| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 627 | 1,103 | 1,634 | 1,612 | 1,384 | 1,611 | 1,737 | 1,648 | 1,810 | 1,869 | 2,004 | 1,705 | |
Growth YoY Revenue Growth YoY% | -60.3 | -23.8 | 14.8 | 43.4 | 120.5 | 46.1 | 6.3 | 2.3 | 30.8 | 16.0 | 15.3 | 3.4 |
| 505 | 807 | 1,190 | 1,094 | 968 | 1,266 | 1,357 | 1,248 | 1,447 | 1,500 | 1,545 | 1,252 | |
| 122 | 296 | 444 | 518 | 416 | 346 | 380 | 401 | 363 | 369 | 459 | 453 | |
OPM OPM% | 19.5 | 26.9 | 27.2 | 32.1 | 30.1 | 21.4 | 21.9 | 24.3 | 20.1 | 19.7 | 22.9 | 26.6 |
| 86 | 253 | 391 | 1,529 | 347 | 83 | 329 | 186 | 1,112 | 104 | 112 | 36 | |
Interest Expense Interest ExpenseCr | 272 | 405 | 522 | 448 | 365 | 364 | 394 | 441 | 446 | 379 | 392 | 318 |
Depreciation DepreciationCr | 40 | 100 | 112 | 173 | 140 | 139 | 148 | 160 | 164 | 166 | 176 | 163 |
PBT PBTCr | -103 | 45 | 201 | 1,426 | 259 | -75 | 167 | -15 | 865 | -72 | 2 | 9 |
| 20 | 2 | 9 | 45 | -10 | 15 | -11 | 20 | -30 | 88 | 116 | 44 | |
| -123 | 43 | 170 | 1,362 | 250 | -108 | 49 | -7 | 895 | -160 | -114 | -35 | |
Growth YoY PAT Growth YoY% | -111.5 | -87.3 | 136.2 | 725.5 | 302.4 | -351.3 | -71.2 | -100.5 | 258.5 | -47.8 | -331.6 | -392.8 |
NPM NPM% | -19.6 | 3.9 | 10.4 | 84.5 | 18.0 | -6.7 | 2.8 | -0.4 | 49.4 | -8.6 | -5.7 | -2.1 |
| -1.7 | 0.8 | 2.4 | 20.3 | 3.6 | -1.8 | 0.6 | -0.1 | 12.4 | -2.4 | -1.5 | -0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 627 | 1,103 | 1,634 | 1,612 | 1,384 | 1,611 | 1,737 | 1,648 | 1,810 | 1,869 | 2,004 | 1,705 | |
Growth YoY Revenue Growth YoY% | -60.3 | -23.8 | 14.8 | 43.4 | 120.5 | 46.1 | 6.3 | 2.3 | 30.8 | 16.0 | 15.3 | 3.4 |
| 505 | 807 | 1,190 | 1,094 | 968 | 1,266 | 1,357 | 1,248 | 1,447 | 1,500 | 1,545 | 1,252 | |
| 122 | 296 | 444 | 518 | 416 | 346 | 380 | 401 | 363 | 369 | 459 | 453 | |
OPM OPM% | 19.5 | 26.9 | 27.2 | 32.1 | 30.1 | 21.4 | 21.9 | 24.3 | 20.1 | 19.7 | 22.9 | 26.6 |
| 86 | 253 | 391 | 1,529 | 347 | 83 | 329 | 186 | 1,112 | 104 | 112 | 36 | |
Interest Expense Interest ExpenseCr | 272 | 405 | 522 | 448 | 365 | 364 | 394 | 441 | 446 | 379 | 392 | 318 |
Depreciation DepreciationCr | 40 | 100 | 112 | 173 | 140 | 139 | 148 | 160 | 164 | 166 | 176 | 163 |
PBT PBTCr | -103 | 45 | 201 | 1,426 | 259 | -75 | 167 | -15 | 865 | -72 | 2 | 9 |
| 20 | 2 | 9 | 45 | -10 | 15 | -11 | 20 | -30 | 88 | 116 | 44 | |
| -123 | 43 | 170 | 1,362 | 250 | -108 | 49 | -7 | 895 | -160 | -114 | -35 | |
Growth YoY PAT Growth YoY% | -111.5 | -87.3 | 136.2 | 725.5 | 302.4 | -351.3 | -71.2 | -100.5 | 258.5 | -47.8 | -331.6 | -392.8 |
NPM NPM% | -19.6 | 3.9 | 10.4 | 84.5 | 18.0 | -6.7 | 2.8 | -0.4 | 49.4 | -8.6 | -5.7 | -2.1 |
| -1.7 | 0.8 | 2.4 | 20.3 | 3.6 | -1.8 | 0.6 | -0.1 | 12.4 | -2.4 | -1.5 | -0.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,733 | 4,102 | 5,516 | 4,489 | 6,344 | 7,332 | 7,389 |
Growth Revenue Growth% | 50.1 | 34.5 | -18.6 | 41.3 | 15.6 | 15.8 | |
| 2,402 | 3,606 | 5,089 | 3,420 | 4,677 | 5,728 | 5,744 | |
| 331 | 495 | 427 | 1,068 | 1,667 | 1,604 | 1,644 | |
OPM OPM% | 12.1 | 12.1 | 7.7 | 23.8 | 26.3 | 21.9 | 22.3 |
| -839 | 441 | 2,336 | 646 | 2,280 | 1,501 | 1,365 | |
Interest Expense Interest ExpenseCr | 1,530 | 1,354 | 1,350 | 1,477 | 1,571 | 1,659 | 1,536 |
Depreciation DepreciationCr | 123 | 128 | 149 | 286 | 600 | 666 | 669 |
PBT PBTCr | -2,161 | -546 | 1,264 | -49 | 1,776 | 781 | 805 |
| 24 | 106 | 93 | 34 | 38 | 195 | 218 | |
PAT PATCr | -2,185 | -652 | 1,171 | -82 | 1,738 | 587 | 585 |
Growth PAT Growth% | 70.2 | 279.7 | -107.0 | 2,214.8 | -66.3 | 220.0 | |
NPM NPM% | -79.9 | -15.9 | 21.2 | -1.8 | 27.4 | 8.0 | 7.9 |
| -34.1 | -10.7 | 19.6 | -2.5 | 20.7 | 8.3 | 8.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,733 | 4,102 | 5,516 | 4,489 | 6,344 | 7,332 | 7,389 |
Growth Revenue Growth% | 50.1 | 34.5 | -18.6 | 41.3 | 15.6 | 15.8 | |
| 2,402 | 3,606 | 5,089 | 3,420 | 4,677 | 5,728 | 5,744 | |
| 331 | 495 | 427 | 1,068 | 1,667 | 1,604 | 1,644 | |
OPM OPM% | 12.1 | 12.1 | 7.7 | 23.8 | 26.3 | 21.9 | 22.3 |
| -839 | 441 | 2,336 | 646 | 2,280 | 1,501 | 1,365 | |
Interest Expense Interest ExpenseCr | 1,530 | 1,354 | 1,350 | 1,477 | 1,571 | 1,659 | 1,536 |
Depreciation DepreciationCr | 123 | 128 | 149 | 286 | 600 | 666 | 669 |
PBT PBTCr | -2,161 | -546 | 1,264 | -49 | 1,776 | 781 | 805 |
| 24 | 106 | 93 | 34 | 38 | 195 | 218 | |
PAT PATCr | -2,185 | -652 | 1,171 | -82 | 1,738 | 587 | 585 |
Growth PAT Growth% | 70.2 | 279.7 | -107.0 | 2,214.8 | -66.3 | 220.0 | |
NPM NPM% | -79.9 | -15.9 | 21.2 | -1.8 | 27.4 | 8.0 | 7.9 |
| -34.1 | -10.7 | 19.6 | -2.5 | 20.7 | 8.3 | 8.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 302 | 302 | 302 | 302 | 357 | 391 |
Reserves ReservesCr | -2,057 | -2,763 | -2,991 | -3,287 | 162 | 1,337 |
| 8,577 | 8,405 | 7,522 | 9,489 | 6,294 | 4,391 | |
| 8,657 | 7,900 | 7,022 | 12,962 | 9,975 | 10,550 | |
| 15,413 | 14,073 | 11,803 | 19,469 | 16,987 | 17,050 | |
| 4,176 | 4,004 | 4,729 | 5,743 | 7,217 | 6,438 | |
| 11,236 | 10,069 | 7,074 | 13,726 | 9,769 | 10,612 | |
| 15,413 | 14,073 | 11,803 | 19,469 | 16,987 | 17,050 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 302 | 302 | 302 | 302 | 357 | 391 |
Reserves ReservesCr | -2,057 | -2,763 | -2,991 | -3,287 | 162 | 1,337 |
| 8,577 | 8,405 | 7,522 | 9,489 | 6,294 | 4,391 | |
| 8,657 | 7,900 | 7,022 | 12,962 | 9,975 | 10,550 | |
| 15,413 | 14,073 | 11,803 | 19,469 | 16,987 | 17,050 | |
| 4,176 | 4,004 | 4,729 | 5,743 | 7,217 | 6,438 | |
| 11,236 | 10,069 | 7,074 | 13,726 | 9,769 | 10,612 | |
| 15,413 | 14,073 | 11,803 | 19,469 | 16,987 | 17,050 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 588 | 1,215 | 1,230 | 1,690 | 2,833 | 1,260 | |
| 692 | 1,267 | 3,094 | -903 | -159 | -809 | |
| -1,603 | -2,213 | -3,840 | -1,324 | -2,417 | -583 | |
Net Cash Flow Net Cash FlowCr | -323 | 268 | 484 | -536 | 256 | -132 |
Free Cash Flow Free Cash FlowCr | 599 | 1,265 | 1,301 | 1,651 | 2,742 | 1,233 |
CFO To PAT CFO To PAT% | -26.9 | -186.4 | 105.1 | -2,056.8 | 163.0 | 214.8 |
CFO To EBITDA CFO To EBITDA% | 177.7 | 245.1 | 288.1 | 158.2 | 169.9 | 78.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 588 | 1,215 | 1,230 | 1,690 | 2,833 | 1,260 | |
| 692 | 1,267 | 3,094 | -903 | -159 | -809 | |
| -1,603 | -2,213 | -3,840 | -1,324 | -2,417 | -583 | |
Net Cash Flow Net Cash FlowCr | -323 | 268 | 484 | -536 | 256 | -132 |
Free Cash Flow Free Cash FlowCr | 599 | 1,265 | 1,301 | 1,651 | 2,742 | 1,233 |
CFO To PAT CFO To PAT% | -26.9 | -186.4 | 105.1 | -2,056.8 | 163.0 | 214.8 |
CFO To EBITDA CFO To EBITDA% | 177.7 | 245.1 | 288.1 | 158.2 | 169.9 | 78.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,968 | 967 | 2,581 | 8,171 | 6,998 | 7,701 | |
Price To Earnings Price To Earnings | 0.8 | 5.8 | 11.7 | 12.2 | |||
Price To Sales Price To Sales | 0.5 | 0.2 | 0.6 | 1.3 | 0.9 | 1.0 | |
Price To Book Price To Book | -0.8 | -0.4 | -0.9 | 15.7 | 4.0 | 4.5 | |
EV To EBITDA EV To EBITDA | 23.9 | 18.9 | 14.8 | 10.5 | 10.9 | 10.7 | |
GPM GPM% | 24.3 | 21.3 | 15.5 | 35.8 | 39.2 | 34.6 | 34.6 |
OPM OPM% | 12.1 | 12.1 | 7.7 | 23.8 | 26.3 | 21.9 | 22.3 |
NPM NPM% | -79.9 | -15.9 | 21.2 | -1.8 | 27.4 | 8.0 | 7.9 |
ROCE ROCE% | -6.4 | 10.2 | 47.3 | 13.1 | 31.1 | 18.3 | 18.3 |
ROE ROE% | 124.5 | 26.5 | -43.5 | 2.8 | 334.8 | 34.0 | 34.0 |
ROA ROA% | -14.2 | -4.6 | 9.9 | -0.4 | 10.2 | 3.4 | 3.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,968 | 967 | 2,581 | 8,171 | 6,998 | 7,701 | |
Price To Earnings Price To Earnings | 0.8 | 5.8 | 11.7 | 12.2 | |||
Price To Sales Price To Sales | 0.5 | 0.2 | 0.6 | 1.3 | 0.9 | 1.0 | |
Price To Book Price To Book | -0.8 | -0.4 | -0.9 | 15.7 | 4.0 | 4.5 | |
EV To EBITDA EV To EBITDA | 23.9 | 18.9 | 14.8 | 10.5 | 10.9 | 10.7 | |
GPM GPM% | 24.3 | 21.3 | 15.5 | 35.8 | 39.2 | 34.6 | 34.6 |
OPM OPM% | 12.1 | 12.1 | 7.7 | 23.8 | 26.3 | 21.9 | 22.3 |
NPM NPM% | -79.9 | -15.9 | 21.2 | -1.8 | 27.4 | 8.0 | 7.9 |
ROCE ROCE% | -6.4 | 10.2 | 47.3 | 13.1 | 31.1 | 18.3 | 18.3 |
ROE ROE% | 124.5 | 26.5 | -43.5 | 2.8 | 334.8 | 34.0 | 34.0 |
ROA ROA% | -14.2 | -4.6 | 9.9 | -0.4 | 10.2 | 3.4 | 3.4 |
Documents — GMR Power & Urban Infra Ltd