| Quarter | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 127 | 102 | 81 | 51 | 164 | 145 | 305 | 220 | 399 | 362 | 346 | 345 | |
Growth YoY Revenue Growth YoY% | 183.9 | 51.1 | 29.3 | 41.3 | 276.4 | 333.6 | 143.3 | 150.4 | 13.8 | 56.4 | ||
| 111 | 87 | 64 | 35 | 135 | 108 | 258 | 157 | 320 | 287 | 240 | 275 | |
| 15 | 15 | 17 | 15 | 29 | 37 | 47 | 63 | 79 | 75 | 107 | 69 | |
OPM OPM% | 12.2 | 14.8 | 21.2 | 30.3 | 17.8 | 25.3 | 15.4 | 28.6 | 19.8 | 20.6 | 30.8 | 20.2 |
| 1 | 1 | 0 | 1 | 3 | 0 | 0 | 7 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 5 | 2 | 4 | 6 | 12 | 10 | 15 | 32 | 27 | 36 | 76 | 47 |
Depreciation DepreciationCr | 1 | 4 | 5 | 7 | 10 | 13 | 0 | 20 | 24 | 2 | 6 | 7 |
PBT PBTCr | 11 | 10 | 9 | 4 | 11 | 14 | 32 | 17 | 29 | 38 | 25 | 16 |
| 3 | 0 | 1 | 6 | 3 | 4 | 14 | 5 | 9 | 12 | 2 | -2 | |
| 9 | 10 | 8 | -2 | 7 | 10 | 18 | 12 | 20 | 27 | 23 | 18 | |
Growth YoY PAT Growth YoY% | 286.0 | -181.9 | -16.1 | 3.0 | 118.4 | 729.0 | 168.0 | 165.8 | 29.5 | 49.5 | ||
NPM NPM% | 6.9 | 9.5 | 10.0 | -3.7 | 4.5 | 6.9 | 5.8 | 5.4 | 5.0 | 7.4 | 6.6 | 5.2 |
| 2.7 | 3.0 | 2.1 | -0.5 | 2.1 | 0.9 | 1.6 | 3.3 | 6.5 | 8.5 | 7.8 | 4.5 |
| Quarter | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 127 | 102 | 81 | 51 | 164 | 145 | 305 | 220 | 399 | 362 | 346 | 345 | |
Growth YoY Revenue Growth YoY% | 183.9 | 51.1 | 29.3 | 41.3 | 276.4 | 333.6 | 143.3 | 150.4 | 13.8 | 56.4 | ||
| 111 | 87 | 64 | 35 | 135 | 108 | 258 | 157 | 320 | 287 | 240 | 275 | |
| 15 | 15 | 17 | 15 | 29 | 37 | 47 | 63 | 79 | 75 | 107 | 69 | |
OPM OPM% | 12.2 | 14.8 | 21.2 | 30.3 | 17.8 | 25.3 | 15.4 | 28.6 | 19.8 | 20.6 | 30.8 | 20.2 |
| 1 | 1 | 0 | 1 | 3 | 0 | 0 | 7 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 5 | 2 | 4 | 6 | 12 | 10 | 15 | 32 | 27 | 36 | 76 | 47 |
Depreciation DepreciationCr | 1 | 4 | 5 | 7 | 10 | 13 | 0 | 20 | 24 | 2 | 6 | 7 |
PBT PBTCr | 11 | 10 | 9 | 4 | 11 | 14 | 32 | 17 | 29 | 38 | 25 | 16 |
| 3 | 0 | 1 | 6 | 3 | 4 | 14 | 5 | 9 | 12 | 2 | -2 | |
| 9 | 10 | 8 | -2 | 7 | 10 | 18 | 12 | 20 | 27 | 23 | 18 | |
Growth YoY PAT Growth YoY% | 286.0 | -181.9 | -16.1 | 3.0 | 118.4 | 729.0 | 168.0 | 165.8 | 29.5 | 49.5 | ||
NPM NPM% | 6.9 | 9.5 | 10.0 | -3.7 | 4.5 | 6.9 | 5.8 | 5.4 | 5.0 | 7.4 | 6.6 | 5.2 |
| 2.7 | 3.0 | 2.1 | -0.5 | 2.1 | 0.9 | 1.6 | 3.3 | 6.5 | 8.5 | 7.8 | 4.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 62 | 69 | 83 | 82 | 64 | 160 | 398 | 963 | 1,452 |
Growth Revenue Growth% | 11.7 | 19.5 | -1.0 | -22.1 | 150.8 | 148.1 | 142.0 | 74.2 | |
| 60 | 63 | 74 | 78 | 58 | 141 | 321 | 736 | 1,122 | |
| 2 | 7 | 9 | 4 | 6 | 19 | 77 | 228 | 330 | |
OPM OPM% | 2.7 | 9.9 | 11.1 | 5.0 | 9.7 | 11.9 | 19.3 | 23.6 | 22.7 |
| 0 | 1 | 1 | 3 | 1 | 2 | 5 | 33 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 2 | 5 | 23 | 108 | 186 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 25 | 74 | 39 |
PBT PBTCr | 2 | 7 | 9 | 3 | 4 | 14 | 33 | 78 | 108 |
| 0 | 2 | 3 | 1 | 1 | 3 | 10 | 24 | 21 | |
PAT PATCr | 2 | 5 | 7 | 2 | 3 | 11 | 23 | 53 | 87 |
Growth PAT Growth% | 202.7 | 39.5 | -66.4 | 44.1 | 248.6 | 109.8 | 129.2 | 85.3 | |
NPM NPM% | 2.5 | 6.8 | 7.9 | 2.7 | 5.0 | 6.9 | 5.9 | 5.5 | 6.0 |
| 1,267.8 | 3,837.0 | 10.9 | 0.8 | 1.0 | 3.4 | 6.4 | 22.4 | 27.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 62 | 69 | 83 | 82 | 64 | 160 | 398 | 963 | 1,452 |
Growth Revenue Growth% | 11.7 | 19.5 | -1.0 | -22.1 | 150.8 | 148.1 | 142.0 | 74.2 | |
| 60 | 63 | 74 | 78 | 58 | 141 | 321 | 736 | 1,122 | |
| 2 | 7 | 9 | 4 | 6 | 19 | 77 | 228 | 330 | |
OPM OPM% | 2.7 | 9.9 | 11.1 | 5.0 | 9.7 | 11.9 | 19.3 | 23.6 | 22.7 |
| 0 | 1 | 1 | 3 | 1 | 2 | 5 | 33 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 2 | 5 | 23 | 108 | 186 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 25 | 74 | 39 |
PBT PBTCr | 2 | 7 | 9 | 3 | 4 | 14 | 33 | 78 | 108 |
| 0 | 2 | 3 | 1 | 1 | 3 | 10 | 24 | 21 | |
PAT PATCr | 2 | 5 | 7 | 2 | 3 | 11 | 23 | 53 | 87 |
Growth PAT Growth% | 202.7 | 39.5 | -66.4 | 44.1 | 248.6 | 109.8 | 129.2 | 85.3 | |
NPM NPM% | 2.5 | 6.8 | 7.9 | 2.7 | 5.0 | 6.9 | 5.9 | 5.5 | 6.0 |
| 1,267.8 | 3,837.0 | 10.9 | 0.8 | 1.0 | 3.4 | 6.4 | 22.4 | 27.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 6 | 8 | 8 | 11 | 12 | 38 | 38 |
Reserves ReservesCr | 2 | 6 | 7 | 25 | 28 | 36 | 195 | 288 | 551 |
| 8 | 19 | 23 | 30 | 27 | 74 | 202 | 828 | 823 | |
| 0 | 1 | 7 | 9 | 6 | 87 | 656 | 1,187 | 1,127 | |
| 10 | 27 | 43 | 74 | 70 | 208 | 1,066 | 2,328 | 2,552 | |
| 10 | 25 | 34 | 63 | 61 | 143 | 478 | 1,123 | 1,048 | |
| 1 | 2 | 10 | 11 | 8 | 65 | 588 | 1,205 | 1,504 | |
| 10 | 27 | 43 | 74 | 70 | 208 | 1,066 | 2,328 | 2,552 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 6 | 8 | 8 | 11 | 12 | 38 | 38 |
Reserves ReservesCr | 2 | 6 | 7 | 25 | 28 | 36 | 195 | 288 | 551 |
| 8 | 19 | 23 | 30 | 27 | 74 | 202 | 828 | 823 | |
| 0 | 1 | 7 | 9 | 6 | 87 | 656 | 1,187 | 1,127 | |
| 10 | 27 | 43 | 74 | 70 | 208 | 1,066 | 2,328 | 2,552 | |
| 10 | 25 | 34 | 63 | 61 | 143 | 478 | 1,123 | 1,048 | |
| 1 | 2 | 10 | 11 | 8 | 65 | 588 | 1,205 | 1,504 | |
| 10 | 27 | 43 | 74 | 70 | 208 | 1,066 | 2,328 | 2,552 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| 0 | 2 | 3 | -18 | 6 | -50 | 115 | -98 | |
| -1 | -1 | -8 | 0 | -1 | -60 | -706 | -667 | |
| 0 | 0 | 6 | 20 | -4 | 109 | 709 | 859 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | 2 | 1 | -1 | 118 | 94 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | -5 | -18 | 6 | -101 | -324 | -577 |
CFO To PAT CFO To PAT% | 3.9 | 34.9 | 49.1 | -802.0 | 183.4 | -446.3 | 493.1 | -183.5 |
CFO To EBITDA CFO To EBITDA% | 3.6 | 23.9 | 35.3 | -436.4 | 93.9 | -260.8 | 149.8 | -43.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| 0 | 2 | 3 | -18 | 6 | -50 | 115 | -98 | |
| -1 | -1 | -8 | 0 | -1 | -60 | -706 | -667 | |
| 0 | 0 | 6 | 20 | -4 | 109 | 709 | 859 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | 2 | 1 | -1 | 118 | 94 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | -5 | -18 | 6 | -101 | -324 | -577 |
CFO To PAT CFO To PAT% | 3.9 | 34.9 | 49.1 | -802.0 | 183.4 | -446.3 | 493.1 | -183.5 |
CFO To EBITDA CFO To EBITDA% | 3.6 | 23.9 | 35.3 | -436.4 | 93.9 | -260.8 | 149.8 | -43.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69 | 62 | 324 | 1,358 | 3,335 | 66 | |||
Price To Earnings Price To Earnings | 31.3 | 19.4 | 29.2 | 58.1 | 56.0 | 0.6 | |||
Price To Sales Price To Sales | 0.8 | 1.0 | 2.0 | 3.4 | 3.5 | 0.1 | |||
Price To Book Price To Book | 2.1 | 1.7 | 7.0 | 6.6 | 10.2 | 0.1 | |||
EV To EBITDA EV To EBITDA | 17.7 | 10.2 | 20.8 | 21.8 | 19.6 | 3.6 | |||
GPM GPM% | 20.9 | 43.9 | 41.1 | 36.7 | 35.7 | 23.9 | 28.6 | 32.6 | 32.6 |
OPM OPM% | 2.7 | 9.9 | 11.1 | 5.0 | 9.7 | 11.9 | 19.3 | 23.6 | 22.7 |
NPM NPM% | 2.5 | 6.8 | 7.9 | 2.7 | 5.0 | 6.9 | 5.9 | 5.5 | 6.0 |
ROCE ROCE% | 84.4 | 100.1 | 48.8 | 13.3 | 11.8 | 15.3 | 7.0 | 10.1 | 16.3 |
ROE ROE% | 90.7 | 73.3 | 50.5 | 6.7 | 8.8 | 23.9 | 11.3 | 16.4 | 14.8 |
ROA ROA% | 15.4 | 17.8 | 15.2 | 3.0 | 4.6 | 5.4 | 2.2 | 2.3 | 3.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69 | 62 | 324 | 1,358 | 3,335 | 66 | |||
Price To Earnings Price To Earnings | 31.3 | 19.4 | 29.2 | 58.1 | 56.0 | 0.6 | |||
Price To Sales Price To Sales | 0.8 | 1.0 | 2.0 | 3.4 | 3.5 | 0.1 | |||
Price To Book Price To Book | 2.1 | 1.7 | 7.0 | 6.6 | 10.2 | 0.1 | |||
EV To EBITDA EV To EBITDA | 17.7 | 10.2 | 20.8 | 21.8 | 19.6 | 3.6 | |||
GPM GPM% | 20.9 | 43.9 | 41.1 | 36.7 | 35.7 | 23.9 | 28.6 | 32.6 | 32.6 |
OPM OPM% | 2.7 | 9.9 | 11.1 | 5.0 | 9.7 | 11.9 | 19.3 | 23.6 | 22.7 |
NPM NPM% | 2.5 | 6.8 | 7.9 | 2.7 | 5.0 | 6.9 | 5.9 | 5.5 | 6.0 |
ROCE ROCE% | 84.4 | 100.1 | 48.8 | 13.3 | 11.8 | 15.3 | 7.0 | 10.1 | 16.3 |
ROE ROE% | 90.7 | 73.3 | 50.5 | 6.7 | 8.8 | 23.9 | 11.3 | 16.4 | 14.8 |
ROA ROA% | 15.4 | 17.8 | 15.2 | 3.0 | 4.6 | 5.4 | 2.2 | 2.3 | 3.4 |
Documents — Gensol Engineering Ltd
Concall Transcript Summaries — Gensol Engineering Ltd