| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 779 | 851 | 808 | 843 | 856 | 887 | 891 | 904 | 959 | 933 | 924 | 1,015 | |
Growth YoY Revenue Growth YoY% | 19.0 | 24.1 | 16.7 | 8.9 | 9.8 | 4.3 | 10.3 | 7.2 | 12.1 | 5.1 | 3.7 | 12.4 |
| 655 | 730 | 695 | 730 | 748 | 782 | 785 | 797 | 855 | 819 | 843 | 911 | |
| 124 | 121 | 113 | 113 | 107 | 105 | 106 | 107 | 104 | 113 | 80 | 105 | |
OPM OPM% | 16.0 | 14.2 | 14.0 | 13.4 | 12.6 | 11.9 | 11.9 | 11.8 | 10.9 | 12.2 | 8.7 | 10.3 |
| 11 | 10 | 7 | 7 | 7 | 9 | 7 | 5 | 6 | 6 | 10 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 7 | 7 | 6 | 9 | 8 | 9 | 9 | 10 | 11 | 10 |
Depreciation DepreciationCr | 82 | 91 | 90 | 92 | 90 | 93 | 94 | 91 | 91 | 94 | 100 | 97 |
PBT PBTCr | 48 | 34 | 22 | 22 | 18 | 13 | 11 | 12 | 11 | 15 | -20 | 3 |
| 12 | 9 | 6 | 7 | 4 | 4 | 0 | 5 | 3 | 4 | -7 | 2 | |
| 36 | 25 | 16 | 15 | 14 | 10 | 11 | 7 | 7 | 12 | -14 | 1 | |
Growth YoY PAT Growth YoY% | -24.4 | -38.1 | 249.9 | -57.4 | -61.7 | -61.0 | -32.5 | -51.2 | -46.1 | 20.0 | -228.5 | -81.2 |
NPM NPM% | 4.6 | 2.9 | 2.0 | 1.8 | 1.6 | 1.1 | 1.2 | 0.8 | 0.8 | 1.2 | -1.5 | 0.1 |
| 3.0 | 2.1 | 1.2 | 1.3 | 1.1 | 0.9 | 0.9 | 0.9 | 0.8 | 1.0 | -1.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 779 | 851 | 808 | 843 | 856 | 887 | 891 | 904 | 959 | 933 | 924 | 1,015 | |
Growth YoY Revenue Growth YoY% | 19.0 | 24.1 | 16.7 | 8.9 | 9.8 | 4.3 | 10.3 | 7.2 | 12.1 | 5.1 | 3.7 | 12.4 |
| 655 | 730 | 695 | 730 | 748 | 782 | 785 | 797 | 855 | 819 | 843 | 911 | |
| 124 | 121 | 113 | 113 | 107 | 105 | 106 | 107 | 104 | 113 | 80 | 105 | |
OPM OPM% | 16.0 | 14.2 | 14.0 | 13.4 | 12.6 | 11.9 | 11.9 | 11.8 | 10.9 | 12.2 | 8.7 | 10.3 |
| 11 | 10 | 7 | 7 | 7 | 9 | 7 | 5 | 6 | 6 | 10 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 7 | 7 | 6 | 9 | 8 | 9 | 9 | 10 | 11 | 10 |
Depreciation DepreciationCr | 82 | 91 | 90 | 92 | 90 | 93 | 94 | 91 | 91 | 94 | 100 | 97 |
PBT PBTCr | 48 | 34 | 22 | 22 | 18 | 13 | 11 | 12 | 11 | 15 | -20 | 3 |
| 12 | 9 | 6 | 7 | 4 | 4 | 0 | 5 | 3 | 4 | -7 | 2 | |
| 36 | 25 | 16 | 15 | 14 | 10 | 11 | 7 | 7 | 12 | -14 | 1 | |
Growth YoY PAT Growth YoY% | -24.4 | -38.1 | 249.9 | -57.4 | -61.7 | -61.0 | -32.5 | -51.2 | -46.1 | 20.0 | -228.5 | -81.2 |
NPM NPM% | 4.6 | 2.9 | 2.0 | 1.8 | 1.6 | 1.1 | 1.2 | 0.8 | 0.8 | 1.2 | -1.5 | 0.1 |
| 3.0 | 2.1 | 1.2 | 1.3 | 1.1 | 0.9 | 0.9 | 0.9 | 0.8 | 1.0 | -1.3 | 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 | 736 | 908 | 1,091 | 1,246 | 2,384 | 2,467 | 2,414 | 2,664 | 3,213 | 3,477 | 3,719 | 3,831 |
Growth Revenue Growth% | 18.8 | 23.3 | 20.2 | 14.2 | 91.4 | 3.5 | -2.1 | 10.3 | 20.6 | 8.2 | 7.0 | 8.3 |
| 585 | 701 | 796 | 928 | 1,923 | 1,958 | 1,887 | 2,198 | 2,735 | 3,045 | 3,314 | 3,428 | |
| 152 | 206 | 295 | 318 | 462 | 509 | 528 | 466 | 478 | 432 | 405 | 403 | |
OPM OPM% | 20.6 | 22.7 | 27.1 | 25.5 | 19.4 | 20.6 | 21.9 | 17.5 | 14.9 | 12.4 | 10.9 | 10.5 |
| 8 | 32 | 16 | -22 | -28 | 62 | 30 | 32 | 33 | 30 | 28 | 27 | |
Interest Expense Interest ExpenseCr | 44 | 58 | 42 | 51 | 45 | 23 | 14 | 10 | 23 | 30 | 39 | 39 |
Depreciation DepreciationCr | 107 | 139 | 171 | 202 | 232 | 260 | 253 | 319 | 337 | 369 | 376 | 381 |
PBT PBTCr | 8 | 41 | 98 | 43 | 158 | 288 | 290 | 169 | 151 | 64 | 18 | 8 |
| 4 | 15 | 41 | 18 | 70 | 78 | 71 | 45 | 39 | 15 | 5 | 2 | |
PAT PATCr | 4 | 26 | 56 | 25 | 88 | 210 | 219 | 125 | 112 | 49 | 12 | 6 |
Growth PAT Growth% | -72.9 | 610.6 | 114.9 | -56.0 | 253.8 | 139.9 | 3.9 | -42.9 | -10.4 | -56.0 | -74.9 | -84.6 |
NPM NPM% | 0.5 | 2.9 | 5.2 | 2.0 | 3.7 | 8.5 | 9.1 | 4.7 | 3.5 | 1.4 | 0.3 | 0.2 |
| 0.8 | 4.1 | 5.6 | 1.7 | 6.9 | 16.7 | 17.8 | 10.1 | 9.5 | 4.3 | 1.4 | 0.7 |
| 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 | 736 | 908 | 1,091 | 1,246 | 2,384 | 2,467 | 2,414 | 2,664 | 3,213 | 3,477 | 3,719 | 3,831 |
Growth Revenue Growth% | 18.8 | 23.3 | 20.2 | 14.2 | 91.4 | 3.5 | -2.1 | 10.3 | 20.6 | 8.2 | 7.0 | 8.3 |
| 585 | 701 | 796 | 928 | 1,923 | 1,958 | 1,887 | 2,198 | 2,735 | 3,045 | 3,314 | 3,428 | |
| 152 | 206 | 295 | 318 | 462 | 509 | 528 | 466 | 478 | 432 | 405 | 403 | |
OPM OPM% | 20.6 | 22.7 | 27.1 | 25.5 | 19.4 | 20.6 | 21.9 | 17.5 | 14.9 | 12.4 | 10.9 | 10.5 |
| 8 | 32 | 16 | -22 | -28 | 62 | 30 | 32 | 33 | 30 | 28 | 27 | |
Interest Expense Interest ExpenseCr | 44 | 58 | 42 | 51 | 45 | 23 | 14 | 10 | 23 | 30 | 39 | 39 |
Depreciation DepreciationCr | 107 | 139 | 171 | 202 | 232 | 260 | 253 | 319 | 337 | 369 | 376 | 381 |
PBT PBTCr | 8 | 41 | 98 | 43 | 158 | 288 | 290 | 169 | 151 | 64 | 18 | 8 |
| 4 | 15 | 41 | 18 | 70 | 78 | 71 | 45 | 39 | 15 | 5 | 2 | |
PAT PATCr | 4 | 26 | 56 | 25 | 88 | 210 | 219 | 125 | 112 | 49 | 12 | 6 |
Growth PAT Growth% | -72.9 | 610.6 | 114.9 | -56.0 | 253.8 | 139.9 | 3.9 | -42.9 | -10.4 | -56.0 | -74.9 | -84.6 |
NPM NPM% | 0.5 | 2.9 | 5.2 | 2.0 | 3.7 | 8.5 | 9.1 | 4.7 | 3.5 | 1.4 | 0.3 | 0.2 |
| 0.8 | 4.1 | 5.6 | 1.7 | 6.9 | 16.7 | 17.8 | 10.1 | 9.5 | 4.3 | 1.4 | 0.7 |
| 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 | 9,83,45,400 | 98 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 |
Reserves ReservesCr | 282 | 289 | 545 | 552 | 616 | 768 | 919 | 991 | 1,047 | 1,051 | 1,034 |
| 695 | 869 | 919 | 1,025 | 1,223 | 1,303 | 1,108 | 1,373 | 1,563 | 1,748 | 1,571 | |
| 406 | 437 | 312 | 306 | 187 | 97 | 125 | 130 | 205 | 228 | 438 | |
| 1,481 | 1,722 | 1,919 | 2,032 | 2,184 | 2,353 | 2,358 | 2,713 | 3,054 | 3,268 | 3,276 | |
| 414 | 512 | 536 | 636 | 643 | 734 | 616 | 661 | 725 | 907 | 782 | |
| 1,067 | 1,209 | 1,382 | 1,396 | 1,541 | 1,619 | 1,742 | 2,053 | 2,330 | 2,362 | 2,494 | |
| 1,481 | 1,722 | 1,919 | 2,032 | 2,184 | 2,353 | 2,358 | 2,713 | 3,054 | 3,268 | 3,276 |
| 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 | 9,83,45,400 | 98 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 |
Reserves ReservesCr | 282 | 289 | 545 | 552 | 616 | 768 | 919 | 991 | 1,047 | 1,051 | 1,034 |
| 695 | 869 | 919 | 1,025 | 1,223 | 1,303 | 1,108 | 1,373 | 1,563 | 1,748 | 1,571 | |
| 406 | 437 | 312 | 306 | 187 | 97 | 125 | 130 | 205 | 228 | 438 | |
| 1,481 | 1,722 | 1,919 | 2,032 | 2,184 | 2,353 | 2,358 | 2,713 | 3,054 | 3,268 | 3,276 | |
| 414 | 512 | 536 | 636 | 643 | 734 | 616 | 661 | 725 | 907 | 782 | |
| 1,067 | 1,209 | 1,382 | 1,396 | 1,541 | 1,619 | 1,742 | 2,053 | 2,330 | 2,362 | 2,494 | |
| 1,481 | 1,722 | 1,919 | 2,032 | 2,184 | 2,353 | 2,358 | 2,713 | 3,054 | 3,268 | 3,276 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 225 | 266 | 412 | 284 | 394 | 548 | 396 | 583 | 455 | 452 | 360 | |
| -366 | -272 | -334 | -235 | -258 | -375 | -311 | -461 | -477 | -376 | -273 | |
| 166 | 21 | -64 | -5 | -187 | -163 | -102 | -58 | -48 | -115 | -81 | |
Net Cash Flow Net Cash FlowCr | 25 | 14 | 13 | 44 | -51 | 10 | -17 | 64 | -70 | -39 | 7 |
Free Cash Flow Free Cash FlowCr | -153 | -12 | 84 | 57 | 143 | 177 | 86 | 116 | -17 | 67 | 64 |
CFO To PAT CFO To PAT% | 6,094.4 | 1,012.4 | 731.0 | 1,147.2 | 448.8 | 260.3 | 180.9 | 466.8 | 406.8 | 918.5 | 2,915.3 |
CFO To EBITDA CFO To EBITDA% | 148.4 | 128.7 | 139.6 | 89.4 | 85.3 | 107.5 | 75.0 | 125.0 | 95.2 | 104.5 | 88.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 225 | 266 | 412 | 284 | 394 | 548 | 396 | 583 | 455 | 452 | 360 | |
| -366 | -272 | -334 | -235 | -258 | -375 | -311 | -461 | -477 | -376 | -273 | |
| 166 | 21 | -64 | -5 | -187 | -163 | -102 | -58 | -48 | -115 | -81 | |
Net Cash Flow Net Cash FlowCr | 25 | 14 | 13 | 44 | -51 | 10 | -17 | 64 | -70 | -39 | 7 |
Free Cash Flow Free Cash FlowCr | -153 | -12 | 84 | 57 | 143 | 177 | 86 | 116 | -17 | 67 | 64 |
CFO To PAT CFO To PAT% | 6,094.4 | 1,012.4 | 731.0 | 1,147.2 | 448.8 | 260.3 | 180.9 | 466.8 | 406.8 | 918.5 | 2,915.3 |
CFO To EBITDA CFO To EBITDA% | 148.4 | 128.7 | 139.6 | 89.4 | 85.3 | 107.5 | 75.0 | 125.0 | 95.2 | 104.5 | 88.9 |
| 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 | 1,591 | 772 | 458 | 1,335 | 1,957 | 1,096 | 1,877 | 1,217 | 630 | 629 | ||
Price To Earnings Price To Earnings | 26.1 | 40.8 | 5.9 | 7.1 | 9.8 | 9.6 | 17.6 | 25.4 | 40.0 | 83.5 | ||
Price To Sales Price To Sales | 1.5 | 0.6 | 0.2 | 0.5 | 0.8 | 0.4 | 0.6 | 0.3 | 0.2 | 0.2 | ||
Price To Book Price To Book | 2.4 | 1.2 | 0.6 | 1.5 | 1.9 | 1.0 | 1.6 | 1.1 | 0.6 | 0.6 | ||
EV To EBITDA EV To EBITDA | 5.9 | 2.9 | 1.1 | 2.6 | 3.7 | 2.2 | 4.2 | 3.3 | 2.6 | 2.6 | ||
GPM GPM% | 42.4 | 46.7 | 49.6 | 49.7 | 60.0 | 49.7 | 37.3 | 33.1 | 29.3 | 26.7 | 24.5 | 24.5 |
OPM OPM% | 20.6 | 22.7 | 27.1 | 25.5 | 19.4 | 20.6 | 21.9 | 17.5 | 14.9 | 12.4 | 10.9 | 10.5 |
NPM NPM% | 0.5 | 2.9 | 5.2 | 2.0 | 3.7 | 8.5 | 9.1 | 4.7 | 3.5 | 1.4 | 0.3 | 0.2 |
ROCE ROCE% | 0.0 | 11.4 | 14.7 | 10.0 | 23.0 | 30.9 | 26.2 | 14.3 | 12.0 | 6.3 | 3.4 | 3.4 |
ROE ROE% | 0.0 | 6.8 | 8.6 | 3.7 | 12.0 | 23.9 | 21.2 | 11.3 | 9.6 | 4.2 | 1.1 | 1.1 |
ROA ROA% | 0.3 | 1.5 | 2.9 | 1.2 | 4.0 | 8.9 | 9.3 | 4.6 | 3.7 | 1.5 | 0.4 | 0.4 |
| 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 | 1,591 | 772 | 458 | 1,335 | 1,957 | 1,096 | 1,877 | 1,217 | 630 | 629 | ||
Price To Earnings Price To Earnings | 26.1 | 40.8 | 5.9 | 7.1 | 9.8 | 9.6 | 17.6 | 25.4 | 40.0 | 83.5 | ||
Price To Sales Price To Sales | 1.5 | 0.6 | 0.2 | 0.5 | 0.8 | 0.4 | 0.6 | 0.3 | 0.2 | 0.2 | ||
Price To Book Price To Book | 2.4 | 1.2 | 0.6 | 1.5 | 1.9 | 1.0 | 1.6 | 1.1 | 0.6 | 0.6 | ||
EV To EBITDA EV To EBITDA | 5.9 | 2.9 | 1.1 | 2.6 | 3.7 | 2.2 | 4.2 | 3.3 | 2.6 | 2.6 | ||
GPM GPM% | 42.4 | 46.7 | 49.6 | 49.7 | 60.0 | 49.7 | 37.3 | 33.1 | 29.3 | 26.7 | 24.5 | 24.5 |
OPM OPM% | 20.6 | 22.7 | 27.1 | 25.5 | 19.4 | 20.6 | 21.9 | 17.5 | 14.9 | 12.4 | 10.9 | 10.5 |
NPM NPM% | 0.5 | 2.9 | 5.2 | 2.0 | 3.7 | 8.5 | 9.1 | 4.7 | 3.5 | 1.4 | 0.3 | 0.2 |
ROCE ROCE% | 0.0 | 11.4 | 14.7 | 10.0 | 23.0 | 30.9 | 26.2 | 14.3 | 12.0 | 6.3 | 3.4 | 3.4 |
ROE ROE% | 0.0 | 6.8 | 8.6 | 3.7 | 12.0 | 23.9 | 21.2 | 11.3 | 9.6 | 4.2 | 1.1 | 1.1 |
ROA ROA% | 0.3 | 1.5 | 2.9 | 1.2 | 4.0 | 8.9 | 9.3 | 4.6 | 3.7 | 1.5 | 0.4 | 0.4 |
Documents — GTPL Hathway Ltd
Concall Transcript Summaries — GTPL Hathway Ltd