| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 122 | 34 | 36 | 63 | 121 | 35 | 42 | 87 | 131 | 36 | 39 | 81 | |
Growth YoY Revenue Growth YoY% | 13.4 | 19.8 | -19.0 | -19.4 | -0.8 | 1.6 | 16.1 | 37.7 | 8.0 | 4.2 | -7.6 | -6.8 |
| 22 | 20 | 22 | 23 | 21 | 23 | 25 | 27 | 31 | 23 | 28 | 26 | |
| 100 | 14 | 14 | 41 | 100 | 11 | 17 | 60 | 100 | 13 | 10 | 55 | |
OPM OPM% | 82.1 | 40.9 | 39.7 | 64.3 | 82.6 | 32.8 | 39.9 | 68.8 | 76.2 | 36.1 | 26.2 | 67.8 |
| 15 | 6 | 1 | 5 | 3 | 6 | 7 | 6 | 17 | 1 | 8 | 5 | |
Interest Expense Interest ExpenseCr | 20 | 20 | 19 | 19 | 19 | 18 | 16 | 16 | 15 | 13 | 13 | 14 |
Depreciation DepreciationCr | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 22 | 22 | 22 | 23 |
PBT PBTCr | 75 | -21 | -25 | 6 | 63 | -22 | -14 | 29 | 81 | -21 | -16 | 24 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 75 | -21 | -25 | 6 | 66 | -22 | -15 | 29 | 81 | -21 | -17 | 24 | |
Growth YoY PAT Growth YoY% | 121.9 | -311.9 | -33.1 | -35.4 | -11.4 | -8.6 | 40.2 | 377.0 | 21.8 | 4.4 | -9.7 | -16.3 |
NPM NPM% | 61.3 | -60.7 | -70.2 | 9.5 | 54.8 | -64.9 | -36.1 | 32.8 | 61.8 | -59.6 | -42.9 | 29.4 |
| 0.8 | -0.2 | -0.2 | 0.1 | 0.6 | -0.2 | -0.1 | 0.3 | 0.7 | -0.2 | -0.1 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 122 | 34 | 36 | 63 | 121 | 35 | 42 | 87 | 131 | 36 | 39 | 81 | |
Growth YoY Revenue Growth YoY% | 13.4 | 19.8 | -19.0 | -19.4 | -0.8 | 1.6 | 16.1 | 37.7 | 8.0 | 4.2 | -7.6 | -6.8 |
| 22 | 20 | 22 | 23 | 21 | 23 | 25 | 27 | 31 | 23 | 28 | 26 | |
| 100 | 14 | 14 | 41 | 100 | 11 | 17 | 60 | 100 | 13 | 10 | 55 | |
OPM OPM% | 82.1 | 40.9 | 39.7 | 64.3 | 82.6 | 32.8 | 39.9 | 68.8 | 76.2 | 36.1 | 26.2 | 67.8 |
| 15 | 6 | 1 | 5 | 3 | 6 | 7 | 6 | 17 | 1 | 8 | 5 | |
Interest Expense Interest ExpenseCr | 20 | 20 | 19 | 19 | 19 | 18 | 16 | 16 | 15 | 13 | 13 | 14 |
Depreciation DepreciationCr | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 22 | 22 | 22 | 23 |
PBT PBTCr | 75 | -21 | -25 | 6 | 63 | -22 | -14 | 29 | 81 | -21 | -16 | 24 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 75 | -21 | -25 | 6 | 66 | -22 | -15 | 29 | 81 | -21 | -17 | 24 | |
Growth YoY PAT Growth YoY% | 121.9 | -311.9 | -33.1 | -35.4 | -11.4 | -8.6 | 40.2 | 377.0 | 21.8 | 4.4 | -9.7 | -16.3 |
NPM NPM% | 61.3 | -60.7 | -70.2 | 9.5 | 54.8 | -64.9 | -36.1 | 32.8 | 61.8 | -59.6 | -42.9 | 29.4 |
| 0.8 | -0.2 | -0.2 | 0.1 | 0.6 | -0.2 | -0.1 | 0.3 | 0.7 | -0.2 | -0.1 | 0.2 |
| 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 | 296 | 380 | 357 | 323 | 369 | 257 | 311 | 258 | 271 | 260 | 293 | 287 |
Growth Revenue Growth% | -13.0 | 28.5 | -6.0 | -9.4 | 14.1 | -30.4 | 21.0 | -16.8 | 4.9 | -3.9 | 12.5 | 0.7 |
| 99 | 106 | 99 | 97 | 107 | 93 | 87 | 87 | 84 | 92 | 110 | 109 | |
| 197 | 274 | 258 | 226 | 262 | 164 | 224 | 171 | 187 | 169 | 183 | 178 | |
OPM OPM% | 66.5 | 72.1 | 72.3 | 69.9 | 71.1 | 63.9 | 72.1 | 66.2 | 68.9 | 64.8 | 62.4 | 62.1 |
| 12 | 6 | 42 | 48 | 20 | 14 | 33 | 55 | 15 | 20 | 33 | 32 | |
Interest Expense Interest ExpenseCr | 225 | 225 | 211 | 193 | 153 | 138 | 122 | 108 | 80 | 72 | 57 | 55 |
Depreciation DepreciationCr | 153 | 137 | 124 | 114 | 92 | 91 | 89 | 83 | 82 | 84 | 86 | 88 |
PBT PBTCr | -169 | -82 | -35 | -33 | 37 | -51 | 47 | 35 | 39 | 34 | 72 | 68 |
| -1 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
PAT PATCr | -168 | -84 | -37 | -33 | 37 | -51 | 47 | 35 | 38 | 34 | 72 | 67 |
Growth PAT Growth% | -8.9 | 49.9 | 55.9 | 10.7 | 211.6 | -236.9 | 191.8 | -24.6 | 9.4 | -12.2 | 113.1 | 16.2 |
NPM NPM% | -56.8 | -22.2 | -10.4 | -10.3 | 10.0 | -19.8 | 15.0 | 13.6 | 14.2 | 12.9 | 24.5 | 23.3 |
| -2.2 | -1.1 | -0.8 | -0.6 | 0.3 | -0.7 | 0.4 | 0.4 | 0.4 | 0.3 | 0.6 | 0.6 |
| 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 | 296 | 380 | 357 | 323 | 369 | 257 | 311 | 258 | 271 | 260 | 293 | 287 |
Growth Revenue Growth% | -13.0 | 28.5 | -6.0 | -9.4 | 14.1 | -30.4 | 21.0 | -16.8 | 4.9 | -3.9 | 12.5 | 0.7 |
| 99 | 106 | 99 | 97 | 107 | 93 | 87 | 87 | 84 | 92 | 110 | 109 | |
| 197 | 274 | 258 | 226 | 262 | 164 | 224 | 171 | 187 | 169 | 183 | 178 | |
OPM OPM% | 66.5 | 72.1 | 72.3 | 69.9 | 71.1 | 63.9 | 72.1 | 66.2 | 68.9 | 64.8 | 62.4 | 62.1 |
| 12 | 6 | 42 | 48 | 20 | 14 | 33 | 55 | 15 | 20 | 33 | 32 | |
Interest Expense Interest ExpenseCr | 225 | 225 | 211 | 193 | 153 | 138 | 122 | 108 | 80 | 72 | 57 | 55 |
Depreciation DepreciationCr | 153 | 137 | 124 | 114 | 92 | 91 | 89 | 83 | 82 | 84 | 86 | 88 |
PBT PBTCr | -169 | -82 | -35 | -33 | 37 | -51 | 47 | 35 | 39 | 34 | 72 | 68 |
| -1 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
PAT PATCr | -168 | -84 | -37 | -33 | 37 | -51 | 47 | 35 | 38 | 34 | 72 | 67 |
Growth PAT Growth% | -8.9 | 49.9 | 55.9 | 10.7 | 211.6 | -236.9 | 191.8 | -24.6 | 9.4 | -12.2 | 113.1 | 16.2 |
NPM NPM% | -56.8 | -22.2 | -10.4 | -10.3 | 10.0 | -19.8 | 15.0 | 13.6 | 14.2 | 12.9 | 24.5 | 23.3 |
| -2.2 | -1.1 | -0.8 | -0.6 | 0.3 | -0.7 | 0.4 | 0.4 | 0.4 | 0.3 | 0.6 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 740 | 740 | 751 | 751 | 751 | 751 | 751 | 751 | 981 | 1,173 | 1,173 |
Reserves ReservesCr | 1 | -145 | -219 | -255 | -239 | -295 | -261 | -227 | -193 | -98 | -21 |
| 560 | 890 | 305 | 378 | 245 | 268 | 241 | 208 | 190 | 113 | 122 | |
| 1,727 | 1,352 | 1,530 | 1,370 | 1,340 | 1,181 | 1,111 | 969 | 647 | 477 | 455 | |
| 3,033 | 2,839 | 2,373 | 2,236 | 2,087 | 1,895 | 1,832 | 1,692 | 1,618 | 1,662 | 1,732 | |
| 269 | 283 | 257 | 233 | 215 | 183 | 238 | 215 | 204 | 307 | 252 | |
| 2,765 | 2,556 | 2,116 | 2,003 | 1,872 | 1,712 | 1,594 | 1,477 | 1,413 | 1,355 | 1,480 | |
| 3,033 | 2,839 | 2,373 | 2,236 | 2,087 | 1,895 | 1,832 | 1,692 | 1,618 | 1,662 | 1,732 |
| 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 | 740 | 740 | 751 | 751 | 751 | 751 | 751 | 751 | 981 | 1,173 | 1,173 |
Reserves ReservesCr | 1 | -145 | -219 | -255 | -239 | -295 | -261 | -227 | -193 | -98 | -21 |
| 560 | 890 | 305 | 378 | 245 | 268 | 241 | 208 | 190 | 113 | 122 | |
| 1,727 | 1,352 | 1,530 | 1,370 | 1,340 | 1,181 | 1,111 | 969 | 647 | 477 | 455 | |
| 3,033 | 2,839 | 2,373 | 2,236 | 2,087 | 1,895 | 1,832 | 1,692 | 1,618 | 1,662 | 1,732 | |
| 269 | 283 | 257 | 233 | 215 | 183 | 238 | 215 | 204 | 307 | 252 | |
| 2,765 | 2,556 | 2,116 | 2,003 | 1,872 | 1,712 | 1,594 | 1,477 | 1,413 | 1,355 | 1,480 | |
| 3,033 | 2,839 | 2,373 | 2,236 | 2,087 | 1,895 | 1,832 | 1,692 | 1,618 | 1,662 | 1,732 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 215 | 306 | 324 | 268 | 267 | 187 | 220 | 229 | 250 | 169 | 195 | |
| -69 | 23 | 48 | -25 | 25 | 61 | 22 | 3 | -2 | -153 | -97 | |
| -143 | -331 | -371 | -243 | -294 | -243 | -246 | -229 | -189 | -56 | -64 | |
Net Cash Flow Net Cash FlowCr | 3 | -2 | 1 | 0 | -1 | 5 | -4 | 2 | 58 | -40 | 34 |
Free Cash Flow Free Cash FlowCr | 313 | 307 | 405 | 268 | 270 | 201 | 240 | 234 | 251 | 160 | 3 |
CFO To PAT CFO To PAT% | -128.2 | -363.5 | -870.8 | -806.3 | 721.6 | -368.4 | 472.5 | 651.6 | 649.8 | 499.7 | 270.7 |
CFO To EBITDA CFO To EBITDA% | 109.5 | 111.7 | 125.3 | 118.4 | 101.9 | 113.9 | 98.2 | 133.7 | 133.7 | 99.8 | 106.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 215 | 306 | 324 | 268 | 267 | 187 | 220 | 229 | 250 | 169 | 195 | |
| -69 | 23 | 48 | -25 | 25 | 61 | 22 | 3 | -2 | -153 | -97 | |
| -143 | -331 | -371 | -243 | -294 | -243 | -246 | -229 | -189 | -56 | -64 | |
Net Cash Flow Net Cash FlowCr | 3 | -2 | 1 | 0 | -1 | 5 | -4 | 2 | 58 | -40 | 34 |
Free Cash Flow Free Cash FlowCr | 313 | 307 | 405 | 268 | 270 | 201 | 240 | 234 | 251 | 160 | 3 |
CFO To PAT CFO To PAT% | -128.2 | -363.5 | -870.8 | -806.3 | 721.6 | -368.4 | 472.5 | 651.6 | 649.8 | 499.7 | 270.7 |
CFO To EBITDA CFO To EBITDA% | 109.5 | 111.7 | 125.3 | 118.4 | 101.9 | 113.9 | 98.2 | 133.7 | 133.7 | 99.8 | 106.4 |
| 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 | 876 | 721 | 678 | 323 | 109 | 157 | 918 | 681 | 1,844 | 1,381 | 942 | 1,062 |
Price To Earnings Price To Earnings | 4.7 | 26.0 | 21.1 | 48.2 | 35.7 | 13.6 | 16.4 | |||||
Price To Sales Price To Sales | 3.0 | 1.9 | 1.9 | 1.0 | 0.3 | 0.6 | 3.0 | 2.6 | 6.8 | 5.3 | 3.2 | 3.7 |
Price To Book Price To Book | 1.2 | 1.2 | 1.3 | 0.7 | 0.2 | 0.3 | 1.9 | 1.3 | 2.3 | 1.3 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 13.3 | 7.6 | 8.5 | 7.5 | 5.2 | 8.0 | 9.5 | 10.3 | 13.5 | 10.4 | 7.3 | 8.2 |
GPM GPM% | 85.5 | 88.8 | 86.1 | 84.2 | 84.9 | 79.7 | 83.3 | 79.9 | 81.1 | 79.6 | 80.7 | 80.7 |
OPM OPM% | 66.5 | 72.1 | 72.3 | 69.9 | 71.1 | 63.9 | 72.1 | 66.2 | 68.9 | 64.8 | 62.4 | 62.1 |
NPM NPM% | -56.8 | -22.2 | -10.4 | -10.3 | 10.0 | -19.8 | 15.0 | 13.6 | 14.2 | 12.9 | 24.5 | 23.3 |
ROCE ROCE% | 2.2 | 7.2 | 8.6 | 8.5 | 10.8 | 5.3 | 9.9 | 8.9 | 7.7 | 6.5 | 7.7 | 7.7 |
ROE ROE% | -22.7 | -14.2 | -7.0 | -6.7 | 7.2 | -11.1 | 9.5 | 6.7 | 4.9 | 3.1 | 6.2 | 6.2 |
ROA ROA% | -5.5 | -3.0 | -1.6 | -1.5 | 1.8 | -2.7 | 2.5 | 2.1 | 2.4 | 2.0 | 4.2 | 4.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 876 | 721 | 678 | 323 | 109 | 157 | 918 | 681 | 1,844 | 1,381 | 942 | 1,062 |
Price To Earnings Price To Earnings | 4.7 | 26.0 | 21.1 | 48.2 | 35.7 | 13.6 | 16.4 | |||||
Price To Sales Price To Sales | 3.0 | 1.9 | 1.9 | 1.0 | 0.3 | 0.6 | 3.0 | 2.6 | 6.8 | 5.3 | 3.2 | 3.7 |
Price To Book Price To Book | 1.2 | 1.2 | 1.3 | 0.7 | 0.2 | 0.3 | 1.9 | 1.3 | 2.3 | 1.3 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 13.3 | 7.6 | 8.5 | 7.5 | 5.2 | 8.0 | 9.5 | 10.3 | 13.5 | 10.4 | 7.3 | 8.2 |
GPM GPM% | 85.5 | 88.8 | 86.1 | 84.2 | 84.9 | 79.7 | 83.3 | 79.9 | 81.1 | 79.6 | 80.7 | 80.7 |
OPM OPM% | 66.5 | 72.1 | 72.3 | 69.9 | 71.1 | 63.9 | 72.1 | 66.2 | 68.9 | 64.8 | 62.4 | 62.1 |
NPM NPM% | -56.8 | -22.2 | -10.4 | -10.3 | 10.0 | -19.8 | 15.0 | 13.6 | 14.2 | 12.9 | 24.5 | 23.3 |
ROCE ROCE% | 2.2 | 7.2 | 8.6 | 8.5 | 10.8 | 5.3 | 9.9 | 8.9 | 7.7 | 6.5 | 7.7 | 7.7 |
ROE ROE% | -22.7 | -14.2 | -7.0 | -6.7 | 7.2 | -11.1 | 9.5 | 6.7 | 4.9 | 3.1 | 6.2 | 6.2 |
ROA ROA% | -5.5 | -3.0 | -1.6 | -1.5 | 1.8 | -2.7 | 2.5 | 2.1 | 2.4 | 2.0 | 4.2 | 4.2 |
Documents — Orient Green Power Company Ltd
Concall Transcript Summaries — Orient Green Power Company Ltd