| Quarter | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 46 | 104 | 49 | 48 | 51 | 54 | 67 | 74 | 54 | 55 | 59 | |
Growth YoY Revenue Growth YoY% | 55.4 | 12.9 | -48.0 | 36.0 | 53.8 | 4.2 | 2.1 | -12.8 | ||||
| 21 | 37 | 69 | 32 | 33 | 33 | 38 | 45 | 51 | 36 | 45 | 46 | |
| 11 | 8 | 36 | 18 | 15 | 18 | 17 | 22 | 24 | 17 | 11 | 13 | |
OPM OPM% | 33.3 | 18.6 | 34.1 | 35.6 | 31.3 | 35.9 | 30.5 | 33.4 | 31.9 | 32.7 | 19.3 | 22.4 |
| 0 | 1 | 2 | 1 | 0 | 1 | 3 | 3 | 3 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 11 | 9 | 37 | 18 | 15 | 19 | 19 | 25 | 26 | 19 | 12 | 15 |
| 3 | 2 | 10 | 5 | 4 | 4 | 6 | 6 | 7 | 5 | 3 | 4 | |
| 8 | 7 | 27 | 13 | 11 | 15 | 14 | 19 | 19 | 14 | 9 | 11 | |
Growth YoY PAT Growth YoY% | 62.0 | 125.6 | -49.3 | 41.1 | 71.3 | -4.3 | -33.6 | -39.8 | ||||
NPM NPM% | 25.5 | 14.6 | 26.0 | 26.6 | 22.9 | 29.1 | 25.3 | 27.6 | 25.5 | 26.7 | 16.5 | 19.0 |
| 16.9 | 3.5 | 14.1 | 6.8 | 5.8 | 7.8 | 6.7 | 7.0 | 7.1 | 5.4 | 3.4 | 4.2 |
| Quarter | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 46 | 104 | 49 | 48 | 51 | 54 | 67 | 74 | 54 | 55 | 59 | |
Growth YoY Revenue Growth YoY% | 55.4 | 12.9 | -48.0 | 36.0 | 53.8 | 4.2 | 2.1 | -12.8 | ||||
| 21 | 37 | 69 | 32 | 33 | 33 | 38 | 45 | 51 | 36 | 45 | 46 | |
| 11 | 8 | 36 | 18 | 15 | 18 | 17 | 22 | 24 | 17 | 11 | 13 | |
OPM OPM% | 33.3 | 18.6 | 34.1 | 35.6 | 31.3 | 35.9 | 30.5 | 33.4 | 31.9 | 32.7 | 19.3 | 22.4 |
| 0 | 1 | 2 | 1 | 0 | 1 | 3 | 3 | 3 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 11 | 9 | 37 | 18 | 15 | 19 | 19 | 25 | 26 | 19 | 12 | 15 |
| 3 | 2 | 10 | 5 | 4 | 4 | 6 | 6 | 7 | 5 | 3 | 4 | |
| 8 | 7 | 27 | 13 | 11 | 15 | 14 | 19 | 19 | 14 | 9 | 11 | |
Growth YoY PAT Growth YoY% | 62.0 | 125.6 | -49.3 | 41.1 | 71.3 | -4.3 | -33.6 | -39.8 | ||||
NPM NPM% | 25.5 | 14.6 | 26.0 | 26.6 | 22.9 | 29.1 | 25.3 | 27.6 | 25.5 | 26.7 | 16.5 | 19.0 |
| 16.9 | 3.5 | 14.1 | 6.8 | 5.8 | 7.8 | 6.7 | 7.0 | 7.1 | 5.4 | 3.4 | 4.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 120 | 174 | 239 | 203 | 250 | 242 |
Growth Revenue Growth% | 272.8 | 45.8 | 36.9 | -14.8 | 23.2 | 9.4 | |
| 17 | 68 | 107 | 159 | 136 | 176 | 177 | |
| 15 | 52 | 67 | 79 | 68 | 74 | 65 | |
OPM OPM% | 45.8 | 43.3 | 38.4 | 33.2 | 33.3 | 29.7 | 26.9 |
| 0 | 0 | 1 | 3 | 5 | 9 | 9 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 15 | 52 | 68 | 81 | 72 | 82 | 72 |
| 4 | 13 | 18 | 21 | 19 | 21 | 19 | |
PAT PATCr | 11 | 38 | 50 | 60 | 53 | 61 | 54 |
Growth PAT Growth% | 245.3 | 30.7 | 20.7 | -12.5 | 15.2 | -8.2 | |
NPM NPM% | 34.6 | 32.1 | 28.8 | 25.3 | 26.0 | 24.3 | 22.1 |
| 5.8 | 20.0 | 26.1 | 31.5 | 25.8 | 22.8 | 20.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 120 | 174 | 239 | 203 | 250 | 242 |
Growth Revenue Growth% | 272.8 | 45.8 | 36.9 | -14.8 | 23.2 | 9.4 | |
| 17 | 68 | 107 | 159 | 136 | 176 | 177 | |
| 15 | 52 | 67 | 79 | 68 | 74 | 65 | |
OPM OPM% | 45.8 | 43.3 | 38.4 | 33.2 | 33.3 | 29.7 | 26.9 |
| 0 | 0 | 1 | 3 | 5 | 9 | 9 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 15 | 52 | 68 | 81 | 72 | 82 | 72 |
| 4 | 13 | 18 | 21 | 19 | 21 | 19 | |
PAT PATCr | 11 | 38 | 50 | 60 | 53 | 61 | 54 |
Growth PAT Growth% | 245.3 | 30.7 | 20.7 | -12.5 | 15.2 | -8.2 | |
NPM NPM% | 34.6 | 32.1 | 28.8 | 25.3 | 26.0 | 24.3 | 22.1 |
| 5.8 | 20.0 | 26.1 | 31.5 | 25.8 | 22.8 | 20.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 19 | 27 | 27 |
Reserves ReservesCr | 11 | 50 | 100 | 145 | 382 | 432 |
| 26 | 6 | 17 | 54 | 20 | 24 | |
| 1 | 0 | 1 | 1 | 1 | 1 | |
| 42 | 61 | 123 | 220 | 429 | 484 | |
| 36 | 50 | 78 | 174 | 399 | 376 | |
| 7 | 11 | 45 | 46 | 31 | 108 | |
| 42 | 61 | 123 | 220 | 429 | 484 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 19 | 27 | 27 |
Reserves ReservesCr | 11 | 50 | 100 | 145 | 382 | 432 |
| 26 | 6 | 17 | 54 | 20 | 24 | |
| 1 | 0 | 1 | 1 | 1 | 1 | |
| 42 | 61 | 123 | 220 | 429 | 484 | |
| 36 | 50 | 78 | 174 | 399 | 376 | |
| 7 | 11 | 45 | 46 | 31 | 108 | |
| 42 | 61 | 123 | 220 | 429 | 484 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 27 | -8 | 51 | 27 | -72 | -35 | |
| -1 | -4 | -30 | 1 | 18 | -74 | |
| -1 | 0 | 1 | -1 | 191 | 0 | |
Net Cash Flow Net Cash FlowCr | 25 | -12 | 23 | 27 | 137 | -108 |
Free Cash Flow Free Cash FlowCr | 27 | -12 | 37 | 26 | -72 | |
CFO To PAT CFO To PAT% | 242.8 | -20.4 | 102.7 | 44.5 | -135.9 | -56.6 |
CFO To EBITDA CFO To EBITDA% | 183.6 | -15.1 | 76.9 | 34.0 | -106.2 | -46.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 27 | -8 | 51 | 27 | -72 | -35 | |
| -1 | -4 | -30 | 1 | 18 | -74 | |
| -1 | 0 | 1 | -1 | 191 | 0 | |
Net Cash Flow Net Cash FlowCr | 25 | -12 | 23 | 27 | 137 | -108 |
Free Cash Flow Free Cash FlowCr | 27 | -12 | 37 | 26 | -72 | |
CFO To PAT CFO To PAT% | 242.8 | -20.4 | 102.7 | 44.5 | -135.9 | -56.6 |
CFO To EBITDA CFO To EBITDA% | 183.6 | -15.1 | 76.9 | 34.0 | -106.2 | -46.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 761 | 600 | 723 | ||||
Price To Earnings Price To Earnings | 14.4 | 9.8 | 13.5 | ||||
Price To Sales Price To Sales | 3.8 | 2.4 | 3.0 | ||||
Price To Book Price To Book | 1.9 | 1.3 | 1.6 | ||||
EV To EBITDA EV To EBITDA | 8.3 | 7.0 | 10.0 | ||||
GPM GPM% | 46.3 | 44.0 | 40.0 | 36.3 | 39.4 | ||
OPM OPM% | 45.8 | 43.3 | 38.4 | 33.2 | 33.3 | 29.7 | 26.9 |
NPM NPM% | 34.6 | 32.1 | 28.8 | 25.3 | 26.0 | 24.3 | 22.1 |
ROCE ROCE% | 90.9 | 95.1 | 64.3 | 49.6 | 17.6 | 17.6 | 17.6 |
ROE ROE% | 69.0 | 70.4 | 47.9 | 36.8 | 12.9 | 13.3 | 13.3 |
ROA ROA% | 26.3 | 63.2 | 40.6 | 27.5 | 12.3 | 12.6 | 12.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 761 | 600 | 723 | ||||
Price To Earnings Price To Earnings | 14.4 | 9.8 | 13.5 | ||||
Price To Sales Price To Sales | 3.8 | 2.4 | 3.0 | ||||
Price To Book Price To Book | 1.9 | 1.3 | 1.6 | ||||
EV To EBITDA EV To EBITDA | 8.3 | 7.0 | 10.0 | ||||
GPM GPM% | 46.3 | 44.0 | 40.0 | 36.3 | 39.4 | ||
OPM OPM% | 45.8 | 43.3 | 38.4 | 33.2 | 33.3 | 29.7 | 26.9 |
NPM NPM% | 34.6 | 32.1 | 28.8 | 25.3 | 26.0 | 24.3 | 22.1 |
ROCE ROCE% | 90.9 | 95.1 | 64.3 | 49.6 | 17.6 | 17.6 | 17.6 |
ROE ROE% | 69.0 | 70.4 | 47.9 | 36.8 | 12.9 | 13.3 | 13.3 |
ROA ROA% | 26.3 | 63.2 | 40.6 | 27.5 | 12.3 | 12.6 | 12.6 |
Documents — Denta Water & Infra Solutions Ltd
Concall Transcript Summaries — Denta Water & Infra Solutions Ltd