| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 351 | 338 | 331 | 332 | 336 | 338 | 337 | 335 | 356 | 351 | 330 | 327 | |
Growth YoY Revenue Growth YoY% | -2.5 | -6.2 | -12.4 | -5.8 | -4.1 | 0.3 | 1.8 | 0.7 | 6.0 | 3.6 | -2.0 | -2.2 |
| 236 | 263 | 291 | 258 | 271 | 248 | 291 | 255 | 243 | 260 | 281 | 185 | |
| 115 | 75 | 40 | 74 | 65 | 91 | 46 | 80 | 113 | 91 | 50 | 143 | |
OPM OPM% | 32.7 | 22.1 | 12.2 | 22.3 | 19.4 | 26.8 | 13.6 | 23.9 | 31.8 | 26.0 | 15.1 | 43.6 |
| 4 | 4 | -12 | 5 | 10 | 3 | 3 | 5 | 19 | 8 | 1,213 | 5 | |
Interest Expense Interest ExpenseCr | 206 | 193 | 210 | 220 | 229 | 241 | 238 | 253 | 265 | 22 | 22 | 23 |
Depreciation DepreciationCr | 82 | 80 | 33 | 61 | 60 | 63 | 60 | 64 | 60 | 57 | 55 | 56 |
PBT PBTCr | -170 | -195 | -215 | -202 | -214 | -210 | -249 | -232 | -193 | 20 | 1,186 | 69 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -170 | -195 | -215 | -202 | -214 | -210 | -249 | -232 | -193 | 20 | 1,186 | 69 | |
Growth YoY PAT Growth YoY% | 46.7 | 58.0 | 71.6 | -97.1 | -26.3 | -8.0 | -15.9 | -15.0 | 9.6 | 109.3 | 576.4 | 129.9 |
NPM NPM% | -48.3 | -57.7 | -64.8 | -60.8 | -63.6 | -62.1 | -73.8 | -69.5 | -54.3 | 5.6 | 358.9 | 21.2 |
| -0.1 | -0.1 | -0.2 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | 0.0 | 0.9 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 351 | 338 | 331 | 332 | 336 | 338 | 337 | 335 | 356 | 351 | 330 | 327 | |
Growth YoY Revenue Growth YoY% | -2.5 | -6.2 | -12.4 | -5.8 | -4.1 | 0.3 | 1.8 | 0.7 | 6.0 | 3.6 | -2.0 | -2.2 |
| 236 | 263 | 291 | 258 | 271 | 248 | 291 | 255 | 243 | 260 | 281 | 185 | |
| 115 | 75 | 40 | 74 | 65 | 91 | 46 | 80 | 113 | 91 | 50 | 143 | |
OPM OPM% | 32.7 | 22.1 | 12.2 | 22.3 | 19.4 | 26.8 | 13.6 | 23.9 | 31.8 | 26.0 | 15.1 | 43.6 |
| 4 | 4 | -12 | 5 | 10 | 3 | 3 | 5 | 19 | 8 | 1,213 | 5 | |
Interest Expense Interest ExpenseCr | 206 | 193 | 210 | 220 | 229 | 241 | 238 | 253 | 265 | 22 | 22 | 23 |
Depreciation DepreciationCr | 82 | 80 | 33 | 61 | 60 | 63 | 60 | 64 | 60 | 57 | 55 | 56 |
PBT PBTCr | -170 | -195 | -215 | -202 | -214 | -210 | -249 | -232 | -193 | 20 | 1,186 | 69 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -170 | -195 | -215 | -202 | -214 | -210 | -249 | -232 | -193 | 20 | 1,186 | 69 | |
Growth YoY PAT Growth YoY% | 46.7 | 58.0 | 71.6 | -97.1 | -26.3 | -8.0 | -15.9 | -15.0 | 9.6 | 109.3 | 576.4 | 129.9 |
NPM NPM% | -48.3 | -57.7 | -64.8 | -60.8 | -63.6 | -62.1 | -73.8 | -69.5 | -54.3 | 5.6 | 358.9 | 21.2 |
| -0.1 | -0.1 | -0.2 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | 0.0 | 0.9 | 0.1 |
| 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 | 913 | 952 | 2,333 | 1,500 | 1,417 | 1,410 | 1,463 | 1,458 | 1,372 | 1,344 | 1,372 | 1,365 |
Growth Revenue Growth% | 52.2 | 4.3 | 145.1 | -35.7 | -5.5 | -0.5 | 3.8 | -0.3 | -5.9 | -2.0 | 2.1 | 1.4 |
| 709 | 571 | 1,619 | 1,317 | 1,155 | 1,140 | 1,051 | 1,430 | 1,006 | 1,068 | 1,038 | 968 | |
| 204 | 381 | 714 | 184 | 262 | 269 | 412 | 28 | 366 | 276 | 334 | 397 | |
OPM OPM% | 22.4 | 40.0 | 30.6 | 12.2 | 18.5 | 19.1 | 28.1 | 1.9 | 26.7 | 20.5 | 24.3 | 29.1 |
| -89 | 15 | -1,238 | -565 | -829 | -330 | -649 | -559 | 36 | 22 | 1,245 | 1,245 | |
Interest Expense Interest ExpenseCr | 469 | 459 | 570 | 534 | 662 | 663 | 734 | 782 | 805 | 929 | 563 | 333 |
Depreciation DepreciationCr | 252 | 239 | 800 | 624 | 634 | 547 | 503 | 504 | 278 | 244 | 237 | 228 |
PBT PBTCr | -605 | -302 | -1,893 | -1,539 | -1,864 | -1,271 | -1,475 | -1,817 | -681 | -875 | 779 | 1,081 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -605 | -302 | -1,893 | -1,539 | -1,864 | -1,271 | -1,475 | -1,817 | -681 | -875 | 779 | 1,081 |
Growth PAT Growth% | -17.6 | 50.1 | -526.6 | 18.7 | -21.1 | 31.8 | -16.1 | -23.2 | 62.5 | -28.4 | 189.0 | 219.4 |
NPM NPM% | -66.3 | -31.7 | -81.1 | -102.6 | -131.5 | -90.2 | -100.8 | -124.6 | -49.7 | -65.1 | 56.8 | 79.2 |
| -2.6 | -1.9 | -1.6 | -1.2 | -1.5 | -1.0 | -1.1 | -1.4 | -0.5 | -0.7 | 0.6 | 0.8 |
| 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 | 913 | 952 | 2,333 | 1,500 | 1,417 | 1,410 | 1,463 | 1,458 | 1,372 | 1,344 | 1,372 | 1,365 |
Growth Revenue Growth% | 52.2 | 4.3 | 145.1 | -35.7 | -5.5 | -0.5 | 3.8 | -0.3 | -5.9 | -2.0 | 2.1 | 1.4 |
| 709 | 571 | 1,619 | 1,317 | 1,155 | 1,140 | 1,051 | 1,430 | 1,006 | 1,068 | 1,038 | 968 | |
| 204 | 381 | 714 | 184 | 262 | 269 | 412 | 28 | 366 | 276 | 334 | 397 | |
OPM OPM% | 22.4 | 40.0 | 30.6 | 12.2 | 18.5 | 19.1 | 28.1 | 1.9 | 26.7 | 20.5 | 24.3 | 29.1 |
| -89 | 15 | -1,238 | -565 | -829 | -330 | -649 | -559 | 36 | 22 | 1,245 | 1,245 | |
Interest Expense Interest ExpenseCr | 469 | 459 | 570 | 534 | 662 | 663 | 734 | 782 | 805 | 929 | 563 | 333 |
Depreciation DepreciationCr | 252 | 239 | 800 | 624 | 634 | 547 | 503 | 504 | 278 | 244 | 237 | 228 |
PBT PBTCr | -605 | -302 | -1,893 | -1,539 | -1,864 | -1,271 | -1,475 | -1,817 | -681 | -875 | 779 | 1,081 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -605 | -302 | -1,893 | -1,539 | -1,864 | -1,271 | -1,475 | -1,817 | -681 | -875 | 779 | 1,081 |
Growth PAT Growth% | -17.6 | 50.1 | -526.6 | 18.7 | -21.1 | 31.8 | -16.1 | -23.2 | 62.5 | -28.4 | 189.0 | 219.4 |
NPM NPM% | -66.3 | -31.7 | -81.1 | -102.6 | -131.5 | -90.2 | -100.8 | -124.6 | -49.7 | -65.1 | 56.8 | 79.2 |
| -2.6 | -1.9 | -1.6 | -1.2 | -1.5 | -1.0 | -1.1 | -1.4 | -0.5 | -0.7 | 0.6 | 0.8 |
| 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 | 2,336 | 2,460 | 12,125 | 12,319 | 12,319 | 12,497 | 12,623 | 12,671 | 12,807 | 12,809 | 12,809 |
Reserves ReservesCr | -2,400 | -2,648 | -9,527 | -11,067 | -12,930 | -14,202 | -15,663 | -17,460 | -18,141 | -19,017 | -18,271 |
| 576 | 2,298 | 725 | 5,671 | 6,967 | 7,100 | 7,642 | 8,218 | 8,743 | 9,575 | 3,458 | |
| 4,844 | 3,204 | 4,817 | 224 | 657 | 633 | 658 | 593 | 549 | 503 | 4,882 | |
| 5,611 | 5,444 | 8,752 | 7,566 | 7,430 | 6,447 | 5,555 | 4,271 | 4,206 | 4,117 | 3,125 | |
| 350 | 269 | 627 | 640 | 825 | 799 | 806 | 853 | 964 | 1,155 | 340 | |
| 5,261 | 5,176 | 8,125 | 6,926 | 6,605 | 5,648 | 4,749 | 3,418 | 3,242 | 2,962 | 2,785 | |
| 5,611 | 5,444 | 8,752 | 7,566 | 7,430 | 6,447 | 5,555 | 4,271 | 4,206 | 4,117 | 3,125 |
| 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 | 2,336 | 2,460 | 12,125 | 12,319 | 12,319 | 12,497 | 12,623 | 12,671 | 12,807 | 12,809 | 12,809 |
Reserves ReservesCr | -2,400 | -2,648 | -9,527 | -11,067 | -12,930 | -14,202 | -15,663 | -17,460 | -18,141 | -19,017 | -18,271 |
| 576 | 2,298 | 725 | 5,671 | 6,967 | 7,100 | 7,642 | 8,218 | 8,743 | 9,575 | 3,458 | |
| 4,844 | 3,204 | 4,817 | 224 | 657 | 633 | 658 | 593 | 549 | 503 | 4,882 | |
| 5,611 | 5,444 | 8,752 | 7,566 | 7,430 | 6,447 | 5,555 | 4,271 | 4,206 | 4,117 | 3,125 | |
| 350 | 269 | 627 | 640 | 825 | 799 | 806 | 853 | 964 | 1,155 | 340 | |
| 5,261 | 5,176 | 8,125 | 6,926 | 6,605 | 5,648 | 4,749 | 3,418 | 3,242 | 2,962 | 2,785 | |
| 5,611 | 5,444 | 8,752 | 7,566 | 7,430 | 6,447 | 5,555 | 4,271 | 4,206 | 4,117 | 3,125 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 449 | 543 | 705 | 264 | 436 | 419 | 503 | 495 | 194 | 635 | 535 | |
| -19 | -139 | -228 | 102 | -64 | -40 | -64 | -34 | -12 | 37 | 8 | |
| -419 | -413 | -408 | -438 | -220 | -161 | -387 | -453 | -267 | -255 | -1,256 | |
Net Cash Flow Net Cash FlowCr | 12 | -8 | 68 | -73 | 152 | 218 | 52 | 8 | -85 | 417 | -713 |
Free Cash Flow Free Cash FlowCr | 400 | 367 | 732 | 281 | 460 | 431 | 525 | 450 | 177 | 610 | 499 |
CFO To PAT CFO To PAT% | -74.2 | -179.9 | -37.2 | -17.1 | -23.4 | -33.0 | -34.1 | -27.2 | -28.5 | -72.6 | 68.7 |
CFO To EBITDA CFO To EBITDA% | 220.1 | 142.7 | 98.6 | 143.6 | 166.3 | 155.6 | 122.3 | 1,788.0 | 53.1 | 230.4 | 160.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 449 | 543 | 705 | 264 | 436 | 419 | 503 | 495 | 194 | 635 | 535 | |
| -19 | -139 | -228 | 102 | -64 | -40 | -64 | -34 | -12 | 37 | 8 | |
| -419 | -413 | -408 | -438 | -220 | -161 | -387 | -453 | -267 | -255 | -1,256 | |
Net Cash Flow Net Cash FlowCr | 12 | -8 | 68 | -73 | 152 | 218 | 52 | 8 | -85 | 417 | -713 |
Free Cash Flow Free Cash FlowCr | 400 | 367 | 732 | 281 | 460 | 431 | 525 | 450 | 177 | 610 | 499 |
CFO To PAT CFO To PAT% | -74.2 | -179.9 | -37.2 | -17.1 | -23.4 | -33.0 | -34.1 | -27.2 | -28.5 | -72.6 | 68.7 |
CFO To EBITDA CFO To EBITDA% | 220.1 | 142.7 | 98.6 | 143.6 | 166.3 | 155.6 | 122.3 | 1,788.0 | 53.1 | 230.4 | 160.3 |
| 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 | 495 | 1,422 | 3,140 | 1,158 | 271 | 962 | 1,856 | 900 | 2,049 | 1,793 | 1,242 | 1,460 |
Price To Earnings Price To Earnings | 1.6 | 1.4 | ||||||||||
Price To Sales Price To Sales | 0.5 | 0.6 | 1.4 | 0.8 | 0.2 | 0.7 | 1.3 | 0.6 | 1.5 | 1.3 | 0.9 | 1.1 |
Price To Book Price To Book | 2.6 | -3.4 | 1.2 | 0.9 | -0.4 | -0.6 | -0.6 | -0.2 | -0.4 | -0.3 | -0.2 | -0.3 |
EV To EBITDA EV To EBITDA | 25.3 | 11.7 | 10.6 | 5.0 | 1.7 | 4.7 | 15.2 | 169.3 | 15.1 | 17.0 | 21.0 | 18.2 |
GPM GPM% | 49.4 | 52.1 | 51.6 | 27.6 | 38.9 | 38.0 | 39.7 | 43.8 | 42.0 | 39.7 | 41.6 | 41.6 |
OPM OPM% | 22.4 | 40.0 | 30.6 | 12.2 | 18.5 | 19.1 | 28.1 | 1.9 | 26.7 | 20.5 | 24.3 | 29.1 |
NPM NPM% | -66.3 | -31.7 | -81.1 | -102.6 | -131.5 | -90.2 | -100.8 | -124.6 | -49.7 | -65.1 | 56.8 | 79.2 |
ROCE ROCE% | -2.9 | 5.4 | -18.4 | -80.2 | -1,714.7 | 62.9 | -40.4 | 203.8 | -8.6 | -2.1 | 307.6 | 307.6 |
ROE ROE% | 947.0 | 160.5 | -72.8 | -122.9 | 304.9 | 74.5 | 48.5 | 37.9 | 12.8 | 14.1 | -14.3 | -14.3 |
ROA ROA% | -10.8 | -5.5 | -21.6 | -20.4 | -25.1 | -19.7 | -26.6 | -42.5 | -16.2 | -21.3 | 24.9 | 24.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 495 | 1,422 | 3,140 | 1,158 | 271 | 962 | 1,856 | 900 | 2,049 | 1,793 | 1,242 | 1,460 |
Price To Earnings Price To Earnings | 1.6 | 1.4 | ||||||||||
Price To Sales Price To Sales | 0.5 | 0.6 | 1.4 | 0.8 | 0.2 | 0.7 | 1.3 | 0.6 | 1.5 | 1.3 | 0.9 | 1.1 |
Price To Book Price To Book | 2.6 | -3.4 | 1.2 | 0.9 | -0.4 | -0.6 | -0.6 | -0.2 | -0.4 | -0.3 | -0.2 | -0.3 |
EV To EBITDA EV To EBITDA | 25.3 | 11.7 | 10.6 | 5.0 | 1.7 | 4.7 | 15.2 | 169.3 | 15.1 | 17.0 | 21.0 | 18.2 |
GPM GPM% | 49.4 | 52.1 | 51.6 | 27.6 | 38.9 | 38.0 | 39.7 | 43.8 | 42.0 | 39.7 | 41.6 | 41.6 |
OPM OPM% | 22.4 | 40.0 | 30.6 | 12.2 | 18.5 | 19.1 | 28.1 | 1.9 | 26.7 | 20.5 | 24.3 | 29.1 |
NPM NPM% | -66.3 | -31.7 | -81.1 | -102.6 | -131.5 | -90.2 | -100.8 | -124.6 | -49.7 | -65.1 | 56.8 | 79.2 |
ROCE ROCE% | -2.9 | 5.4 | -18.4 | -80.2 | -1,714.7 | 62.9 | -40.4 | 203.8 | -8.6 | -2.1 | 307.6 | 307.6 |
ROE ROE% | 947.0 | 160.5 | -72.8 | -122.9 | 304.9 | 74.5 | 48.5 | 37.9 | 12.8 | 14.1 | -14.3 | -14.3 |
ROA ROA% | -10.8 | -5.5 | -21.6 | -20.4 | -25.1 | -19.7 | -26.6 | -42.5 | -16.2 | -21.3 | 24.9 | 24.9 |
Documents — GTL Infrastructure Ltd