| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 898 | 923 | 1,016 | 1,010 | 1,153 | 1,271 | 1,642 | 1,310 | 1,677 | 1,896 | 2,119 | 1,815 | |
Growth YoY Revenue Growth YoY% | 31.7 | 32.1 | 69.0 | 33.6 | 28.4 | 37.7 | 61.7 | 29.7 | 45.5 | 49.1 | 29.1 | 38.5 |
| 849 | 874 | 925 | 953 | 1,084 | 1,196 | 1,421 | 1,198 | 1,521 | 1,724 | 1,764 | 1,665 | |
| 49 | 49 | 91 | 56 | 69 | 75 | 221 | 112 | 156 | 172 | 355 | 149 | |
OPM OPM% | 5.4 | 5.3 | 8.9 | 5.6 | 6.0 | 5.9 | 13.4 | 8.5 | 9.3 | 9.1 | 16.8 | 8.2 |
| 72 | 82 | 76 | 74 | 75 | 72 | 114 | 73 | 69 | 62 | 71 | 100 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 3 | 4 | 2 | 2 | 1 | 6 | 4 | 4 | 3 | 4 |
Depreciation DepreciationCr | 10 | 10 | 10 | 10 | 11 | 11 | 10 | 12 | 12 | 12 | 13 | 14 |
PBT PBTCr | 107 | 119 | 153 | 115 | 131 | 134 | 324 | 167 | 209 | 218 | 411 | 232 |
| 27 | 30 | 41 | 28 | 33 | 36 | 79 | 47 | 56 | 47 | 108 | 59 | |
| 81 | 88 | 112 | 87 | 98 | 98 | 244 | 120 | 154 | 171 | 303 | 173 | |
Growth YoY PAT Growth YoY% | 37.5 | 38.1 | 101.8 | 13.7 | 21.1 | 11.3 | 118.9 | 37.8 | 57.3 | 73.9 | 24.1 | 43.8 |
NPM NPM% | 9.0 | 9.6 | 11.0 | 8.6 | 8.5 | 7.7 | 14.9 | 9.2 | 9.2 | 9.0 | 14.3 | 9.5 |
| 7.0 | 7.7 | 9.7 | 7.6 | 8.5 | 8.6 | 21.3 | 10.5 | 13.4 | 14.9 | 26.5 | 15.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 898 | 923 | 1,016 | 1,010 | 1,153 | 1,271 | 1,642 | 1,310 | 1,677 | 1,896 | 2,119 | 1,815 | |
Growth YoY Revenue Growth YoY% | 31.7 | 32.1 | 69.0 | 33.6 | 28.4 | 37.7 | 61.7 | 29.7 | 45.5 | 49.1 | 29.1 | 38.5 |
| 849 | 874 | 925 | 953 | 1,084 | 1,196 | 1,421 | 1,198 | 1,521 | 1,724 | 1,764 | 1,665 | |
| 49 | 49 | 91 | 56 | 69 | 75 | 221 | 112 | 156 | 172 | 355 | 149 | |
OPM OPM% | 5.4 | 5.3 | 8.9 | 5.6 | 6.0 | 5.9 | 13.4 | 8.5 | 9.3 | 9.1 | 16.8 | 8.2 |
| 72 | 82 | 76 | 74 | 75 | 72 | 114 | 73 | 69 | 62 | 71 | 100 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 3 | 4 | 2 | 2 | 1 | 6 | 4 | 4 | 3 | 4 |
Depreciation DepreciationCr | 10 | 10 | 10 | 10 | 11 | 11 | 10 | 12 | 12 | 12 | 13 | 14 |
PBT PBTCr | 107 | 119 | 153 | 115 | 131 | 134 | 324 | 167 | 209 | 218 | 411 | 232 |
| 27 | 30 | 41 | 28 | 33 | 36 | 79 | 47 | 56 | 47 | 108 | 59 | |
| 81 | 88 | 112 | 87 | 98 | 98 | 244 | 120 | 154 | 171 | 303 | 173 | |
Growth YoY PAT Growth YoY% | 37.5 | 38.1 | 101.8 | 13.7 | 21.1 | 11.3 | 118.9 | 37.8 | 57.3 | 73.9 | 24.1 | 43.8 |
NPM NPM% | 9.0 | 9.6 | 11.0 | 8.6 | 8.5 | 7.7 | 14.9 | 9.2 | 9.2 | 9.0 | 14.3 | 9.5 |
| 7.0 | 7.7 | 9.7 | 7.6 | 8.5 | 8.6 | 21.3 | 10.5 | 13.4 | 14.9 | 26.5 | 15.1 |
| 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 | 1,656 | 923 | 1,348 | 1,386 | 1,433 | 1,141 | 1,754 | 2,561 | 3,593 | 5,076 | 7,002 | 7,507 |
Growth Revenue Growth% | 2.9 | -44.3 | 46.0 | 2.9 | 3.4 | -20.4 | 53.8 | 46.0 | 40.3 | 41.3 | 38.0 | 39.6 |
| 1,575 | 1,102 | 1,363 | 1,344 | 1,393 | 1,069 | 1,614 | 2,412 | 3,359 | 4,654 | 6,207 | 6,674 | |
| 81 | -179 | -15 | 42 | 40 | 72 | 141 | 149 | 234 | 421 | 795 | 833 | |
OPM OPM% | 4.9 | -19.4 | -1.1 | 3.0 | 2.8 | 6.3 | 8.0 | 5.8 | 6.5 | 8.3 | 11.4 | 11.1 |
| 200 | 236 | 179 | 169 | 215 | 165 | 154 | 202 | 300 | 335 | 274 | 301 | |
Interest Expense Interest ExpenseCr | 4 | 9 | 8 | 5 | 1 | 1 | 1 | 6 | 11 | 10 | 16 | 14 |
Depreciation DepreciationCr | 28 | 27 | 29 | 27 | 30 | 29 | 36 | 39 | 41 | 42 | 49 | 51 |
PBT PBTCr | 249 | 21 | 128 | 179 | 224 | 207 | 257 | 305 | 481 | 703 | 1,005 | 1,070 |
| 87 | 9 | 35 | 69 | 60 | 54 | 68 | 77 | 124 | 176 | 257 | 269 | |
PAT PATCr | 162 | 12 | 92 | 110 | 163 | 153 | 190 | 228 | 357 | 527 | 748 | 801 |
Growth PAT Growth% | 272.9 | -92.5 | 655.4 | 19.0 | 48.7 | -6.1 | 23.5 | 20.4 | 56.6 | 47.6 | 41.8 | 42.9 |
NPM NPM% | 9.8 | 1.3 | 6.9 | 7.9 | 11.4 | 13.4 | 10.8 | 8.9 | 9.9 | 10.4 | 10.7 | 10.7 |
| 130.8 | 9.9 | 7.6 | 9.6 | 14.3 | 13.4 | 16.6 | 19.9 | 31.2 | 46.0 | 65.3 | 69.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,656 | 923 | 1,348 | 1,386 | 1,433 | 1,141 | 1,754 | 2,561 | 3,593 | 5,076 | 7,002 | 7,507 |
Growth Revenue Growth% | 2.9 | -44.3 | 46.0 | 2.9 | 3.4 | -20.4 | 53.8 | 46.0 | 40.3 | 41.3 | 38.0 | 39.6 |
| 1,575 | 1,102 | 1,363 | 1,344 | 1,393 | 1,069 | 1,614 | 2,412 | 3,359 | 4,654 | 6,207 | 6,674 | |
| 81 | -179 | -15 | 42 | 40 | 72 | 141 | 149 | 234 | 421 | 795 | 833 | |
OPM OPM% | 4.9 | -19.4 | -1.1 | 3.0 | 2.8 | 6.3 | 8.0 | 5.8 | 6.5 | 8.3 | 11.4 | 11.1 |
| 200 | 236 | 179 | 169 | 215 | 165 | 154 | 202 | 300 | 335 | 274 | 301 | |
Interest Expense Interest ExpenseCr | 4 | 9 | 8 | 5 | 1 | 1 | 1 | 6 | 11 | 10 | 16 | 14 |
Depreciation DepreciationCr | 28 | 27 | 29 | 27 | 30 | 29 | 36 | 39 | 41 | 42 | 49 | 51 |
PBT PBTCr | 249 | 21 | 128 | 179 | 224 | 207 | 257 | 305 | 481 | 703 | 1,005 | 1,070 |
| 87 | 9 | 35 | 69 | 60 | 54 | 68 | 77 | 124 | 176 | 257 | 269 | |
PAT PATCr | 162 | 12 | 92 | 110 | 163 | 153 | 190 | 228 | 357 | 527 | 748 | 801 |
Growth PAT Growth% | 272.9 | -92.5 | 655.4 | 19.0 | 48.7 | -6.1 | 23.5 | 20.4 | 56.6 | 47.6 | 41.8 | 42.9 |
NPM NPM% | 9.8 | 1.3 | 6.9 | 7.9 | 11.4 | 13.4 | 10.8 | 8.9 | 9.9 | 10.4 | 10.7 | 10.7 |
| 130.8 | 9.9 | 7.6 | 9.6 | 14.3 | 13.4 | 16.6 | 19.9 | 31.2 | 46.0 | 65.3 | 69.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 124 | 124 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 |
Reserves ReservesCr | 1,010 | 958 | 907 | 924 | 926 | 1,023 | 1,143 | 1,299 | 1,559 | 1,965 | 2,512 |
| 3,284 | 3,446 | 3,217 | 3,068 | 4,247 | 5,548 | 6,256 | 9,241 | 8,456 | 8,149 | 7,859 | |
| 33 | 37 | 80 | 83 | 97 | 98 | 118 | 121 | 122 | 126 | 151 | |
| 4,451 | 4,565 | 4,319 | 4,190 | 5,384 | 6,783 | 7,632 | 10,776 | 10,252 | 10,354 | 10,636 | |
| 2,828 | 2,883 | 2,510 | 3,571 | 4,808 | 5,477 | 5,826 | 9,966 | 9,446 | 9,524 | 9,697 | |
| 1,623 | 1,682 | 1,809 | 618 | 576 | 1,306 | 1,806 | 810 | 806 | 830 | 940 | |
| 4,451 | 4,565 | 4,319 | 4,190 | 5,384 | 6,783 | 7,632 | 10,776 | 10,252 | 10,354 | 10,636 |
| 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 | 124 | 124 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 |
Reserves ReservesCr | 1,010 | 958 | 907 | 924 | 926 | 1,023 | 1,143 | 1,299 | 1,559 | 1,965 | 2,512 |
| 3,284 | 3,446 | 3,217 | 3,068 | 4,247 | 5,548 | 6,256 | 9,241 | 8,456 | 8,149 | 7,859 | |
| 33 | 37 | 80 | 83 | 97 | 98 | 118 | 121 | 122 | 126 | 151 | |
| 4,451 | 4,565 | 4,319 | 4,190 | 5,384 | 6,783 | 7,632 | 10,776 | 10,252 | 10,354 | 10,636 | |
| 2,828 | 2,883 | 2,510 | 3,571 | 4,808 | 5,477 | 5,826 | 9,966 | 9,446 | 9,524 | 9,697 | |
| 1,623 | 1,682 | 1,809 | 618 | 576 | 1,306 | 1,806 | 810 | 806 | 830 | 940 | |
| 4,451 | 4,565 | 4,319 | 4,190 | 5,384 | 6,783 | 7,632 | 10,776 | 10,252 | 10,354 | 10,636 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 423 | -200 | -74 | -112 | 628 | 515 | -356 | 1,450 | -707 | 16 | -290 | |
| -483 | 227 | 267 | 198 | 245 | -1,173 | 429 | -1,666 | 1,056 | 170 | 527 | |
| -30 | -41 | -193 | -89 | -153 | -62 | -72 | 220 | -358 | -187 | -223 | |
Net Cash Flow Net Cash FlowCr | -90 | -14 | 0 | -3 | 720 | -720 | 0 | 4 | -9 | -1 | 13 |
Free Cash Flow Free Cash FlowCr | 406 | -242 | -124 | -164 | 560 | 351 | -411 | 1,408 | -755 | -51 | -367 |
CFO To PAT CFO To PAT% | 261.1 | -1,635.7 | -80.1 | -101.6 | 384.0 | 335.8 | -187.7 | 635.7 | -197.9 | 3.0 | -38.7 |
CFO To EBITDA CFO To EBITDA% | 522.7 | 111.7 | 498.8 | -265.1 | 1,553.9 | 716.5 | -252.7 | 973.1 | -301.9 | 3.7 | -36.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 423 | -200 | -74 | -112 | 628 | 515 | -356 | 1,450 | -707 | 16 | -290 | |
| -483 | 227 | 267 | 198 | 245 | -1,173 | 429 | -1,666 | 1,056 | 170 | 527 | |
| -30 | -41 | -193 | -89 | -153 | -62 | -72 | 220 | -358 | -187 | -223 | |
Net Cash Flow Net Cash FlowCr | -90 | -14 | 0 | -3 | 720 | -720 | 0 | 4 | -9 | -1 | 13 |
Free Cash Flow Free Cash FlowCr | 406 | -242 | -124 | -164 | 560 | 351 | -411 | 1,408 | -755 | -51 | -367 |
CFO To PAT CFO To PAT% | 261.1 | -1,635.7 | -80.1 | -101.6 | 384.0 | 335.8 | -187.7 | 635.7 | -197.9 | 3.0 | -38.7 |
CFO To EBITDA CFO To EBITDA% | 522.7 | 111.7 | 498.8 | -265.1 | 1,553.9 | 716.5 | -252.7 | 973.1 | -301.9 | 3.7 | -36.4 |
| 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 | 1,116 | 1,569 | 2,119 | 2,593 | 5,217 | 8,764 | 19,296 | 22,576 | 27,270 | |||
Price To Earnings Price To Earnings | 10.2 | 9.6 | 13.8 | 13.7 | 22.9 | 24.5 | 36.6 | 30.2 | 34.1 | |||
Price To Sales Price To Sales | 0.8 | 1.1 | 1.9 | 1.5 | 2.0 | 2.4 | 3.8 | 3.2 | 3.6 | |||
Price To Book Price To Book | 1.1 | 1.5 | 1.9 | 2.1 | 3.7 | 5.2 | 9.3 | 8.6 | 10.4 | |||
EV To EBITDA EV To EBITDA | -20.7 | -25.8 | -2.2 | 0.3 | 8.1 | 21.8 | 37.0 | 24.2 | 29.0 | |||
GPM GPM% | 26.2 | 27.3 | 28.6 | 29.9 | 31.1 | 38.6 | 28.7 | 20.9 | 18.6 | 17.0 | 18.6 | 18.6 |
OPM OPM% | 4.9 | -19.4 | -1.1 | 3.0 | 2.8 | 6.3 | 8.0 | 5.8 | 6.5 | 8.3 | 11.4 | 11.1 |
NPM NPM% | 9.8 | 1.3 | 6.9 | 7.9 | 11.4 | 13.4 | 10.8 | 8.9 | 9.9 | 10.4 | 10.7 | 10.7 |
ROCE ROCE% | 22.4 | 2.7 | 13.3 | 17.7 | 21.6 | 18.2 | 20.4 | 18.1 | 28.3 | 34.2 | 38.3 | 38.3 |
ROE ROE% | 14.3 | 1.1 | 9.1 | 10.6 | 15.7 | 13.5 | 15.1 | 16.1 | 21.4 | 25.4 | 28.5 | 28.5 |
ROA ROA% | 3.6 | 0.3 | 2.1 | 2.6 | 3.0 | 2.3 | 2.5 | 2.1 | 3.5 | 5.1 | 7.0 | 7.0 |
| 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 | 1,116 | 1,569 | 2,119 | 2,593 | 5,217 | 8,764 | 19,296 | 22,576 | 27,270 | |||
Price To Earnings Price To Earnings | 10.2 | 9.6 | 13.8 | 13.7 | 22.9 | 24.5 | 36.6 | 30.2 | 34.1 | |||
Price To Sales Price To Sales | 0.8 | 1.1 | 1.9 | 1.5 | 2.0 | 2.4 | 3.8 | 3.2 | 3.6 | |||
Price To Book Price To Book | 1.1 | 1.5 | 1.9 | 2.1 | 3.7 | 5.2 | 9.3 | 8.6 | 10.4 | |||
EV To EBITDA EV To EBITDA | -20.7 | -25.8 | -2.2 | 0.3 | 8.1 | 21.8 | 37.0 | 24.2 | 29.0 | |||
GPM GPM% | 26.2 | 27.3 | 28.6 | 29.9 | 31.1 | 38.6 | 28.7 | 20.9 | 18.6 | 17.0 | 18.6 | 18.6 |
OPM OPM% | 4.9 | -19.4 | -1.1 | 3.0 | 2.8 | 6.3 | 8.0 | 5.8 | 6.5 | 8.3 | 11.4 | 11.1 |
NPM NPM% | 9.8 | 1.3 | 6.9 | 7.9 | 11.4 | 13.4 | 10.8 | 8.9 | 9.9 | 10.4 | 10.7 | 10.7 |
ROCE ROCE% | 22.4 | 2.7 | 13.3 | 17.7 | 21.6 | 18.2 | 20.4 | 18.1 | 28.3 | 34.2 | 38.3 | 38.3 |
ROE ROE% | 14.3 | 1.1 | 9.1 | 10.6 | 15.7 | 13.5 | 15.1 | 16.1 | 21.4 | 25.4 | 28.5 | 28.5 |
ROA ROA% | 3.6 | 0.3 | 2.1 | 2.6 | 3.0 | 2.3 | 2.5 | 2.1 | 3.5 | 5.1 | 7.0 | 7.0 |
Documents — Garden Reach Shipbuilders & Engineers Ltd
Concall Transcript Summaries — Garden Reach Shipbuilders & Engineers Ltd