1 | 2.0 | 3.6 | 3.8 | 5.8 | 4.9 | 4.9 |
| 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 | 2,050 | 1,544 | 494 | 1,367 | 743 | 807 | 2,217 | 2,984 | 1,722 | 1,673 | ||
Price To Earnings Price To Earnings | 25.8 | 15.9 | 5.4 | 875.4 | 15.6 | 8.5 | 18.4 | 14.7 | 9.0 | 9.0 | ||
Price To Sales Price To Sales | 1.5 | 0.9 | 0.3 | 1.6 | 0.6 | 0.5 | 1.1 | 1.3 | 0.7 | 0.6 | ||
Price To Book Price To Book | 2.7 | 1.8 | 0.5 | 1.5 | 0.8 | 0.8 | 1.5 | 1.7 | 0.9 | 0.9 | ||
EV To EBITDA EV To EBITDA | 9.4 | 6.3 | 2.0 | 11.0 | 4.1 | 2.9 | 7.0 | 8.7 | 4.8 | 4.6 | ||
GPM GPM% | 26.8 | 29.4 | 27.4 | 25.6 | 30.2 | 31.3 | 30.3 | 32.4 | 32.9 | 30.9 | 29.3 | 29.3 |
OPM OPM% | 13.4 | 17.7 | 15.2 | 14.0 | 16.8 | 15.5 | 16.3 | 19.5 | 17.1 | 16.1 | 16.3 | 15.9 |
NPM NPM% | 5.1 | 6.0 | 5.9 | 5.4 | 6.0 | 0.2 | 3.6 | 5.3 | 6.2 | 8.7 | 7.4 | 7.0 |
ROCE ROCE% | 30.4 | 32.2 | 17.3 | 18.4 | 13.8 | 6.1 | 10.2 | 15.7 | 14.3 | 16.7 | 14.8 | 14.8 |
ROE ROE% | 25.7 | 23.5 | 10.6 | 11.5 | 9.8 | 0.2 | 5.0 | 9.0 | 7.9 | 11.9 | 10.1 | 10.1 |
ROA ROA% | 5.0 | 6.3 | 4.6 | 4.7 | 3.9 | 0.1 | 2.0 | 3.6 | 3.8 | 5.8 | 4.9 | 4.9 |
Documents — Capacite Infraprojects Ltd
Concall Transcript Summaries — Capacite Infraprojects Ltd