| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 479 | 470 | 407 | 455 | 396 | 373 | 344 | 329 | 291 | 299 | 243 | 266 | |
Growth YoY Revenue Growth YoY% | -19.6 | -14.8 | -19.4 | -9.0 | -17.4 | -20.7 | -15.6 | -27.7 | -26.4 | -19.8 | -29.3 | -19.3 |
| 284 | 290 | 242 | 291 | 251 | 250 | 246 | 257 | 259 | 341 | 313 | 375 | |
| 195 | 180 | 165 | 164 | 145 | 123 | 97 | 73 | 32 | -42 | -70 | -109 | |
OPM OPM% | 40.8 | 38.4 | 40.6 | 36.1 | 36.5 | 32.9 | 28.3 | 22.1 | 10.9 | -13.9 | -28.8 | -40.9 |
| 7 | 4 | -398 | 6 | 5 | 9 | -329 | 5 | 8 | -64 | -63 | 6 | |
Interest Expense Interest ExpenseCr | 66 | 65 | 70 | 67 | 66 | 71 | 64 | 64 | 69 | 68 | 68 | 68 |
Depreciation DepreciationCr | 119 | 117 | 115 | 105 | 121 | 107 | 106 | 105 | 104 | 102 | 103 | 116 |
PBT PBTCr | 18 | 3 | -417 | -2 | -37 | -47 | -402 | -92 | -133 | -276 | -304 | -286 |
| 12 | 6 | 1,573 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | |
| 5 | -3 | -1,990 | -2 | -37 | -47 | -402 | -95 | -133 | -276 | -304 | -286 | |
Growth YoY PAT Growth YoY% | -75.5 | 0.7 | -15.6 | -107.6 | -790.9 | -1,544.5 | 79.8 | -5,959.6 | -254.9 | -493.5 | 24.4 | -202.9 |
NPM NPM% | 1.1 | -0.6 | -488.9 | -0.3 | -9.4 | -12.5 | -117.0 | -28.7 | -45.6 | -92.4 | -125.0 | -107.7 |
| 0.0 | 0.0 | -10.3 | 0.0 | -0.2 | -0.2 | -2.1 | -0.5 | -0.7 | -1.4 | -1.6 | -1.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 479 | 470 | 407 | 455 | 396 | 373 | 344 | 329 | 291 | 299 | 243 | 266 | |
Growth YoY Revenue Growth YoY% | -19.6 | -14.8 | -19.4 | -9.0 | -17.4 | -20.7 | -15.6 | -27.7 | -26.4 | -19.8 | -29.3 | -19.3 |
| 284 | 290 | 242 | 291 | 251 | 250 | 246 | 257 | 259 | 341 | 313 | 375 | |
| 195 | 180 | 165 | 164 | 145 | 123 | 97 | 73 | 32 | -42 | -70 | -109 | |
OPM OPM% | 40.8 | 38.4 | 40.6 | 36.1 | 36.5 | 32.9 | 28.3 | 22.1 | 10.9 | -13.9 | -28.8 | -40.9 |
| 7 | 4 | -398 | 6 | 5 | 9 | -329 | 5 | 8 | -64 | -63 | 6 | |
Interest Expense Interest ExpenseCr | 66 | 65 | 70 | 67 | 66 | 71 | 64 | 64 | 69 | 68 | 68 | 68 |
Depreciation DepreciationCr | 119 | 117 | 115 | 105 | 121 | 107 | 106 | 105 | 104 | 102 | 103 | 116 |
PBT PBTCr | 18 | 3 | -417 | -2 | -37 | -47 | -402 | -92 | -133 | -276 | -304 | -286 |
| 12 | 6 | 1,573 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | |
| 5 | -3 | -1,990 | -2 | -37 | -47 | -402 | -95 | -133 | -276 | -304 | -286 | |
Growth YoY PAT Growth YoY% | -75.5 | 0.7 | -15.6 | -107.6 | -790.9 | -1,544.5 | 79.8 | -5,959.6 | -254.9 | -493.5 | 24.4 | -202.9 |
NPM NPM% | 1.1 | -0.6 | -488.9 | -0.3 | -9.4 | -12.5 | -117.0 | -28.7 | -45.6 | -92.4 | -125.0 | -107.7 |
| 0.0 | 0.0 | -10.3 | 0.0 | -0.2 | -0.2 | -2.1 | -0.5 | -0.7 | -1.4 | -1.6 | -1.5 |
| 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 | 3,060 | 3,014 | 4,634 | 6,166 | 3,556 | 3,249 | 2,802 | 2,262 | 1,857 | 1,568 | 1,163 | 1,099 |
Growth Revenue Growth% | 10.0 | -1.5 | 53.7 | 33.1 | -42.3 | -8.6 | -13.8 | -19.3 | -17.9 | -15.6 | -25.8 | -23.8 |
| 2,035 | 2,036 | 3,318 | 4,122 | 1,450 | 1,232 | 1,158 | 1,348 | 1,103 | 1,039 | 1,169 | 1,288 | |
| 1,025 | 979 | 1,316 | 2,044 | 2,106 | 2,017 | 1,644 | 913 | 754 | 529 | -7 | -188 | |
OPM OPM% | 33.5 | 32.5 | 28.4 | 33.1 | 59.2 | 62.1 | 58.7 | 40.4 | 40.6 | 33.8 | -0.6 | -17.1 |
| 64 | 48 | 54 | -1,510 | -1,902 | -764 | -2,630 | -1,874 | -383 | -309 | -114 | -113 | |
Interest Expense Interest ExpenseCr | 209 | 224 | 396 | 629 | 565 | 418 | 325 | 278 | 267 | 269 | 270 | 273 |
Depreciation DepreciationCr | 591 | 663 | 1,072 | 1,441 | 1,426 | 1,532 | 1,071 | 849 | 472 | 439 | 414 | 424 |
PBT PBTCr | 290 | 133 | -98 | -1,536 | -1,787 | -698 | -2,381 | -2,088 | -369 | -488 | -805 | -999 |
| -403 | 24 | -13 | -372 | -133 | 492 | -514 | -405 | 1,598 | 0 | 3 | 0 | |
PAT PATCr | 692 | 109 | -85 | -1,163 | -1,655 | -1,190 | -1,867 | -1,684 | -1,967 | -488 | -807 | -999 |
Growth PAT Growth% | 21,951.6 | -84.2 | -177.7 | -1,270.3 | -42.2 | 28.1 | -56.9 | 9.8 | -16.8 | 75.2 | -65.6 | -72.1 |
NPM NPM% | 22.6 | 3.6 | -1.8 | -18.9 | -46.5 | -36.6 | -66.6 | -74.4 | -105.9 | -31.1 | -69.4 | -90.9 |
| 6.5 | 0.8 | -0.7 | -6.0 | -8.5 | -6.1 | -9.5 | -8.8 | -10.2 | -2.5 | -4.2 | -5.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,060 | 3,014 | 4,634 | 6,166 | 3,556 | 3,249 | 2,802 | 2,262 | 1,857 | 1,568 | 1,163 | 1,099 |
Growth Revenue Growth% | 10.0 | -1.5 | 53.7 | 33.1 | -42.3 | -8.6 | -13.8 | -19.3 | -17.9 | -15.6 | -25.8 | -23.8 |
| 2,035 | 2,036 | 3,318 | 4,122 | 1,450 | 1,232 | 1,158 | 1,348 | 1,103 | 1,039 | 1,169 | 1,288 | |
| 1,025 | 979 | 1,316 | 2,044 | 2,106 | 2,017 | 1,644 | 913 | 754 | 529 | -7 | -188 | |
OPM OPM% | 33.5 | 32.5 | 28.4 | 33.1 | 59.2 | 62.1 | 58.7 | 40.4 | 40.6 | 33.8 | -0.6 | -17.1 |
| 64 | 48 | 54 | -1,510 | -1,902 | -764 | -2,630 | -1,874 | -383 | -309 | -114 | -113 | |
Interest Expense Interest ExpenseCr | 209 | 224 | 396 | 629 | 565 | 418 | 325 | 278 | 267 | 269 | 270 | 273 |
Depreciation DepreciationCr | 591 | 663 | 1,072 | 1,441 | 1,426 | 1,532 | 1,071 | 849 | 472 | 439 | 414 | 424 |
PBT PBTCr | 290 | 133 | -98 | -1,536 | -1,787 | -698 | -2,381 | -2,088 | -369 | -488 | -805 | -999 |
| -403 | 24 | -13 | -372 | -133 | 492 | -514 | -405 | 1,598 | 0 | 3 | 0 | |
PAT PATCr | 692 | 109 | -85 | -1,163 | -1,655 | -1,190 | -1,867 | -1,684 | -1,967 | -488 | -807 | -999 |
Growth PAT Growth% | 21,951.6 | -84.2 | -177.7 | -1,270.3 | -42.2 | 28.1 | -56.9 | 9.8 | -16.8 | 75.2 | -65.6 | -72.1 |
NPM NPM% | 22.6 | 3.6 | -1.8 | -18.9 | -46.5 | -36.6 | -66.6 | -74.4 | -105.9 | -31.1 | -69.4 | -90.9 |
| 6.5 | 0.8 | -0.7 | -6.0 | -8.5 | -6.1 | -9.5 | -8.8 | -10.2 | -2.5 | -4.2 | -5.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 107 | 107 | 184 | 184 | 184 | 184 | 184 | 184 | 184 | 184 | 184 |
Reserves ReservesCr | 274 | 384 | 6,562 | 5,298 | 3,657 | 2,495 | 744 | -981 | -2,949 | -3,435 | -4,235 |
| 2,324 | 3,064 | 6,434 | 7,587 | 7,191 | 6,349 | 5,688 | 5,257 | 5,456 | 5,526 | 5,784 | |
| 1,234 | 706 | 2,002 | 1,303 | 620 | 307 | 105 | 17 | 9 | 21 | 12 | |
| 3,939 | 4,261 | 15,172 | 14,346 | 11,609 | 9,285 | 6,668 | 4,485 | 2,709 | 2,304 | 1,753 | |
| 761 | 692 | 1,217 | 2,044 | 684 | 737 | 727 | 760 | 837 | 675 | 475 | |
| 3,178 | 3,569 | 13,955 | 12,301 | 10,925 | 8,548 | 5,941 | 3,725 | 1,872 | 1,629 | 1,278 | |
| 3,939 | 4,261 | 15,172 | 14,346 | 11,609 | 9,285 | 6,668 | 4,485 | 2,709 | 2,304 | 1,753 |
| 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 | 107 | 107 | 184 | 184 | 184 | 184 | 184 | 184 | 184 | 184 | 184 |
Reserves ReservesCr | 274 | 384 | 6,562 | 5,298 | 3,657 | 2,495 | 744 | -981 | -2,949 | -3,435 | -4,235 |
| 2,324 | 3,064 | 6,434 | 7,587 | 7,191 | 6,349 | 5,688 | 5,257 | 5,456 | 5,526 | 5,784 | |
| 1,234 | 706 | 2,002 | 1,303 | 620 | 307 | 105 | 17 | 9 | 21 | 12 | |
| 3,939 | 4,261 | 15,172 | 14,346 | 11,609 | 9,285 | 6,668 | 4,485 | 2,709 | 2,304 | 1,753 | |
| 761 | 692 | 1,217 | 2,044 | 684 | 737 | 727 | 760 | 837 | 675 | 475 | |
| 3,178 | 3,569 | 13,955 | 12,301 | 10,925 | 8,548 | 5,941 | 3,725 | 1,872 | 1,629 | 1,278 | |
| 3,939 | 4,261 | 15,172 | 14,346 | 11,609 | 9,285 | 6,668 | 4,485 | 2,709 | 2,304 | 1,753 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,132 | 820 | 1,036 | 1,090 | 2,204 | 1,574 | 1,141 | 668 | 676 | 410 | 71 | |
| -809 | -623 | -493 | -452 | -926 | -481 | -669 | -341 | -595 | -377 | -51 | |
| -352 | -115 | -414 | -849 | -1,257 | -1,112 | -494 | -328 | -88 | -27 | -29 | |
Net Cash Flow Net Cash FlowCr | -29 | 82 | 129 | -210 | 21 | -19 | -21 | -1 | -7 | 6 | -9 |
Free Cash Flow Free Cash FlowCr | 224 | -41 | 201 | 258 | 1,210 | 1,115 | 507 | 313 | 85 | 11 | -22 |
CFO To PAT CFO To PAT% | 163.5 | 750.7 | -1,219.8 | -93.7 | -133.2 | -132.3 | -61.1 | -39.7 | -34.4 | -84.1 | -8.8 |
CFO To EBITDA CFO To EBITDA% | 110.5 | 83.8 | 78.7 | 53.3 | 104.7 | 78.0 | 69.4 | 73.2 | 89.7 | 77.5 | -1,034.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,132 | 820 | 1,036 | 1,090 | 2,204 | 1,574 | 1,141 | 668 | 676 | 410 | 71 | |
| -809 | -623 | -493 | -452 | -926 | -481 | -669 | -341 | -595 | -377 | -51 | |
| -352 | -115 | -414 | -849 | -1,257 | -1,112 | -494 | -328 | -88 | -27 | -29 | |
Net Cash Flow Net Cash FlowCr | -29 | 82 | 129 | -210 | 21 | -19 | -21 | -1 | -7 | 6 | -9 |
Free Cash Flow Free Cash FlowCr | 224 | -41 | 201 | 258 | 1,210 | 1,115 | 507 | 313 | 85 | 11 | -22 |
CFO To PAT CFO To PAT% | 163.5 | 750.7 | -1,219.8 | -93.7 | -133.2 | -132.3 | -61.1 | -39.7 | -34.4 | -84.1 | -8.8 |
CFO To EBITDA CFO To EBITDA% | 110.5 | 83.8 | 78.7 | 53.3 | 104.7 | 78.0 | 69.4 | 73.2 | 89.7 | 77.5 | -1,034.9 |
| 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 | 9,252 | 11,502 | 13,101 | 7,153 | 755 | 1,700 | 3,080 | 2,388 | 3,088 | 1,037 | 341 | 458 |
Price To Earnings Price To Earnings | 13.3 | 125.5 | ||||||||||
Price To Sales Price To Sales | 3.0 | 3.8 | 2.8 | 1.2 | 0.2 | 0.5 | 1.1 | 1.1 | 1.7 | 0.7 | 0.3 | 0.4 |
Price To Book Price To Book | 24.3 | 28.3 | 1.9 | 1.3 | 0.2 | 0.6 | 3.3 | -3.0 | -1.1 | -0.3 | -0.1 | -0.1 |
EV To EBITDA EV To EBITDA | 9.8 | 12.1 | 11.2 | 4.4 | 0.8 | 1.2 | 2.0 | 2.5 | 3.9 | 1.7 | -32.7 | -1.8 |
GPM GPM% | 50.6 | 51.9 | 45.4 | 44.3 | 76.3 | 77.0 | 75.4 | 71.4 | 67.6 | 62.8 | 44.0 | 44.0 |
OPM OPM% | 33.5 | 32.5 | 28.4 | 33.1 | 59.2 | 62.1 | 58.7 | 40.4 | 40.6 | 33.8 | -0.6 | -17.1 |
NPM NPM% | 22.6 | 3.6 | -1.8 | -18.9 | -46.5 | -36.6 | -66.6 | -74.4 | -105.9 | -31.1 | -69.4 | -90.9 |
ROCE ROCE% | 32.4 | 33.3 | 3.3 | -12.2 | -25.3 | -8.0 | -157.6 | 250.6 | 3.7 | 6.8 | 13.3 | 13.3 |
ROE ROE% | 181.9 | 22.3 | -1.3 | -21.2 | -43.1 | -44.4 | -201.3 | 211.2 | 71.1 | 15.0 | 19.9 | 19.9 |
ROA ROA% | 17.6 | 2.6 | -0.6 | -8.1 | -14.3 | -12.8 | -28.0 | -37.5 | -72.6 | -21.2 | -46.1 | -46.1 |
| 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 | 9,252 | 11,502 | 13,101 | 7,153 | 755 | 1,700 | 3,080 | 2,388 | 3,088 | 1,037 | 341 | 458 |
Price To Earnings Price To Earnings | 13.3 | 125.5 | ||||||||||
Price To Sales Price To Sales | 3.0 | 3.8 | 2.8 | 1.2 | 0.2 | 0.5 | 1.1 | 1.1 | 1.7 | 0.7 | 0.3 | 0.4 |
Price To Book Price To Book | 24.3 | 28.3 | 1.9 | 1.3 | 0.2 | 0.6 | 3.3 | -3.0 | -1.1 | -0.3 | -0.1 | -0.1 |
EV To EBITDA EV To EBITDA | 9.8 | 12.1 | 11.2 | 4.4 | 0.8 | 1.2 | 2.0 | 2.5 | 3.9 | 1.7 | -32.7 | -1.8 |
GPM GPM% | 50.6 | 51.9 | 45.4 | 44.3 | 76.3 | 77.0 | 75.4 | 71.4 | 67.6 | 62.8 | 44.0 | 44.0 |
OPM OPM% | 33.5 | 32.5 | 28.4 | 33.1 | 59.2 | 62.1 | 58.7 | 40.4 | 40.6 | 33.8 | -0.6 | -17.1 |
NPM NPM% | 22.6 | 3.6 | -1.8 | -18.9 | -46.5 | -36.6 | -66.6 | -74.4 | -105.9 | -31.1 | -69.4 | -90.9 |
ROCE ROCE% | 32.4 | 33.3 | 3.3 | -12.2 | -25.3 | -8.0 | -157.6 | 250.6 | 3.7 | 6.8 | 13.3 | 13.3 |
ROE ROE% | 181.9 | 22.3 | -1.3 | -21.2 | -43.1 | -44.4 | -201.3 | 211.2 | 71.1 | 15.0 | 19.9 | 19.9 |
ROA ROA% | 17.6 | 2.6 | -0.6 | -8.1 | -14.3 | -12.8 | -28.0 | -37.5 | -72.6 | -21.2 | -46.1 | -46.1 |
Documents — Dish TV India Ltd