| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,270 | 4,108 | 4,265 | 4,389 | 4,532 | 4,727 | 3,992 | 4,360 | 4,291 | 4,107 | 4,008 | 3,885 | |
Growth YoY Revenue Growth YoY% | -14.4 | -25.8 | -1.1 | 9.8 | 6.1 | 15.1 | -6.4 | -0.7 | -5.3 | -13.1 | 0.4 | -10.9 |
| 3,415 | 3,384 | 3,351 | 3,608 | 3,562 | 3,890 | 3,285 | 3,787 | 3,716 | 3,385 | 3,387 | 3,272 | |
| 855 | 725 | 914 | 781 | 970 | 837 | 707 | 573 | 574 | 722 | 621 | 613 | |
OPM OPM% | 20.0 | 17.6 | 21.4 | 17.8 | 21.4 | 17.7 | 17.7 | 13.1 | 13.4 | 17.6 | 15.5 | 15.8 |
| 27 | 30 | 55 | 56 | 107 | 54 | 57 | 76 | 102 | 96 | 102 | 95 | |
Interest Expense Interest ExpenseCr | 6 | 8 | 14 | 8 | 8 | 8 | 8 | 10 | 11 | 8 | 8 | 9 |
Depreciation DepreciationCr | 157 | 161 | 165 | 168 | 169 | 171 | 179 | 179 | 179 | 184 | 188 | 189 |
PBT PBTCr | 719 | 586 | 789 | 661 | 899 | 712 | 577 | 460 | 486 | 626 | 527 | 510 |
| 176 | 152 | 199 | 165 | 236 | 185 | 154 | 125 | 133 | 161 | 138 | 131 | |
| 543 | 434 | 590 | 496 | 663 | 527 | 423 | 335 | 352 | 465 | 389 | 379 | |
Growth YoY PAT Growth YoY% | -15.1 | -33.0 | -5.0 | -6.3 | 22.2 | 21.3 | -28.3 | -32.4 | -46.9 | -11.7 | -8.1 | 13.0 |
NPM NPM% | 12.7 | 10.6 | 13.8 | 11.3 | 14.6 | 11.1 | 10.6 | 7.7 | 8.2 | 11.3 | 9.7 | 9.8 |
| 6.6 | 5.9 | 8.1 | 7.0 | 8.4 | 6.7 | 5.0 | 4.2 | 3.9 | 5.6 | 4.6 | 4.5 |
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,270 | 4,108 | 4,265 | 4,389 | 4,532 | 4,727 | 3,992 | 4,360 | 4,291 | 4,107 | 4,008 | 3,885 | |
Growth YoY Revenue Growth YoY% | -14.4 | -25.8 | -1.1 | 9.8 | 6.1 | 15.1 | -6.4 | -0.7 | -5.3 | -13.1 | 0.4 | -10.9 |
| 3,415 | 3,384 | 3,351 | 3,608 | 3,562 | 3,890 | 3,285 | 3,787 | 3,716 | 3,385 | 3,387 | 3,272 | |
| 855 | 725 | 914 | 781 | 970 | 837 | 707 | 573 | 574 | 722 | 621 | 613 | |
OPM OPM% | 20.0 | 17.6 | 21.4 | 17.8 | 21.4 | 17.7 | 17.7 | 13.1 | 13.4 | 17.6 | 15.5 | 15.8 |
| 27 | 30 | 55 | 56 | 107 | 54 | 57 | 76 | 102 | 96 | 102 | 95 | |
Interest Expense Interest ExpenseCr | 6 | 8 | 14 | 8 | 8 | 8 | 8 | 10 | 11 | 8 | 8 | 9 |
Depreciation DepreciationCr | 157 | 161 | 165 | 168 | 169 | 171 | 179 | 179 | 179 | 184 | 188 | 189 |
PBT PBTCr | 719 | 586 | 789 | 661 | 899 | 712 | 577 | 460 | 486 | 626 | 527 | 510 |
| 176 | 152 | 199 | 165 | 236 | 185 | 154 | 125 | 133 | 161 | 138 | 131 | |
| 543 | 434 | 590 | 496 | 663 | 527 | 423 | 335 | 352 | 465 | 389 | 379 | |
Growth YoY PAT Growth YoY% | -15.1 | -33.0 | -5.0 | -6.3 | 22.2 | 21.3 | -28.3 | -32.4 | -46.9 | -11.7 | -8.1 | 13.0 |
NPM NPM% | 12.7 | 10.6 | 13.8 | 11.3 | 14.6 | 11.1 | 10.6 | 7.7 | 8.2 | 11.3 | 9.7 | 9.8 |
| 6.6 | 5.9 | 8.1 | 7.0 | 8.4 | 6.7 | 5.0 | 4.2 | 3.9 | 5.6 | 4.6 | 4.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,065 | 992 | 5,901 | 7,261 | 9,345 | 12,244 | 11,535 | 17,991 | 18,117 | 17,295 | 17,370 | 16,290 |
Growth Revenue Growth% | 1.3 | -6.8 | 494.9 | 23.0 | 28.7 | 31.0 | -5.8 | 56.0 | 0.7 | -4.5 | 0.4 | -7.5 |
| 137 | 126 | 4,260 | 5,217 | 6,805 | 9,021 | 7,961 | 14,491 | 14,463 | 13,912 | 14,679 | 13,760 | |
| 928 | 866 | 1,642 | 2,044 | 2,540 | 3,223 | 3,574 | 3,500 | 3,653 | 3,383 | 2,691 | 2,530 | |
OPM OPM% | 87.2 | 87.3 | 27.8 | 28.1 | 27.2 | 26.3 | 31.0 | 19.4 | 20.2 | 19.6 | 15.5 | 15.5 |
| 55 | 94 | 118 | 122 | 135 | 102 | 130 | 148 | 136 | 248 | 289 | 395 | |
Interest Expense Interest ExpenseCr | 118 | 80 | 278 | 242 | 427 | 369 | 227 | 112 | 44 | 32 | 37 | 37 |
Depreciation DepreciationCr | 189 | 183 | 436 | 447 | 468 | 518 | 542 | 579 | 621 | 664 | 709 | 740 |
PBT PBTCr | 664 | 697 | 1,046 | 1,477 | 1,780 | 2,438 | 2,936 | 2,957 | 3,125 | 2,935 | 2,234 | 2,149 |
| 251 | 231 | 327 | 519 | 590 | 159 | 743 | 726 | 783 | 751 | 597 | 564 | |
PAT PATCr | 412 | 465 | 718 | 958 | 1,190 | 2,279 | 2,192 | 2,231 | 2,342 | 2,184 | 1,637 | 1,585 |
Growth PAT Growth% | -1.7 | 12.8 | 54.4 | 33.5 | 24.2 | 91.4 | -3.8 | 1.8 | 5.0 | -6.8 | -25.0 | -18.6 |
NPM NPM% | 38.7 | 46.9 | 12.2 | 13.2 | 12.7 | 18.6 | 19.0 | 12.4 | 12.9 | 12.6 | 9.4 | 9.7 |
| 8.6 | 8.3 | 9.8 | 13.2 | 17.7 | 30.7 | 28.5 | 29.0 | 29.1 | 29.4 | 19.7 | 18.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,065 | 992 | 5,901 | 7,261 | 9,345 | 12,244 | 11,535 | 17,991 | 18,117 | 17,295 | 17,370 | 16,290 |
Growth Revenue Growth% | 1.3 | -6.8 | 494.9 | 23.0 | 28.7 | 31.0 | -5.8 | 56.0 | 0.7 | -4.5 | 0.4 | -7.5 |
| 137 | 126 | 4,260 | 5,217 | 6,805 | 9,021 | 7,961 | 14,491 | 14,463 | 13,912 | 14,679 | 13,760 | |
| 928 | 866 | 1,642 | 2,044 | 2,540 | 3,223 | 3,574 | 3,500 | 3,653 | 3,383 | 2,691 | 2,530 | |
OPM OPM% | 87.2 | 87.3 | 27.8 | 28.1 | 27.2 | 26.3 | 31.0 | 19.4 | 20.2 | 19.6 | 15.5 | 15.5 |
| 55 | 94 | 118 | 122 | 135 | 102 | 130 | 148 | 136 | 248 | 289 | 395 | |
Interest Expense Interest ExpenseCr | 118 | 80 | 278 | 242 | 427 | 369 | 227 | 112 | 44 | 32 | 37 | 37 |
Depreciation DepreciationCr | 189 | 183 | 436 | 447 | 468 | 518 | 542 | 579 | 621 | 664 | 709 | 740 |
PBT PBTCr | 664 | 697 | 1,046 | 1,477 | 1,780 | 2,438 | 2,936 | 2,957 | 3,125 | 2,935 | 2,234 | 2,149 |
| 251 | 231 | 327 | 519 | 590 | 159 | 743 | 726 | 783 | 751 | 597 | 564 | |
PAT PATCr | 412 | 465 | 718 | 958 | 1,190 | 2,279 | 2,192 | 2,231 | 2,342 | 2,184 | 1,637 | 1,585 |
Growth PAT Growth% | -1.7 | 12.8 | 54.4 | 33.5 | 24.2 | 91.4 | -3.8 | 1.8 | 5.0 | -6.8 | -25.0 | -18.6 |
NPM NPM% | 38.7 | 46.9 | 12.2 | 13.2 | 12.7 | 18.6 | 19.0 | 12.4 | 12.9 | 12.6 | 9.4 | 9.7 |
| 8.6 | 8.3 | 9.8 | 13.2 | 17.7 | 30.7 | 28.5 | 29.0 | 29.1 | 29.4 | 19.7 | 18.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 563 | 563 | 564 | 564 | 564 | 564 | 564 | 564 | 564 | 564 | 564 | 564 |
Reserves ReservesCr | 3,217 | 3,423 | 3,962 | 1,865 | 2,731 | 4,320 | 5,827 | 7,355 | 8,885 | 10,261 | 11,082 | 11,377 |
| 555 | 473 | 1,711 | 3,066 | 2,987 | 3,104 | 3,107 | 2,818 | 3,018 | 3,025 | 3,532 | 4,236 | |
| 1,373 | 1,379 | 4,336 | 5,613 | 5,168 | 3,841 | 2,603 | 1,958 | 1,610 | 1,648 | 1,720 | 1,742 | |
| 5,868 | 5,838 | 11,808 | 11,963 | 12,461 | 13,350 | 14,169 | 15,294 | 17,316 | 19,056 | 20,807 | 21,923 | |
| 778 | 890 | 1,594 | 1,318 | 1,542 | 1,853 | 1,790 | 1,791 | 3,136 | 4,011 | 5,582 | 6,365 | |
| 5,090 | 4,948 | 10,214 | 10,645 | 10,920 | 11,497 | 12,379 | 13,503 | 14,180 | 15,045 | 15,225 | 15,558 | |
| 5,868 | 5,838 | 11,808 | 11,963 | 12,461 | 13,350 | 14,169 | 15,294 | 17,316 | 19,056 | 20,807 | 21,923 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 563 | 563 | 564 | 564 | 564 | 564 | 564 | 564 | 564 | 564 | 564 | 564 |
Reserves ReservesCr | 3,217 | 3,423 | 3,962 | 1,865 | 2,731 | 4,320 | 5,827 | 7,355 | 8,885 | 10,261 | 11,082 | 11,377 |
| 555 | 473 | 1,711 | 3,066 | 2,987 | 3,104 | 3,107 | 2,818 | 3,018 | 3,025 | 3,532 | 4,236 | |
| 1,373 | 1,379 | 4,336 | 5,613 | 5,168 | 3,841 | 2,603 | 1,958 | 1,610 | 1,648 | 1,720 | 1,742 | |
| 5,868 | 5,838 | 11,808 | 11,963 | 12,461 | 13,350 | 14,169 | 15,294 | 17,316 | 19,056 | 20,807 | 21,923 | |
| 778 | 890 | 1,594 | 1,318 | 1,542 | 1,853 | 1,790 | 1,791 | 3,136 | 4,011 | 5,582 | 6,365 | |
| 5,090 | 4,948 | 10,214 | 10,645 | 10,920 | 11,497 | 12,379 | 13,503 | 14,180 | 15,045 | 15,225 | 15,558 | |
| 5,868 | 5,838 | 11,808 | 11,963 | 12,461 | 13,350 | 14,169 | 15,294 | 17,316 | 19,056 | 20,807 | 21,923 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 626 | 603 | 1,644 | 1,669 | 2,044 | 2,771 | 2,897 | 2,748 | 3,340 | 2,803 | 2,741 | |
| -201 | -321 | -835 | -3,593 | -612 | -806 | -1,080 | -1,359 | -1,815 | -2,142 | -2,754 | |
| -438 | -297 | -879 | 2,013 | -1,382 | -1,494 | -2,096 | -1,659 | -805 | -547 | -544 | |
Net Cash Flow Net Cash FlowCr | -13 | -15 | -70 | 89 | 50 | 471 | -279 | -271 | 720 | 114 | -556 |
Free Cash Flow Free Cash FlowCr | 326 | 426 | 1,059 | 924 | 1,290 | 2,068 | 2,041 | 1,456 | 2,062 | 1,550 | 1,765 |
CFO To PAT CFO To PAT% | 151.9 | 129.5 | 228.9 | 174.1 | 171.7 | 121.6 | 132.2 | 123.2 | 142.6 | 128.4 | 167.4 |
CFO To EBITDA CFO To EBITDA% | 67.5 | 69.6 | 100.1 | 81.7 | 80.5 | 86.0 | 81.1 | 78.5 | 91.4 | 82.9 | 101.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 626 | 603 | 1,644 | 1,669 | 2,044 | 2,771 | 2,897 | 2,748 | 3,340 | 2,803 | 2,741 | |
| -201 | -321 | -835 | -3,593 | -612 | -806 | -1,080 | -1,359 | -1,815 | -2,142 | -2,754 | |
| -438 | -297 | -879 | 2,013 | -1,382 | -1,494 | -2,096 | -1,659 | -805 | -547 | -544 | |
Net Cash Flow Net Cash FlowCr | -13 | -15 | -70 | 89 | 50 | 471 | -279 | -271 | 720 | 114 | -556 |
Free Cash Flow Free Cash FlowCr | 326 | 426 | 1,059 | 924 | 1,290 | 2,068 | 2,041 | 1,456 | 2,062 | 1,550 | 1,765 |
CFO To PAT CFO To PAT% | 151.9 | 129.5 | 228.9 | 174.1 | 171.7 | 121.6 | 132.2 | 123.2 | 142.6 | 128.4 | 167.4 |
CFO To EBITDA CFO To EBITDA% | 67.5 | 69.6 | 100.1 | 81.7 | 80.5 | 86.0 | 81.1 | 78.5 | 91.4 | 82.9 | 101.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,970 | 7,805 | 9,077 | 10,609 | 10,673 | 9,759 | 15,417 | 14,658 | 14,926 | 20,097 | 16,478 | 15,141 |
Price To Earnings Price To Earnings | 14.8 | 16.8 | 16.4 | 14.3 | 10.7 | 5.6 | 9.6 | 8.9 | 9.1 | 12.1 | 14.8 | 14.4 |
Price To Sales Price To Sales | 6.5 | 7.9 | 1.5 | 1.5 | 1.1 | 0.8 | 1.3 | 0.8 | 0.8 | 1.2 | 0.9 | 0.9 |
Price To Book Price To Book | 1.8 | 2.0 | 2.0 | 4.4 | 3.2 | 2.0 | 2.4 | 1.9 | 1.6 | 1.9 | 1.4 | 1.3 |
EV To EBITDA EV To EBITDA | 8.0 | 9.3 | 6.7 | 6.9 | 5.3 | 3.5 | 4.8 | 4.4 | 3.8 | 5.6 | 5.3 | 5.0 |
GPM GPM% | 93.9 | 94.1 | 33.7 | 33.8 | 32.5 | 30.9 | 35.6 | 22.5 | 23.6 | 23.2 | 19.4 | 19.4 |
OPM OPM% | 87.2 | 87.3 | 27.8 | 28.1 | 27.2 | 26.3 | 31.0 | 19.4 | 20.2 | 19.6 | 15.5 | 15.5 |
NPM NPM% | 38.7 | 46.9 | 12.2 | 13.2 | 12.7 | 18.6 | 19.0 | 12.4 | 12.9 | 12.6 | 9.4 | 9.7 |
ROCE ROCE% | 16.7 | 16.3 | 18.1 | 26.9 | 33.1 | 38.6 | 37.7 | 35.5 | 33.0 | 27.1 | 19.3 | 18.3 |
ROE ROE% | 10.9 | 11.7 | 15.9 | 39.5 | 36.1 | 46.6 | 34.3 | 28.2 | 24.8 | 20.2 | 14.1 | 13.3 |
ROA ROA% | 7.0 | 8.0 | 6.1 | 8.0 | 9.6 | 17.1 | 15.5 | 14.6 | 13.5 | 11.5 | 7.9 | 7.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,970 | 7,805 | 9,077 | 10,609 | 10,673 | 9,759 | 15,417 | 14,658 | 14,926 | 20,097 | 16,478 | 15,141 |
Price To Earnings Price To Earnings | 14.8 | 16.8 | 16.4 | 14.3 | 10.7 | 5.6 | 9.6 | 8.9 | 9.1 | 12.1 | 14.8 | 14.4 |
Price To Sales Price To Sales | 6.5 | 7.9 | 1.5 | 1.5 | 1.1 | 0.8 | 1.3 | 0.8 | 0.8 | 1.2 | 0.9 | 0.9 |
Price To Book Price To Book | 1.8 | 2.0 | 2.0 | 4.4 | 3.2 | 2.0 | 2.4 | 1.9 | 1.6 | 1.9 | 1.4 | 1.3 |
EV To EBITDA EV To EBITDA | 8.0 | 9.3 | 6.7 | 6.9 | 5.3 | 3.5 | 4.8 | 4.4 | 3.8 | 5.6 | 5.3 | 5.0 |
GPM GPM% | 93.9 | 94.1 | 33.7 | 33.8 | 32.5 | 30.9 | 35.6 | 22.5 | 23.6 | 23.2 | 19.4 | 19.4 |
OPM OPM% | 87.2 | 87.3 | 27.8 | 28.1 | 27.2 | 26.3 | 31.0 | 19.4 | 20.2 | 19.6 | 15.5 | 15.5 |
NPM NPM% | 38.7 | 46.9 | 12.2 | 13.2 | 12.7 | 18.6 | 19.0 | 12.4 | 12.9 | 12.6 | 9.4 | 9.7 |
ROCE ROCE% | 16.7 | 16.3 | 18.1 | 26.9 | 33.1 | 38.6 | 37.7 | 35.5 | 33.0 | 27.1 | 19.3 | 18.3 |
ROE ROE% | 10.9 | 11.7 | 15.9 | 39.5 | 36.1 | 46.6 | 34.3 | 28.2 | 24.8 | 20.2 | 14.1 | 13.3 |
ROA ROA% | 7.0 | 8.0 | 6.1 | 8.0 | 9.6 | 17.1 | 15.5 | 14.6 | 13.5 | 11.5 | 7.9 | 7.2 |
Documents — Gujarat State Petronet Ltd
Concall Transcript Summaries — Gujarat State Petronet Ltd