| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 200 | 130 | 164 | 119 | 103 | 91 | 137 | 77 | 73 | 506 | 191 | 229 | |
Growth YoY Revenue Growth YoY% | -36.7 | -44.1 | -11.3 | -35.4 | -48.8 | -30.2 | -16.6 | -35.9 | -28.7 | 456.9 | 39.5 | 198.7 |
| 192 | 112 | 210 | 124 | 80 | 82 | 162 | 67 | 72 | 535 | 173 | 189 | |
| 8 | 18 | -45 | -4 | 23 | 8 | -25 | 9 | 1 | -29 | 19 | 40 | |
OPM OPM% | 4.1 | 13.9 | -27.5 | -3.5 | 22.3 | 9.3 | -18.0 | 11.9 | 0.9 | -5.7 | 9.8 | 17.6 |
| 9 | -17 | 2 | 5 | -19 | 3 | 196 | 6 | 9 | 2,219 | -110 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 2 | 13 | 3 | 2 | 6 | 5 | 4 | 3 | 2 |
Depreciation DepreciationCr | 12 | 12 | 11 | 11 | 11 | 11 | 10 | 9 | 8 | 7 | 5 | 5 |
PBT PBTCr | 4 | -12 | 88 | -13 | -20 | -2 | 159 | -1 | -3 | 2,179 | -99 | 37 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 12 | 0 | |
| 4 | -12 | 88 | -13 | -20 | -2 | 159 | -1 | -3 | 2,157 | -111 | 37 | |
Growth YoY PAT Growth YoY% | 101.6 | 95.8 | 115.9 | 66.3 | -568.8 | 84.1 | 80.8 | 95.5 | 83.1 | 1,09,596.4 | -169.9 | 6,500.0 |
NPM NPM% | 2.1 | -9.5 | 53.4 | -10.8 | -19.5 | -2.2 | 115.7 | -0.8 | -4.6 | 426.4 | -58.0 | 16.2 |
| 0.2 | -0.6 | 4.6 | -0.7 | -1.1 | -0.3 | 8.7 | 0.0 | -0.2 | 115.2 | -5.9 | 2.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 200 | 130 | 164 | 119 | 103 | 91 | 137 | 77 | 73 | 506 | 191 | 229 | |
Growth YoY Revenue Growth YoY% | -36.7 | -44.1 | -11.3 | -35.4 | -48.8 | -30.2 | -16.6 | -35.9 | -28.7 | 456.9 | 39.5 | 198.7 |
| 192 | 112 | 210 | 124 | 80 | 82 | 162 | 67 | 72 | 535 | 173 | 189 | |
| 8 | 18 | -45 | -4 | 23 | 8 | -25 | 9 | 1 | -29 | 19 | 40 | |
OPM OPM% | 4.1 | 13.9 | -27.5 | -3.5 | 22.3 | 9.3 | -18.0 | 11.9 | 0.9 | -5.7 | 9.8 | 17.6 |
| 9 | -17 | 2 | 5 | -19 | 3 | 196 | 6 | 9 | 2,219 | -110 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 2 | 13 | 3 | 2 | 6 | 5 | 4 | 3 | 2 |
Depreciation DepreciationCr | 12 | 12 | 11 | 11 | 11 | 11 | 10 | 9 | 8 | 7 | 5 | 5 |
PBT PBTCr | 4 | -12 | 88 | -13 | -20 | -2 | 159 | -1 | -3 | 2,179 | -99 | 37 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 12 | 0 | |
| 4 | -12 | 88 | -13 | -20 | -2 | 159 | -1 | -3 | 2,157 | -111 | 37 | |
Growth YoY PAT Growth YoY% | 101.6 | 95.8 | 115.9 | 66.3 | -568.8 | 84.1 | 80.8 | 95.5 | 83.1 | 1,09,596.4 | -169.9 | 6,500.0 |
NPM NPM% | 2.1 | -9.5 | 53.4 | -10.8 | -19.5 | -2.2 | 115.7 | -0.8 | -4.6 | 426.4 | -58.0 | 16.2 |
| 0.2 | -0.6 | 4.6 | -0.7 | -1.1 | -0.3 | 8.7 | 0.0 | -0.2 | 115.2 | -5.9 | 2.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,726 | 2,115 | 2,912 | 3,463 | 3,439 | 3,901 | 3,102 | 1,017 | 680 | 450 | 847 | 999 |
Growth Revenue Growth% | 15.0 | 22.5 | 37.7 | 18.9 | -0.7 | 13.4 | -20.5 | -67.2 | -33.2 | -33.8 | 88.2 | 145.4 |
| 1,519 | 1,792 | 2,569 | 2,919 | 3,052 | 3,458 | 3,493 | 1,745 | 682 | 447 | 847 | 968 | |
| 207 | 323 | 344 | 544 | 386 | 442 | -391 | -728 | -3 | 2 | 0 | 31 | |
OPM OPM% | 12.0 | 15.3 | 11.8 | 15.7 | 11.2 | 11.3 | -12.6 | -71.6 | -0.4 | 0.6 | 0.0 | 3.1 |
| -12 | 0 | -39 | -9 | -22 | 1 | -156 | -413 | -47 | 185 | 2,124 | 2,122 | |
Interest Expense Interest ExpenseCr | 186 | 257 | 275 | 284 | 337 | 321 | 338 | 306 | 2 | 20 | 18 | 14 |
Depreciation DepreciationCr | 44 | 43 | 55 | 66 | 91 | 85 | 76 | 57 | 49 | 43 | 29 | 25 |
PBT PBTCr | -35 | 23 | -25 | 185 | -64 | 38 | -961 | -1,504 | 41 | 124 | 2,076 | 2,114 |
| 12 | 24 | -6 | 25 | -6 | -5 | -3 | 0 | 0 | 0 | 34 | 34 | |
PAT PATCr | -46 | 0 | -20 | 160 | -58 | 43 | -958 | -1,504 | 41 | 124 | 2,042 | 2,080 |
Growth PAT Growth% | 2.3 | 99.3 | -6,409.3 | 920.7 | -136.3 | 174.2 | -2,323.1 | -57.0 | 102.8 | 198.8 | 1,548.3 | 1,427.4 |
NPM NPM% | -2.7 | 0.0 | -0.7 | 4.6 | -1.7 | 1.1 | -30.9 | -147.9 | 6.1 | 27.5 | 241.1 | 208.2 |
| -1.5 | 0.0 | -1.1 | 8.6 | -3.1 | 2.3 | -51.2 | -80.3 | 2.2 | 6.6 | 109.1 | 111.5 |
| 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 | 1,726 | 2,115 | 2,912 | 3,463 | 3,439 | 3,901 | 3,102 | 1,017 | 680 | 450 | 847 | 999 |
Growth Revenue Growth% | 15.0 | 22.5 | 37.7 | 18.9 | -0.7 | 13.4 | -20.5 | -67.2 | -33.2 | -33.8 | 88.2 | 145.4 |
| 1,519 | 1,792 | 2,569 | 2,919 | 3,052 | 3,458 | 3,493 | 1,745 | 682 | 447 | 847 | 968 | |
| 207 | 323 | 344 | 544 | 386 | 442 | -391 | -728 | -3 | 2 | 0 | 31 | |
OPM OPM% | 12.0 | 15.3 | 11.8 | 15.7 | 11.2 | 11.3 | -12.6 | -71.6 | -0.4 | 0.6 | 0.0 | 3.1 |
| -12 | 0 | -39 | -9 | -22 | 1 | -156 | -413 | -47 | 185 | 2,124 | 2,122 | |
Interest Expense Interest ExpenseCr | 186 | 257 | 275 | 284 | 337 | 321 | 338 | 306 | 2 | 20 | 18 | 14 |
Depreciation DepreciationCr | 44 | 43 | 55 | 66 | 91 | 85 | 76 | 57 | 49 | 43 | 29 | 25 |
PBT PBTCr | -35 | 23 | -25 | 185 | -64 | 38 | -961 | -1,504 | 41 | 124 | 2,076 | 2,114 |
| 12 | 24 | -6 | 25 | -6 | -5 | -3 | 0 | 0 | 0 | 34 | 34 | |
PAT PATCr | -46 | 0 | -20 | 160 | -58 | 43 | -958 | -1,504 | 41 | 124 | 2,042 | 2,080 |
Growth PAT Growth% | 2.3 | 99.3 | -6,409.3 | 920.7 | -136.3 | 174.2 | -2,323.1 | -57.0 | 102.8 | 198.8 | 1,548.3 | 1,427.4 |
NPM NPM% | -2.7 | 0.0 | -0.7 | 4.6 | -1.7 | 1.1 | -30.9 | -147.9 | 6.1 | 27.5 | 241.1 | 208.2 |
| -1.5 | 0.0 | -1.1 | 8.6 | -3.1 | 2.3 | -51.2 | -80.3 | 2.2 | 6.6 | 109.1 | 111.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 35 | 35 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 |
Reserves ReservesCr | 444 | 476 | 882 | 1,045 | 782 | 825 | -134 | -1,636 | -1,593 | -1,474 | 569 |
| 1,669 | 1,997 | 2,061 | 2,379 | 2,741 | 3,462 | 4,131 | 4,930 | 4,767 | 4,723 | 920 | |
| 3,679 | 1,935 | 2,189 | 2,535 | 2,061 | 1,354 | 836 | 246 | 196 | 153 | 588 | |
| 5,880 | 4,443 | 5,261 | 6,087 | 5,713 | 5,770 | 4,961 | 3,579 | 3,408 | 3,439 | 2,115 | |
| 2,088 | 2,509 | 3,229 | 3,636 | 3,869 | 3,982 | 3,254 | 2,331 | 2,383 | 2,511 | 1,780 | |
| 3,793 | 1,934 | 2,032 | 2,450 | 1,845 | 1,788 | 1,707 | 1,247 | 1,024 | 929 | 335 | |
| 5,880 | 4,443 | 5,261 | 6,087 | 5,713 | 5,770 | 4,961 | 3,579 | 3,408 | 3,439 | 2,115 |
| 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 | 35 | 35 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 |
Reserves ReservesCr | 444 | 476 | 882 | 1,045 | 782 | 825 | -134 | -1,636 | -1,593 | -1,474 | 569 |
| 1,669 | 1,997 | 2,061 | 2,379 | 2,741 | 3,462 | 4,131 | 4,930 | 4,767 | 4,723 | 920 | |
| 3,679 | 1,935 | 2,189 | 2,535 | 2,061 | 1,354 | 836 | 246 | 196 | 153 | 588 | |
| 5,880 | 4,443 | 5,261 | 6,087 | 5,713 | 5,770 | 4,961 | 3,579 | 3,408 | 3,439 | 2,115 | |
| 2,088 | 2,509 | 3,229 | 3,636 | 3,869 | 3,982 | 3,254 | 2,331 | 2,383 | 2,511 | 1,780 | |
| 3,793 | 1,934 | 2,032 | 2,450 | 1,845 | 1,788 | 1,707 | 1,247 | 1,024 | 929 | 335 | |
| 5,880 | 4,443 | 5,261 | 6,087 | 5,713 | 5,770 | 4,961 | 3,579 | 3,408 | 3,439 | 2,115 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 470 | 234 | 213 | 516 | 361 | 228 | -695 | -863 | -110 | 305 | 490 | |
| -663 | -34 | -30 | -89 | 311 | 10 | 211 | 46 | 261 | 1 | 68 | |
| 226 | -217 | -164 | -355 | -683 | -273 | 425 | 819 | -141 | -97 | -782 | |
Net Cash Flow Net Cash FlowCr | 32 | -17 | 19 | 71 | -10 | -35 | -58 | 1 | 11 | 209 | -224 |
Free Cash Flow Free Cash FlowCr | -217 | 69 | 157 | 408 | 241 | 201 | -708 | -843 | -110 | 302 | 602 |
CFO To PAT CFO To PAT% | -1,011.5 | -78,128.4 | -1,093.8 | 322.1 | -621.8 | 530.1 | 72.5 | 57.4 | -264.2 | 246.3 | 24.0 |
CFO To EBITDA CFO To EBITDA% | 227.2 | 72.5 | 62.1 | 94.8 | 93.6 | 51.7 | 177.9 | 118.5 | 3,845.2 | 12,356.1 | -1,94,889.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 470 | 234 | 213 | 516 | 361 | 228 | -695 | -863 | -110 | 305 | 490 | |
| -663 | -34 | -30 | -89 | 311 | 10 | 211 | 46 | 261 | 1 | 68 | |
| 226 | -217 | -164 | -355 | -683 | -273 | 425 | 819 | -141 | -97 | -782 | |
Net Cash Flow Net Cash FlowCr | 32 | -17 | 19 | 71 | -10 | -35 | -58 | 1 | 11 | 209 | -224 |
Free Cash Flow Free Cash FlowCr | -217 | 69 | 157 | 408 | 241 | 201 | -708 | -843 | -110 | 302 | 602 |
CFO To PAT CFO To PAT% | -1,011.5 | -78,128.4 | -1,093.8 | 322.1 | -621.8 | 530.1 | 72.5 | 57.4 | -264.2 | 246.3 | 24.0 |
CFO To EBITDA CFO To EBITDA% | 227.2 | 72.5 | 62.1 | 94.8 | 93.6 | 51.7 | 177.9 | 118.5 | 3,845.2 | 12,356.1 | -1,94,889.9 |
| 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 | 1,859 | 2,545 | 3,760 | 2,987 | 154 | 533 | 434 | 101 | 154 | 119 | 262 | 1,122 |
Price To Earnings Price To Earnings | 18.7 | 12.4 | 3.7 | 1.0 | 0.1 | 0.2 | ||||||
Price To Sales Price To Sales | 1.1 | 1.2 | 1.3 | 0.9 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 1.1 |
Price To Book Price To Book | 3.4 | 5.0 | 4.1 | 2.8 | 0.2 | 0.6 | -4.5 | -0.1 | -0.1 | -0.1 | 0.4 | 1.3 |
EV To EBITDA EV To EBITDA | 25.7 | 13.3 | 16.3 | 8.5 | 4.4 | 5.3 | -8.1 | -5.3 | -1,329.8 | 1,416.5 | -2,189.7 | 45.1 |
GPM GPM% | 15.3 | 20.0 | 22.5 | 21.6 | 20.1 | 17.8 | -4.9 | -52.1 | 17.0 | 9.8 | 8.2 | 8.2 |
OPM OPM% | 12.0 | 15.3 | 11.8 | 15.7 | 11.2 | 11.3 | -12.6 | -71.6 | -0.4 | 0.6 | 0.0 | 3.1 |
NPM NPM% | -2.7 | 0.0 | -0.7 | 4.6 | -1.7 | 1.1 | -30.9 | -147.9 | 6.1 | 27.5 | 241.1 | 208.2 |
ROCE ROCE% | 3.6 | 11.4 | 8.3 | 15.3 | 10.1 | 12.0 | -23.5 | -54.6 | 2.1 | 6.6 | 228.1 | 228.1 |
ROE ROE% | -9.7 | -0.1 | -2.1 | 14.8 | -7.1 | 5.0 | 997.0 | 94.1 | -2.7 | -8.6 | 336.5 | 336.5 |
ROA ROA% | -0.8 | 0.0 | -0.4 | 2.6 | -1.0 | 0.8 | -19.3 | -42.0 | 1.2 | 3.6 | 96.6 | 96.6 |
| 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 | 1,859 | 2,545 | 3,760 | 2,987 | 154 | 533 | 434 | 101 | 154 | 119 | 262 | 1,122 |
Price To Earnings Price To Earnings | 18.7 | 12.4 | 3.7 | 1.0 | 0.1 | 0.2 | ||||||
Price To Sales Price To Sales | 1.1 | 1.2 | 1.3 | 0.9 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 1.1 |
Price To Book Price To Book | 3.4 | 5.0 | 4.1 | 2.8 | 0.2 | 0.6 | -4.5 | -0.1 | -0.1 | -0.1 | 0.4 | 1.3 |
EV To EBITDA EV To EBITDA | 25.7 | 13.3 | 16.3 | 8.5 | 4.4 | 5.3 | -8.1 | -5.3 | -1,329.8 | 1,416.5 | -2,189.7 | 45.1 |
GPM GPM% | 15.3 | 20.0 | 22.5 | 21.6 | 20.1 | 17.8 | -4.9 | -52.1 | 17.0 | 9.8 | 8.2 | 8.2 |
OPM OPM% | 12.0 | 15.3 | 11.8 | 15.7 | 11.2 | 11.3 | -12.6 | -71.6 | -0.4 | 0.6 | 0.0 | 3.1 |
NPM NPM% | -2.7 | 0.0 | -0.7 | 4.6 | -1.7 | 1.1 | -30.9 | -147.9 | 6.1 | 27.5 | 241.1 | 208.2 |
ROCE ROCE% | 3.6 | 11.4 | 8.3 | 15.3 | 10.1 | 12.0 | -23.5 | -54.6 | 2.1 | 6.6 | 228.1 | 228.1 |
ROE ROE% | -9.7 | -0.1 | -2.1 | 14.8 | -7.1 | 5.0 | 997.0 | 94.1 | -2.7 | -8.6 | 336.5 | 336.5 |
ROA ROA% | -0.8 | 0.0 | -0.4 | 2.6 | -1.0 | 0.8 | -19.3 | -42.0 | 1.2 | 3.6 | 96.6 | 96.6 |
Documents — Gayatri Projects Ltd