| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 35 | 112 | 46 | 104 | 49 | 168 | 84 | |
Growth YoY Revenue Growth YoY% | 42.3 | 49.8 | 81.1 | ||||
| 25 | 89 | 35 | 76 | 38 | 149 | 73 | |
| 10 | 23 | 11 | 28 | 11 | 19 | 11 | |
OPM OPM% | 27.4 | 20.1 | 23.7 | 26.8 | 23.0 | 11.3 | 13.6 |
| 0 | 2 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 9 | 5 | 5 | 4 |
Depreciation DepreciationCr | 5 | 5 | 4 | 9 | 5 | 3 | 3 |
PBT PBTCr | 1 | 15 | 2 | 10 | 2 | 12 | 5 |
| 0 | 5 | 1 | 2 | 0 | 4 | 1 | |
| 1 | 11 | 2 | 8 | 2 | 7 | 4 | |
Growth YoY PAT Growth YoY% | 64.2 | -31.7 | 113.2 | ||||
NPM NPM% | 3.1 | 9.6 | 3.9 | 7.6 | 3.5 | 4.4 | 4.6 |
| 0.4 | 4.4 | 0.7 | 2.5 | 0.7 | 2.8 | 1.2 |
| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 35 | 112 | 46 | 104 | 49 | 168 | 84 | |
Growth YoY Revenue Growth YoY% | 42.3 | 49.8 | 81.1 | ||||
| 25 | 89 | 35 | 76 | 38 | 149 | 73 | |
| 10 | 23 | 11 | 28 | 11 | 19 | 11 | |
OPM OPM% | 27.4 | 20.1 | 23.7 | 26.8 | 23.0 | 11.3 | 13.6 |
| 0 | 2 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 9 | 5 | 5 | 4 |
Depreciation DepreciationCr | 5 | 5 | 4 | 9 | 5 | 3 | 3 |
PBT PBTCr | 1 | 15 | 2 | 10 | 2 | 12 | 5 |
| 0 | 5 | 1 | 2 | 0 | 4 | 1 | |
| 1 | 11 | 2 | 8 | 2 | 7 | 4 | |
Growth YoY PAT Growth YoY% | 64.2 | -31.7 | 113.2 | ||||
NPM NPM% | 3.1 | 9.6 | 3.9 | 7.6 | 3.5 | 4.4 | 4.6 |
| 0.4 | 4.4 | 0.7 | 2.5 | 0.7 | 2.8 | 1.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 91 | 110 | 162 | 242 | 261 | 321 | 405 |
Growth Revenue Growth% | 20.4 | 47.4 | 49.3 | 8.2 | 22.6 | ||
| 76 | 94 | 135 | 199 | 205 | 263 | 335 | |
| 15 | 16 | 27 | 43 | 56 | 58 | 69 | |
OPM OPM% | 16.3 | 14.2 | 16.7 | 17.6 | 21.6 | 18.1 | 17.1 |
| 0 | 0 | 0 | 0 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 5 | 7 | 12 | 18 | 22 |
Depreciation DepreciationCr | 5 | 5 | 6 | 11 | 18 | 17 | 20 |
PBT PBTCr | 6 | 7 | 17 | 25 | 28 | 24 | 29 |
| 2 | 2 | 5 | 6 | 7 | 7 | 9 | |
PAT PATCr | 4 | 5 | 12 | 19 | 21 | 17 | 21 |
Growth PAT Growth% | 17.5 | 131.0 | 55.7 | 12.5 | -19.4 | ||
NPM NPM% | 4.9 | 4.8 | 7.4 | 7.8 | 8.1 | 5.3 | 5.2 |
| 29.6 | 34.8 | 6.7 | 8.7 | 8.6 | 6.5 | 7.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 91 | 110 | 162 | 242 | 261 | 321 | 405 |
Growth Revenue Growth% | 20.4 | 47.4 | 49.3 | 8.2 | 22.6 | ||
| 76 | 94 | 135 | 199 | 205 | 263 | 335 | |
| 15 | 16 | 27 | 43 | 56 | 58 | 69 | |
OPM OPM% | 16.3 | 14.2 | 16.7 | 17.6 | 21.6 | 18.1 | 17.1 |
| 0 | 0 | 0 | 0 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 5 | 7 | 12 | 18 | 22 |
Depreciation DepreciationCr | 5 | 5 | 6 | 11 | 18 | 17 | 20 |
PBT PBTCr | 6 | 7 | 17 | 25 | 28 | 24 | 29 |
| 2 | 2 | 5 | 6 | 7 | 7 | 9 | |
PAT PATCr | 4 | 5 | 12 | 19 | 21 | 17 | 21 |
Growth PAT Growth% | 17.5 | 131.0 | 55.7 | 12.5 | -19.4 | ||
NPM NPM% | 4.9 | 4.8 | 7.4 | 7.8 | 8.1 | 5.3 | 5.2 |
| 29.6 | 34.8 | 6.7 | 8.7 | 8.6 | 6.5 | 7.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 18 | 25 | 25 | 33 |
Reserves ReservesCr | 12 | 17 | 12 | 68 | 88 | 188 |
| 55 | 66 | 96 | 143 | 209 | 232 | |
| 18 | 25 | 28 | 15 | 40 | 47 | |
| 87 | 109 | 154 | 251 | 362 | 500 | |
| 52 | 77 | 120 | 179 | 282 | 385 | |
| 35 | 32 | 35 | 71 | 80 | 115 | |
| 87 | 109 | 154 | 251 | 362 | 500 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 18 | 25 | 25 | 33 |
Reserves ReservesCr | 12 | 17 | 12 | 68 | 88 | 188 |
| 55 | 66 | 96 | 143 | 209 | 232 | |
| 18 | 25 | 28 | 15 | 40 | 47 | |
| 87 | 109 | 154 | 251 | 362 | 500 | |
| 52 | 77 | 120 | 179 | 282 | 385 | |
| 35 | 32 | 35 | 71 | 80 | 115 | |
| 87 | 109 | 154 | 251 | 362 | 500 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 11 | -9 | 9 | -25 | -43 | -8 | |
| -12 | -3 | -9 | -43 | -17 | -43 | |
| 1 | 14 | -1 | 67 | 63 | 52 | |
Net Cash Flow Net Cash FlowCr | -1 | 2 | -2 | -1 | 3 | 1 |
Free Cash Flow Free Cash FlowCr | -2 | -11 | -1 | -68 | -57 | -30 |
CFO To PAT CFO To PAT% | 238.9 | -176.1 | 72.1 | -130.6 | -202.6 | -45.8 |
CFO To EBITDA CFO To EBITDA% | 71.3 | -58.7 | 32.1 | -57.6 | -75.7 | -13.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 11 | -9 | 9 | -25 | -43 | -8 | |
| -12 | -3 | -9 | -43 | -17 | -43 | |
| 1 | 14 | -1 | 67 | 63 | 52 | |
Net Cash Flow Net Cash FlowCr | -1 | 2 | -2 | -1 | 3 | 1 |
Free Cash Flow Free Cash FlowCr | -2 | -11 | -1 | -68 | -57 | -30 |
CFO To PAT CFO To PAT% | 238.9 | -176.1 | 72.1 | -130.6 | -202.6 | -45.8 |
CFO To EBITDA CFO To EBITDA% | 71.3 | -58.7 | 32.1 | -57.6 | -75.7 | -13.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 249 | 330 | 460 | ||||
Price To Earnings Price To Earnings | 13.3 | 15.7 | 19.7 | ||||
Price To Sales Price To Sales | 1.0 | 1.3 | 1.1 | ||||
Price To Book Price To Book | 2.7 | 2.9 | 2.1 | ||||
EV To EBITDA EV To EBITDA | 7.8 | 8.6 | 8.3 | ||||
GPM GPM% | 25.3 | 26.3 | 27.3 | 27.2 | 33.8 | 29.9 | 29.9 |
OPM OPM% | 16.3 | 14.2 | 16.7 | 17.6 | 21.6 | 18.1 | 17.1 |
NPM NPM% | 4.9 | 4.8 | 7.4 | 7.8 | 8.1 | 5.3 | 5.2 |
ROCE ROCE% | 20.9 | 15.5 | 25.8 | 18.0 | 14.9 | 11.9 | 11.9 |
ROE ROE% | 33.8 | 28.4 | 39.6 | 20.3 | 18.8 | 7.7 | 7.7 |
ROA ROA% | 5.1 | 4.8 | 7.8 | 7.5 | 5.8 | 3.4 | 3.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 249 | 330 | 460 | ||||
Price To Earnings Price To Earnings | 13.3 | 15.7 | 19.7 | ||||
Price To Sales Price To Sales | 1.0 | 1.3 | 1.1 | ||||
Price To Book Price To Book | 2.7 | 2.9 | 2.1 | ||||
EV To EBITDA EV To EBITDA | 7.8 | 8.6 | 8.3 | ||||
GPM GPM% | 25.3 | 26.3 | 27.3 | 27.2 | 33.8 | 29.9 | 29.9 |
OPM OPM% | 16.3 | 14.2 | 16.7 | 17.6 | 21.6 | 18.1 | 17.1 |
NPM NPM% | 4.9 | 4.8 | 7.4 | 7.8 | 8.1 | 5.3 | 5.2 |
ROCE ROCE% | 20.9 | 15.5 | 25.8 | 18.0 | 14.9 | 11.9 | 11.9 |
ROE ROE% | 33.8 | 28.4 | 39.6 | 20.3 | 18.8 | 7.7 | 7.7 |
ROA ROA% | 5.1 | 4.8 | 7.8 | 7.5 | 5.8 | 3.4 | 3.4 |
Documents — Chavda Infra Ltd
Concall Transcript Summaries — Chavda Infra Ltd