| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,291 | 1,309 | 1,530 | 1,342 | 1,268 | 1,298 | 1,468 | 1,323 | 1,308 | 1,139 | 1,610 | 1,750 | |
Growth YoY Revenue Growth YoY% | -1.2 | -10.5 | 16.2 | 1.3 | -1.8 | -0.9 | -4.0 | -1.4 | 3.2 | -12.2 | 9.7 | 32.3 |
| 930 | 978 | 1,201 | 935 | 1,021 | 1,076 | 1,150 | 999 | 1,048 | 910 | 1,171 | 1,417 | |
| 361 | 331 | 329 | 408 | 247 | 221 | 318 | 324 | 260 | 230 | 439 | 334 | |
OPM OPM% | 28.0 | 25.3 | 21.5 | 30.4 | 19.5 | 17.0 | 21.7 | 24.5 | 19.9 | 20.2 | 27.3 | 19.1 |
| 26 | 17 | 41 | 32 | 24 | 20 | 32 | 26 | 23 | 15 | 18 | 38 | |
Interest Expense Interest ExpenseCr | 10 | 16 | 24 | 14 | 14 | 13 | 15 | 15 | 11 | 13 | 19 | 20 |
Depreciation DepreciationCr | 35 | 35 | 37 | 38 | 39 | 37 | 40 | 44 | 41 | 45 | 48 | 50 |
PBT PBTCr | 343 | 296 | 310 | 387 | 218 | 192 | 295 | 291 | 231 | 188 | 390 | 302 |
| 86 | 67 | 91 | 100 | 58 | 47 | 74 | 74 | 69 | 44 | 109 | 79 | |
| 257 | 229 | 219 | 287 | 159 | 145 | 222 | 216 | 162 | 143 | 280 | 222 | |
Growth YoY PAT Growth YoY% | 52.2 | 79.1 | 29.1 | 24.3 | -37.9 | -36.7 | 1.3 | -24.6 | 1.4 | -1.1 | 26.4 | 2.8 |
NPM NPM% | 19.9 | 17.5 | 14.3 | 21.4 | 12.6 | 11.2 | 15.1 | 16.4 | 12.4 | 12.6 | 17.4 | 12.7 |
| 4.1 | 3.7 | 3.5 | 4.6 | 2.6 | 2.4 | 3.6 | 3.5 | 2.6 | 2.3 | 4.6 | 3.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,291 | 1,309 | 1,530 | 1,342 | 1,268 | 1,298 | 1,468 | 1,323 | 1,308 | 1,139 | 1,610 | 1,750 | |
Growth YoY Revenue Growth YoY% | -1.2 | -10.5 | 16.2 | 1.3 | -1.8 | -0.9 | -4.0 | -1.4 | 3.2 | -12.2 | 9.7 | 32.3 |
| 930 | 978 | 1,201 | 935 | 1,021 | 1,076 | 1,150 | 999 | 1,048 | 910 | 1,171 | 1,417 | |
| 361 | 331 | 329 | 408 | 247 | 221 | 318 | 324 | 260 | 230 | 439 | 334 | |
OPM OPM% | 28.0 | 25.3 | 21.5 | 30.4 | 19.5 | 17.0 | 21.7 | 24.5 | 19.9 | 20.2 | 27.3 | 19.1 |
| 26 | 17 | 41 | 32 | 24 | 20 | 32 | 26 | 23 | 15 | 18 | 38 | |
Interest Expense Interest ExpenseCr | 10 | 16 | 24 | 14 | 14 | 13 | 15 | 15 | 11 | 13 | 19 | 20 |
Depreciation DepreciationCr | 35 | 35 | 37 | 38 | 39 | 37 | 40 | 44 | 41 | 45 | 48 | 50 |
PBT PBTCr | 343 | 296 | 310 | 387 | 218 | 192 | 295 | 291 | 231 | 188 | 390 | 302 |
| 86 | 67 | 91 | 100 | 58 | 47 | 74 | 74 | 69 | 44 | 109 | 79 | |
| 257 | 229 | 219 | 287 | 159 | 145 | 222 | 216 | 162 | 143 | 280 | 222 | |
Growth YoY PAT Growth YoY% | 52.2 | 79.1 | 29.1 | 24.3 | -37.9 | -36.7 | 1.3 | -24.6 | 1.4 | -1.1 | 26.4 | 2.8 |
NPM NPM% | 19.9 | 17.5 | 14.3 | 21.4 | 12.6 | 11.2 | 15.1 | 16.4 | 12.4 | 12.6 | 17.4 | 12.7 |
| 4.1 | 3.7 | 3.5 | 4.6 | 2.6 | 2.4 | 3.6 | 3.5 | 2.6 | 2.3 | 4.6 | 3.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,983 | 1,804 | 2,527 | 3,322 | 3,289 | 3,958 | 5,399 | 5,753 | 5,455 | 5,376 | 5,381 | 5,808 |
Growth Revenue Growth% | -17.2 | -9.0 | 40.1 | 31.4 | -1.0 | 20.4 | 36.4 | 6.5 | -5.2 | -1.5 | 0.1 | 8.4 |
| 1,766 | 1,514 | 1,930 | 2,532 | 2,664 | 2,821 | 3,535 | 4,620 | 4,127 | 4,182 | 4,128 | 4,545 | |
| 217 | 291 | 597 | 789 | 624 | 1,137 | 1,864 | 1,133 | 1,328 | 1,194 | 1,253 | 1,263 | |
OPM OPM% | 10.9 | 16.1 | 23.6 | 23.8 | 19.0 | 28.7 | 34.5 | 19.7 | 24.3 | 22.2 | 23.3 | 21.7 |
| 14 | 16 | 7 | 10 | -3 | 33 | 193 | 94 | 129 | 109 | 82 | 95 | |
Interest Expense Interest ExpenseCr | 252 | 259 | 263 | 253 | 212 | 115 | 20 | 20 | 60 | 55 | 58 | 64 |
Depreciation DepreciationCr | 126 | 120 | 132 | 133 | 137 | 109 | 105 | 124 | 141 | 155 | 178 | 185 |
PBT PBTCr | -147 | -73 | 208 | 414 | 273 | 947 | 1,933 | 1,083 | 1,256 | 1,092 | 1,098 | 1,110 |
| -47 | 1 | -6 | 153 | 95 | 307 | 451 | 289 | 320 | 279 | 297 | 302 | |
PAT PATCr | -100 | -74 | 215 | 261 | 177 | 639 | 1,482 | 793 | 936 | 813 | 802 | 808 |
Growth PAT Growth% | -241.2 | 26.3 | 391.6 | 21.4 | -32.0 | 260.8 | 131.8 | -46.5 | 17.9 | -13.1 | -1.4 | 8.8 |
NPM NPM% | -5.0 | -4.1 | 8.5 | 7.8 | 5.4 | 16.2 | 27.4 | 13.8 | 17.1 | 15.1 | 14.9 | 13.9 |
| -1.4 | -1.1 | 2.9 | 3.6 | 2.4 | 9.1 | 22.3 | 12.2 | 15.0 | 13.2 | 13.1 | 13.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,983 | 1,804 | 2,527 | 3,322 | 3,289 | 3,958 | 5,399 | 5,753 | 5,455 | 5,376 | 5,381 | 5,808 |
Growth Revenue Growth% | -17.2 | -9.0 | 40.1 | 31.4 | -1.0 | 20.4 | 36.4 | 6.5 | -5.2 | -1.5 | 0.1 | 8.4 |
| 1,766 | 1,514 | 1,930 | 2,532 | 2,664 | 2,821 | 3,535 | 4,620 | 4,127 | 4,182 | 4,128 | 4,545 | |
| 217 | 291 | 597 | 789 | 624 | 1,137 | 1,864 | 1,133 | 1,328 | 1,194 | 1,253 | 1,263 | |
OPM OPM% | 10.9 | 16.1 | 23.6 | 23.8 | 19.0 | 28.7 | 34.5 | 19.7 | 24.3 | 22.2 | 23.3 | 21.7 |
| 14 | 16 | 7 | 10 | -3 | 33 | 193 | 94 | 129 | 109 | 82 | 95 | |
Interest Expense Interest ExpenseCr | 252 | 259 | 263 | 253 | 212 | 115 | 20 | 20 | 60 | 55 | 58 | 64 |
Depreciation DepreciationCr | 126 | 120 | 132 | 133 | 137 | 109 | 105 | 124 | 141 | 155 | 178 | 185 |
PBT PBTCr | -147 | -73 | 208 | 414 | 273 | 947 | 1,933 | 1,083 | 1,256 | 1,092 | 1,098 | 1,110 |
| -47 | 1 | -6 | 153 | 95 | 307 | 451 | 289 | 320 | 279 | 297 | 302 | |
PAT PATCr | -100 | -74 | 215 | 261 | 177 | 639 | 1,482 | 793 | 936 | 813 | 802 | 808 |
Growth PAT Growth% | -241.2 | 26.3 | 391.6 | 21.4 | -32.0 | 260.8 | 131.8 | -46.5 | 17.9 | -13.1 | -1.4 | 8.8 |
NPM NPM% | -5.0 | -4.1 | 8.5 | 7.8 | 5.4 | 16.2 | 27.4 | 13.8 | 17.1 | 15.1 | 14.9 | 13.9 |
| -1.4 | -1.1 | 2.9 | 3.6 | 2.4 | 9.1 | 22.3 | 12.2 | 15.0 | 13.2 | 13.1 | 13.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 32 | 34 | 34 | 34 | 34 | 34 | 66 | 65 | 62 | 61 | 62 |
Reserves ReservesCr | 763 | 663 | 889 | 1,135 | 1,344 | 2,001 | 3,247 | 3,841 | 4,434 | 4,845 | 5,630 |
| 1,144 | 415 | 485 | 519 | 454 | 407 | 1,249 | 948 | 745 | 940 | 868 | |
| 1,373 | 1,988 | 1,883 | 1,656 | 1,525 | 958 | 199 | 265 | 246 | 282 | 579 | |
| 3,415 | 3,253 | 3,452 | 3,511 | 3,482 | 3,474 | 4,890 | 5,159 | 5,545 | 6,159 | 7,296 | |
| 754 | 658 | 808 | 985 | 933 | 1,019 | 2,379 | 2,323 | 2,407 | 2,269 | 2,640 | |
| 2,661 | 2,595 | 2,644 | 2,526 | 2,548 | 2,455 | 2,511 | 2,837 | 3,139 | 3,890 | 4,656 | |
| 3,415 | 3,253 | 3,452 | 3,511 | 3,482 | 3,474 | 4,890 | 5,159 | 5,545 | 6,159 | 7,296 |
| 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 | 32 | 34 | 34 | 34 | 34 | 34 | 66 | 65 | 62 | 61 | 62 |
Reserves ReservesCr | 763 | 663 | 889 | 1,135 | 1,344 | 2,001 | 3,247 | 3,841 | 4,434 | 4,845 | 5,630 |
| 1,144 | 415 | 485 | 519 | 454 | 407 | 1,249 | 948 | 745 | 940 | 868 | |
| 1,373 | 1,988 | 1,883 | 1,656 | 1,525 | 958 | 199 | 265 | 246 | 282 | 579 | |
| 3,415 | 3,253 | 3,452 | 3,511 | 3,482 | 3,474 | 4,890 | 5,159 | 5,545 | 6,159 | 7,296 | |
| 754 | 658 | 808 | 985 | 933 | 1,019 | 2,379 | 2,323 | 2,407 | 2,269 | 2,640 | |
| 2,661 | 2,595 | 2,644 | 2,526 | 2,548 | 2,455 | 2,511 | 2,837 | 3,139 | 3,890 | 4,656 | |
| 3,415 | 3,253 | 3,452 | 3,511 | 3,482 | 3,474 | 4,890 | 5,159 | 5,545 | 6,159 | 7,296 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 377 | 15 | 451 | 550 | 551 | 969 | 1,330 | 962 | 1,044 | 898 | 1,157 | |
| -6 | 14 | -121 | -66 | -150 | -62 | -1,096 | -229 | -754 | -436 | -1,337 | |
| -374 | -21 | -354 | -491 | -401 | -900 | -233 | -246 | -679 | -252 | 156 | |
Net Cash Flow Net Cash FlowCr | -2 | 8 | -24 | -7 | 0 | 6 | 2 | 487 | -388 | 210 | -23 |
Free Cash Flow Free Cash FlowCr | 327 | -38 | 346 | 474 | 387 | 929 | 724 | 513 | 626 | 367 | 123 |
CFO To PAT CFO To PAT% | -377.6 | -19.8 | 210.1 | 210.9 | 310.8 | 151.5 | 89.8 | 121.3 | 111.6 | 110.5 | 144.4 |
CFO To EBITDA CFO To EBITDA% | 173.7 | 5.0 | 75.6 | 69.7 | 88.2 | 85.2 | 71.4 | 85.0 | 78.6 | 75.3 | 92.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 377 | 15 | 451 | 550 | 551 | 969 | 1,330 | 962 | 1,044 | 898 | 1,157 | |
| -6 | 14 | -121 | -66 | -150 | -62 | -1,096 | -229 | -754 | -436 | -1,337 | |
| -374 | -21 | -354 | -491 | -401 | -900 | -233 | -246 | -679 | -252 | 156 | |
Net Cash Flow Net Cash FlowCr | -2 | 8 | -24 | -7 | 0 | 6 | 2 | 487 | -388 | 210 | -23 |
Free Cash Flow Free Cash FlowCr | 327 | -38 | 346 | 474 | 387 | 929 | 724 | 513 | 626 | 367 | 123 |
CFO To PAT CFO To PAT% | -377.6 | -19.8 | 210.1 | 210.9 | 310.8 | 151.5 | 89.8 | 121.3 | 111.6 | 110.5 | 144.4 |
CFO To EBITDA CFO To EBITDA% | 173.7 | 5.0 | 75.6 | 69.7 | 88.2 | 85.2 | 71.4 | 85.0 | 78.6 | 75.3 | 92.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 177 | 413 | 1,522 | 815 | 366 | 2,532 | 5,447 | 4,914 | 10,309 | 12,052 | 18,066 | 15,666 |
Price To Earnings Price To Earnings | 7.1 | 3.1 | 2.1 | 3.8 | 3.5 | 5.7 | 50.6 | 13.6 | 20.7 | 17.8 | ||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.6 | 0.3 | 0.1 | 0.6 | 1.0 | 0.8 | 1.9 | 2.2 | 3.4 | 2.7 |
Price To Book Price To Book | 0.2 | 0.6 | 1.6 | 0.7 | 0.3 | 1.2 | 1.5 | 1.2 | 10.5 | 2.3 | 2.9 | 2.7 |
EV To EBITDA EV To EBITDA | 8.2 | 8.7 | 5.8 | 3.2 | 3.1 | 3.0 | 2.8 | 3.9 | 7.2 | 9.8 | 13.9 | 11.9 |
GPM GPM% | 18.6 | 23.7 | 31.6 | 31.3 | 29.9 | 41.2 | 45.1 | 28.8 | 33.0 | 31.3 | 34.1 | 34.1 |
OPM OPM% | 10.9 | 16.1 | 23.6 | 23.8 | 19.0 | 28.7 | 34.5 | 19.7 | 24.3 | 22.2 | 23.3 | 21.7 |
NPM NPM% | -5.0 | -4.1 | 8.5 | 7.8 | 5.4 | 16.2 | 27.4 | 13.8 | 17.1 | 15.1 | 14.9 | 13.9 |
ROCE ROCE% | 4.2 | 6.5 | 16.1 | 22.6 | 16.1 | 36.2 | 52.2 | 26.1 | 28.9 | 22.0 | 18.9 | 18.9 |
ROE ROE% | -12.6 | -10.6 | 23.3 | 22.3 | 12.9 | 31.4 | 44.7 | 20.3 | 20.8 | 16.6 | 14.1 | 14.1 |
ROA ROA% | -2.9 | -2.3 | 6.2 | 7.4 | 5.1 | 18.4 | 30.3 | 15.4 | 16.9 | 13.2 | 11.0 | 11.0 |
| 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 | 177 | 413 | 1,522 | 815 | 366 | 2,532 | 5,447 | 4,914 | 10,309 | 12,052 | 18,066 | 15,666 |
Price To Earnings Price To Earnings | 7.1 | 3.1 | 2.1 | 3.8 | 3.5 | 5.7 | 50.6 | 13.6 | 20.7 | 17.8 | ||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.6 | 0.3 | 0.1 | 0.6 | 1.0 | 0.8 | 1.9 | 2.2 | 3.4 | 2.7 |
Price To Book Price To Book | 0.2 | 0.6 | 1.6 | 0.7 | 0.3 | 1.2 | 1.5 | 1.2 | 10.5 | 2.3 | 2.9 | 2.7 |
EV To EBITDA EV To EBITDA | 8.2 | 8.7 | 5.8 | 3.2 | 3.1 | 3.0 | 2.8 | 3.9 | 7.2 | 9.8 | 13.9 | 11.9 |
GPM GPM% | 18.6 | 23.7 | 31.6 | 31.3 | 29.9 | 41.2 | 45.1 | 28.8 | 33.0 | 31.3 | 34.1 | 34.1 |
OPM OPM% | 10.9 | 16.1 | 23.6 | 23.8 | 19.0 | 28.7 | 34.5 | 19.7 | 24.3 | 22.2 | 23.3 | 21.7 |
NPM NPM% | -5.0 | -4.1 | 8.5 | 7.8 | 5.4 | 16.2 | 27.4 | 13.8 | 17.1 | 15.1 | 14.9 | 13.9 |
ROCE ROCE% | 4.2 | 6.5 | 16.1 | 22.6 | 16.1 | 36.2 | 52.2 | 26.1 | 28.9 | 22.0 | 18.9 | 18.9 |
ROE ROE% | -12.6 | -10.6 | 23.3 | 22.3 | 12.9 | 31.4 | 44.7 | 20.3 | 20.8 | 16.6 | 14.1 | 14.1 |
ROA ROA% | -2.9 | -2.3 | 6.2 | 7.4 | 5.1 | 18.4 | 30.3 | 15.4 | 16.9 | 13.2 | 11.0 | 11.0 |
Documents — Godawari Power & Ispat Ltd
Concall Transcript Summaries — Godawari Power & Ispat Ltd