| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,002 | 1,979 | 2,192 | 2,228 | 2,413 | 2,516 | 2,753 | 2,878 | 2,923 | 3,175 | 3,442 | 3,281 | |
Growth YoY Revenue Growth YoY% | 18.0 | 12.9 | 15.2 | 18.9 | 20.5 | 27.1 | 25.6 | 29.2 | 21.1 | 26.2 | 25.0 | 14.0 |
| 1,693 | 1,718 | 1,908 | 1,900 | 2,118 | 2,185 | 2,406 | 2,497 | 2,546 | 2,778 | 2,975 | 2,884 | |
| 309 | 261 | 284 | 327 | 295 | 331 | 347 | 381 | 377 | 397 | 466 | 397 | |
OPM OPM% | 15.4 | 13.2 | 12.9 | 14.7 | 12.2 | 13.2 | 12.6 | 13.3 | 12.9 | 12.5 | 13.6 | 12.1 |
| 45 | 28 | 42 | 33 | 29 | 34 | 71 | 28 | 66 | 41 | 77 | 84 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 2 | 1 | 3 | 2 | 3 | 4 | 4 | 4 |
Depreciation DepreciationCr | 23 | 24 | 24 | 24 | 28 | 28 | 32 | 44 | 52 | 51 | 49 | 54 |
PBT PBTCr | 330 | 264 | 301 | 336 | 294 | 335 | 384 | 364 | 388 | 384 | 490 | 423 |
| 86 | 68 | 67 | 94 | 74 | 97 | 109 | 97 | 104 | 100 | 129 | 115 | |
| 242 | 748 | 234 | 241 | 220 | 238 | 274 | 267 | 284 | 284 | 363 | 308 | |
Growth YoY PAT Growth YoY% | 35.4 | 228.1 | -45.1 | 18.4 | -9.3 | -68.2 | 17.3 | 10.6 | 29.5 | 19.4 | 32.5 | 15.5 |
NPM NPM% | 12.1 | 37.8 | 10.7 | 10.8 | 9.1 | 9.4 | 10.0 | 9.3 | 9.7 | 8.9 | 10.6 | 9.4 |
| 1.6 | 4.9 | 1.5 | 1.6 | 1.4 | 1.6 | 1.8 | 1.8 | 1.8 | 1.8 | 2.3 | 2.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,002 | 1,979 | 2,192 | 2,228 | 2,413 | 2,516 | 2,753 | 2,878 | 2,923 | 3,175 | 3,442 | 3,281 | |
Growth YoY Revenue Growth YoY% | 18.0 | 12.9 | 15.2 | 18.9 | 20.5 | 27.1 | 25.6 | 29.2 | 21.1 | 26.2 | 25.0 | 14.0 |
| 1,693 | 1,718 | 1,908 | 1,900 | 2,118 | 2,185 | 2,406 | 2,497 | 2,546 | 2,778 | 2,975 | 2,884 | |
| 309 | 261 | 284 | 327 | 295 | 331 | 347 | 381 | 377 | 397 | 466 | 397 | |
OPM OPM% | 15.4 | 13.2 | 12.9 | 14.7 | 12.2 | 13.2 | 12.6 | 13.3 | 12.9 | 12.5 | 13.6 | 12.1 |
| 45 | 28 | 42 | 33 | 29 | 34 | 71 | 28 | 66 | 41 | 77 | 84 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 2 | 1 | 3 | 2 | 3 | 4 | 4 | 4 |
Depreciation DepreciationCr | 23 | 24 | 24 | 24 | 28 | 28 | 32 | 44 | 52 | 51 | 49 | 54 |
PBT PBTCr | 330 | 264 | 301 | 336 | 294 | 335 | 384 | 364 | 388 | 384 | 490 | 423 |
| 86 | 68 | 67 | 94 | 74 | 97 | 109 | 97 | 104 | 100 | 129 | 115 | |
| 242 | 748 | 234 | 241 | 220 | 238 | 274 | 267 | 284 | 284 | 363 | 308 | |
Growth YoY PAT Growth YoY% | 35.4 | 228.1 | -45.1 | 18.4 | -9.3 | -68.2 | 17.3 | 10.6 | 29.5 | 19.4 | 32.5 | 15.5 |
NPM NPM% | 12.1 | 37.8 | 10.7 | 10.8 | 9.1 | 9.4 | 10.0 | 9.3 | 9.7 | 8.9 | 10.6 | 9.4 |
| 1.6 | 4.9 | 1.5 | 1.6 | 1.4 | 1.6 | 1.8 | 1.8 | 1.8 | 1.8 | 2.3 | 2.0 |
| 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 | 5,269 | 5,517 | 6,189 | 7,998 | 5,110 | 2,964 | 5,484 | 6,973 | 8,046 | 9,909 | 12,418 | 12,821 |
Growth Revenue Growth% | -9.2 | 4.7 | 12.2 | 29.2 | -36.1 | -42.0 | 85.0 | 27.1 | 15.4 | 23.1 | 25.3 | 21.4 |
| 4,838 | 5,074 | 5,734 | 7,733 | 5,113 | 2,856 | 4,850 | 5,979 | 6,918 | 8,604 | 10,793 | 11,183 | |
| 430 | 442 | 455 | 265 | -4 | 107 | 633 | 993 | 1,128 | 1,305 | 1,625 | 1,638 | |
OPM OPM% | 8.2 | 8.0 | 7.3 | 3.3 | -0.1 | 3.6 | 11.6 | 14.3 | 14.0 | 13.2 | 13.1 | 12.8 |
| 1 | -7 | -405 | -116 | -861 | 1,655 | 285 | 120 | 128 | 162 | 209 | 268 | |
Interest Expense Interest ExpenseCr | 80 | 186 | 219 | 383 | 324 | 197 | 68 | 16 | 3 | 7 | 12 | 13 |
Depreciation DepreciationCr | 172 | 143 | 149 | 225 | 211 | 138 | 99 | 95 | 95 | 112 | 196 | 207 |
PBT PBTCr | 180 | 107 | -319 | -459 | -1,400 | 1,427 | 752 | 1,002 | 1,158 | 1,348 | 1,626 | 1,685 |
| 67 | 28 | 75 | 33 | -76 | 148 | 122 | 206 | 287 | 375 | 430 | 447 | |
PAT PATCr | 113 | 79 | -393 | -492 | -1,324 | 1,280 | 630 | 796 | 871 | 973 | 1,197 | 1,240 |
Growth PAT Growth% | -69.2 | -30.7 | -601.1 | -25.0 | -169.4 | 196.6 | -50.8 | 26.5 | 9.4 | 11.7 | 23.0 | 24.2 |
NPM NPM% | 2.1 | 1.4 | -6.4 | -6.2 | -25.9 | 43.2 | 11.5 | 11.4 | 10.8 | 9.8 | 9.6 | 9.7 |
| -7.3 | -7.8 | -11.5 | -8.0 | -34.5 | 14.9 | 6.7 | 6.3 | 9.3 | 6.4 | 7.7 | 7.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,269 | 5,517 | 6,189 | 7,998 | 5,110 | 2,964 | 5,484 | 6,973 | 8,046 | 9,909 | 12,418 | 12,821 |
Growth Revenue Growth% | -9.2 | 4.7 | 12.2 | 29.2 | -36.1 | -42.0 | 85.0 | 27.1 | 15.4 | 23.1 | 25.3 | 21.4 |
| 4,838 | 5,074 | 5,734 | 7,733 | 5,113 | 2,856 | 4,850 | 5,979 | 6,918 | 8,604 | 10,793 | 11,183 | |
| 430 | 442 | 455 | 265 | -4 | 107 | 633 | 993 | 1,128 | 1,305 | 1,625 | 1,638 | |
OPM OPM% | 8.2 | 8.0 | 7.3 | 3.3 | -0.1 | 3.6 | 11.6 | 14.3 | 14.0 | 13.2 | 13.1 | 12.8 |
| 1 | -7 | -405 | -116 | -861 | 1,655 | 285 | 120 | 128 | 162 | 209 | 268 | |
Interest Expense Interest ExpenseCr | 80 | 186 | 219 | 383 | 324 | 197 | 68 | 16 | 3 | 7 | 12 | 13 |
Depreciation DepreciationCr | 172 | 143 | 149 | 225 | 211 | 138 | 99 | 95 | 95 | 112 | 196 | 207 |
PBT PBTCr | 180 | 107 | -319 | -459 | -1,400 | 1,427 | 752 | 1,002 | 1,158 | 1,348 | 1,626 | 1,685 |
| 67 | 28 | 75 | 33 | -76 | 148 | 122 | 206 | 287 | 375 | 430 | 447 | |
PAT PATCr | 113 | 79 | -393 | -492 | -1,324 | 1,280 | 630 | 796 | 871 | 973 | 1,197 | 1,240 |
Growth PAT Growth% | -69.2 | -30.7 | -601.1 | -25.0 | -169.4 | 196.6 | -50.8 | 26.5 | 9.4 | 11.7 | 23.0 | 24.2 |
NPM NPM% | 2.1 | 1.4 | -6.4 | -6.2 | -25.9 | 43.2 | 11.5 | 11.4 | 10.8 | 9.8 | 9.6 | 9.7 |
| -7.3 | -7.8 | -11.5 | -8.0 | -34.5 | 14.9 | 6.7 | 6.3 | 9.3 | 6.4 | 7.7 | 7.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 125 | 125 | 125 | 125 | 125 | 268 | 288 | 305 | 305 | 306 | 315 |
Reserves ReservesCr | 4,464 | 3,977 | 2,582 | 2,005 | -2,081 | -389 | 696 | 1,485 | 2,712 | 3,538 | 7,655 |
| 2,861 | 3,138 | 3,258 | 6,082 | 5,929 | 3,599 | 2,858 | 2,125 | 2,484 | 3,126 | 4,198 | |
| 3,580 | 2,939 | 3,147 | 2,069 | 679 | 887 | 364 | 753 | 123 | 254 | 271 | |
| 11,038 | 10,188 | 9,119 | 10,336 | 4,652 | 4,402 | 4,226 | 4,669 | 5,626 | 7,417 | 12,668 | |
| 8,030 | 8,182 | 7,157 | 4,240 | 2,179 | 2,454 | 2,450 | 2,899 | 4,111 | 5,251 | 8,002 | |
| 3,008 | 2,007 | 1,962 | 6,096 | 2,473 | 1,948 | 1,776 | 1,770 | 1,515 | 2,166 | 4,665 | |
| 11,038 | 10,188 | 9,119 | 10,336 | 4,652 | 4,402 | 4,226 | 4,669 | 5,626 | 7,417 | 12,668 |
| 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 | 125 | 125 | 125 | 125 | 125 | 268 | 288 | 305 | 305 | 306 | 315 |
Reserves ReservesCr | 4,464 | 3,977 | 2,582 | 2,005 | -2,081 | -389 | 696 | 1,485 | 2,712 | 3,538 | 7,655 |
| 2,861 | 3,138 | 3,258 | 6,082 | 5,929 | 3,599 | 2,858 | 2,125 | 2,484 | 3,126 | 4,198 | |
| 3,580 | 2,939 | 3,147 | 2,069 | 679 | 887 | 364 | 753 | 123 | 254 | 271 | |
| 11,038 | 10,188 | 9,119 | 10,336 | 4,652 | 4,402 | 4,226 | 4,669 | 5,626 | 7,417 | 12,668 | |
| 8,030 | 8,182 | 7,157 | 4,240 | 2,179 | 2,454 | 2,450 | 2,899 | 4,111 | 5,251 | 8,002 | |
| 3,008 | 2,007 | 1,962 | 6,096 | 2,473 | 1,948 | 1,776 | 1,770 | 1,515 | 2,166 | 4,665 | |
| 11,038 | 10,188 | 9,119 | 10,336 | 4,652 | 4,402 | 4,226 | 4,669 | 5,626 | 7,417 | 12,668 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -61 | -540 | 380 | 811 | 692 | -242 | 483 | 947 | 1,028 | 916 | 702 | |
| 432 | 497 | -1,031 | -745 | -107 | -48 | 227 | -21 | -1,294 | -540 | -3,605 | |
| -222 | 50 | 514 | -213 | -528 | 590 | -800 | -612 | -246 | -167 | 2,794 | |
Net Cash Flow Net Cash FlowCr | 149 | 7 | -138 | -147 | 57 | 299 | -91 | 315 | -512 | 210 | -109 |
Free Cash Flow Free Cash FlowCr | 292 | -592 | 203 | 596 | 649 | -257 | 413 | 865 | 805 | 491 | -72 |
CFO To PAT CFO To PAT% | -53.6 | -687.8 | -96.5 | -165.0 | -52.2 | -18.9 | 76.7 | 118.9 | 118.0 | 94.2 | 58.7 |
CFO To EBITDA CFO To EBITDA% | -14.1 | -122.0 | 83.4 | 305.9 | -19,317.0 | -225.3 | 76.3 | 95.3 | 91.1 | 70.2 | 43.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -61 | -540 | 380 | 811 | 692 | -242 | 483 | 947 | 1,028 | 916 | 702 | |
| 432 | 497 | -1,031 | -745 | -107 | -48 | 227 | -21 | -1,294 | -540 | -3,605 | |
| -222 | 50 | 514 | -213 | -528 | 590 | -800 | -612 | -246 | -167 | 2,794 | |
Net Cash Flow Net Cash FlowCr | 149 | 7 | -138 | -147 | 57 | 299 | -91 | 315 | -512 | 210 | -109 |
Free Cash Flow Free Cash FlowCr | 292 | -592 | 203 | 596 | 649 | -257 | 413 | 865 | 805 | 491 | -72 |
CFO To PAT CFO To PAT% | -53.6 | -687.8 | -96.5 | -165.0 | -52.2 | -18.9 | 76.7 | 118.9 | 118.0 | 94.2 | 58.7 |
CFO To EBITDA CFO To EBITDA% | -14.1 | -122.0 | 83.4 | 305.9 | -19,317.0 | -225.3 | 76.3 | 95.3 | 91.1 | 70.2 | 43.2 |
| 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 | 3,084 | 4,864 | 4,873 | 2,679 | 320 | 8,945 | 27,287 | 45,822 | 82,468 | 97,595 | 1,03,252 | 1,41,004 |
Price To Earnings Price To Earnings | 6.9 | 29.9 | 47.6 | 57.8 | 100.2 | 85.6 | 112.7 | |||||
Price To Sales Price To Sales | 0.6 | 0.9 | 0.6 | 0.3 | 0.1 | 3.0 | 5.0 | 6.6 | 10.3 | 9.8 | 8.3 | 11.0 |
Price To Book Price To Book | 0.7 | 1.2 | 1.7 | 1.3 | -0.2 | -73.5 | 27.7 | 25.6 | 27.3 | 25.4 | 12.9 | 17.7 |
EV To EBITDA EV To EBITDA | 8.3 | 12.0 | 12.7 | 19.4 | -483.8 | 92.1 | 42.9 | 45.4 | 72.4 | 73.9 | 63.0 | 87.0 |
GPM GPM% | 28.4 | 26.6 | 26.1 | 31.8 | 29.2 | 27.8 | 24.4 | 26.2 | 26.9 | 26.3 | 27.6 | 27.6 |
OPM OPM% | 8.2 | 8.0 | 7.3 | 3.3 | -0.1 | 3.6 | 11.6 | 14.3 | 14.0 | 13.2 | 13.1 | 12.8 |
NPM NPM% | 2.1 | 1.4 | -6.4 | -6.2 | -25.9 | 43.2 | 11.5 | 11.4 | 10.8 | 9.8 | 9.6 | 9.7 |
ROCE ROCE% | 4.4 | 5.5 | -2.3 | -1.6 | 356.3 | 119.2 | 60.7 | 56.4 | 38.3 | 34.9 | 20.3 | 20.3 |
ROE ROE% | 2.5 | 1.9 | -14.5 | -23.1 | 67.7 | -1,050.6 | 63.9 | 44.5 | 28.9 | 25.3 | 15.0 | 15.0 |
ROA ROA% | 1.0 | 0.8 | -4.3 | -4.8 | -28.5 | 29.1 | 14.9 | 17.1 | 15.5 | 13.1 | 9.4 | 9.4 |
| 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 | 3,084 | 4,864 | 4,873 | 2,679 | 320 | 8,945 | 27,287 | 45,822 | 82,468 | 97,595 | 1,03,252 | 1,41,004 |
Price To Earnings Price To Earnings | 6.9 | 29.9 | 47.6 | 57.8 | 100.2 | 85.6 | 112.7 | |||||
Price To Sales Price To Sales | 0.6 | 0.9 | 0.6 | 0.3 | 0.1 | 3.0 | 5.0 | 6.6 | 10.3 | 9.8 | 8.3 | 11.0 |
Price To Book Price To Book | 0.7 | 1.2 | 1.7 | 1.3 | -0.2 | -73.5 | 27.7 | 25.6 | 27.3 | 25.4 | 12.9 | 17.7 |
EV To EBITDA EV To EBITDA | 8.3 | 12.0 | 12.7 | 19.4 | -483.8 | 92.1 | 42.9 | 45.4 | 72.4 | 73.9 | 63.0 | 87.0 |
GPM GPM% | 28.4 | 26.6 | 26.1 | 31.8 | 29.2 | 27.8 | 24.4 | 26.2 | 26.9 | 26.3 | 27.6 | 27.6 |
OPM OPM% | 8.2 | 8.0 | 7.3 | 3.3 | -0.1 | 3.6 | 11.6 | 14.3 | 14.0 | 13.2 | 13.1 | 12.8 |
NPM NPM% | 2.1 | 1.4 | -6.4 | -6.2 | -25.9 | 43.2 | 11.5 | 11.4 | 10.8 | 9.8 | 9.6 | 9.7 |
ROCE ROCE% | 4.4 | 5.5 | -2.3 | -1.6 | 356.3 | 119.2 | 60.7 | 56.4 | 38.3 | 34.9 | 20.3 | 20.3 |
ROE ROE% | 2.5 | 1.9 | -14.5 | -23.1 | 67.7 | -1,050.6 | 63.9 | 44.5 | 28.9 | 25.3 | 15.0 | 15.0 |
ROA ROA% | 1.0 | 0.8 | -4.3 | -4.8 | -28.5 | 29.1 | 14.9 | 17.1 | 15.5 | 13.1 | 9.4 | 9.4 |
Documents — CG Power & Industrial Solutions Ltd
Concall Transcript Summaries — CG Power & Industrial Solutions Ltd