| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 380 | 135 | 69 | 224 | 391 | 143 | 44 | 81 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -61.8 | -58.6 | -63.1 | -55.0 | 3.0 | 6.4 | -35.8 | -64.0 | -100.0 | -100.0 | -100.0 | -100.0 |
| 32 | 37 | 38 | 46 | 30 | 28 | 39 | 364 | 3 | 3 | 4 | 2 | |
| 348 | 98 | 31 | 178 | 361 | 115 | 5 | -283 | -3 | -3 | -4 | -2 | |
OPM OPM% | 91.6 | 72.8 | 44.8 | 79.5 | 92.4 | 80.4 | 10.8 | -351.6 | ||||
| 16 | 20 | 24 | 17 | 621 | 18 | -16 | -1,041 | 1 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 135 | 133 | 133 | 130 | 110 | 94 | 89 | 31 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 58 | 57 | 56 | 56 | 57 | 57 | 55 | 22 | 0 | 0 | 0 | 0 |
PBT PBTCr | 171 | -71 | -135 | 9 | 816 | -17 | -156 | -1,377 | -1 | -1 | -3 | -1 |
| 15 | 6 | 8 | 4 | 5 | 6 | 40 | 0 | 0 | 0 | 0 | 0 | |
| 156 | -77 | -143 | 5 | 811 | -23 | -195 | -1,377 | -1 | -1 | -3 | -1 | |
Growth YoY PAT Growth YoY% | 1.5 | -102.3 | -67.9 | -98.2 | 419.5 | 70.2 | -36.7 | -28,382.5 | -100.2 | 95.2 | 98.5 | 100.0 |
NPM NPM% | 41.1 | -57.4 | -208.1 | 2.2 | 207.5 | -16.1 | -443.0 | -1,710.4 | ||||
| 0.4 | -0.4 | -0.6 | -0.1 | 4.6 | -0.1 | -0.8 | -5.3 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 380 | 135 | 69 | 224 | 391 | 143 | 44 | 81 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -61.8 | -58.6 | -63.1 | -55.0 | 3.0 | 6.4 | -35.8 | -64.0 | -100.0 | -100.0 | -100.0 | -100.0 |
| 32 | 37 | 38 | 46 | 30 | 28 | 39 | 364 | 3 | 3 | 4 | 2 | |
| 348 | 98 | 31 | 178 | 361 | 115 | 5 | -283 | -3 | -3 | -4 | -2 | |
OPM OPM% | 91.6 | 72.8 | 44.8 | 79.5 | 92.4 | 80.4 | 10.8 | -351.6 | ||||
| 16 | 20 | 24 | 17 | 621 | 18 | -16 | -1,041 | 1 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 135 | 133 | 133 | 130 | 110 | 94 | 89 | 31 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 58 | 57 | 56 | 56 | 57 | 57 | 55 | 22 | 0 | 0 | 0 | 0 |
PBT PBTCr | 171 | -71 | -135 | 9 | 816 | -17 | -156 | -1,377 | -1 | -1 | -3 | -1 |
| 15 | 6 | 8 | 4 | 5 | 6 | 40 | 0 | 0 | 0 | 0 | 0 | |
| 156 | -77 | -143 | 5 | 811 | -23 | -195 | -1,377 | -1 | -1 | -3 | -1 | |
Growth YoY PAT Growth YoY% | 1.5 | -102.3 | -67.9 | -98.2 | 419.5 | 70.2 | -36.7 | -28,382.5 | -100.2 | 95.2 | 98.5 | 100.0 |
NPM NPM% | 41.1 | -57.4 | -208.1 | 2.2 | 207.5 | -16.1 | -443.0 | -1,710.4 | ||||
| 0.4 | -0.4 | -0.6 | -0.1 | 4.6 | -0.1 | -0.8 | -5.3 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,207 | 3,516 | 3,863 | 4,098 | 3,847 | 310 | 858 | 2,120 | 1,080 | 802 | 81 | 0 |
Growth Revenue Growth% | 5.2 | 9.7 | 9.9 | 6.1 | -6.1 | -91.9 | 176.6 | 147.1 | -49.1 | -25.7 | -90.0 | -100.0 |
| 2,036 | 2,360 | 2,307 | 2,392 | 3,191 | 226 | 566 | 802 | 154 | 143 | 374 | 12 | |
| 1,171 | 1,156 | 1,556 | 1,707 | 656 | 84 | 292 | 1,318 | 927 | 659 | -293 | -12 | |
OPM OPM% | 36.5 | 32.9 | 40.3 | 41.6 | 17.0 | 27.2 | 34.0 | 62.2 | 85.8 | 82.2 | -363.9 | |
| 421 | 116 | 436 | 290 | 164 | 22 | 534 | 3,298 | 74 | 640 | -1,036 | 7 | |
Interest Expense Interest ExpenseCr | 1,651 | 1,890 | 1,643 | 1,513 | 1,484 | 305 | 421 | 1,074 | 534 | 423 | 31 | 0 |
Depreciation DepreciationCr | 549 | 669 | 725 | 792 | 803 | 52 | 136 | 400 | 227 | 224 | 22 | 0 |
PBT PBTCr | -607 | -1,286 | -376 | -307 | -1,468 | -251 | 269 | 3,143 | 240 | 652 | -1,382 | -6 |
| 80 | 57 | 162 | -3 | 77 | 39 | 73 | 72 | 29 | 55 | 0 | 0 | |
PAT PATCr | -687 | -1,344 | -537 | -304 | -1,545 | -290 | 196 | 3,071 | 211 | 598 | -1,383 | -6 |
Growth PAT Growth% | 41.2 | -95.5 | 60.0 | 43.4 | -407.4 | 81.3 | 167.9 | 1,463.0 | -93.1 | 183.0 | -331.4 | 99.3 |
NPM NPM% | -21.4 | -38.2 | -13.9 | -7.4 | -40.2 | -93.3 | 22.9 | 144.8 | 19.6 | 74.5 | -1,717.0 | |
| -4.1 | -8.3 | -3.6 | -2.3 | -9.5 | -4.8 | 16.8 | 15.4 | 0.1 | 3.6 | -5.3 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,207 | 3,516 | 3,863 | 4,098 | 3,847 | 310 | 858 | 2,120 | 1,080 | 802 | 81 | 0 |
Growth Revenue Growth% | 5.2 | 9.7 | 9.9 | 6.1 | -6.1 | -91.9 | 176.6 | 147.1 | -49.1 | -25.7 | -90.0 | -100.0 |
| 2,036 | 2,360 | 2,307 | 2,392 | 3,191 | 226 | 566 | 802 | 154 | 143 | 374 | 12 | |
| 1,171 | 1,156 | 1,556 | 1,707 | 656 | 84 | 292 | 1,318 | 927 | 659 | -293 | -12 | |
OPM OPM% | 36.5 | 32.9 | 40.3 | 41.6 | 17.0 | 27.2 | 34.0 | 62.2 | 85.8 | 82.2 | -363.9 | |
| 421 | 116 | 436 | 290 | 164 | 22 | 534 | 3,298 | 74 | 640 | -1,036 | 7 | |
Interest Expense Interest ExpenseCr | 1,651 | 1,890 | 1,643 | 1,513 | 1,484 | 305 | 421 | 1,074 | 534 | 423 | 31 | 0 |
Depreciation DepreciationCr | 549 | 669 | 725 | 792 | 803 | 52 | 136 | 400 | 227 | 224 | 22 | 0 |
PBT PBTCr | -607 | -1,286 | -376 | -307 | -1,468 | -251 | 269 | 3,143 | 240 | 652 | -1,382 | -6 |
| 80 | 57 | 162 | -3 | 77 | 39 | 73 | 72 | 29 | 55 | 0 | 0 | |
PAT PATCr | -687 | -1,344 | -537 | -304 | -1,545 | -290 | 196 | 3,071 | 211 | 598 | -1,383 | -6 |
Growth PAT Growth% | 41.2 | -95.5 | 60.0 | 43.4 | -407.4 | 81.3 | 167.9 | 1,463.0 | -93.1 | 183.0 | -331.4 | 99.3 |
NPM NPM% | -21.4 | -38.2 | -13.9 | -7.4 | -40.2 | -93.3 | 22.9 | 144.8 | 19.6 | 74.5 | -1,717.0 | |
| -4.1 | -8.3 | -3.6 | -2.3 | -9.5 | -4.8 | 16.8 | 15.4 | 0.1 | 3.6 | -5.3 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 |
Reserves ReservesCr | 843 | -414 | -959 | -1,320 | -2,815 | -3,577 | -3,981 | -1,293 | -1,324 | -775 | -1,615 |
| 5,555 | 6,969 | 5,725 | 6,160 | 8,042 | 20,898 | 11,105 | 3,748 | 3,994 | 3,587 | 470 | |
| 14,838 | 12,553 | 13,820 | 14,420 | 12,605 | 152 | 3,544 | 3,488 | 3,253 | 414 | 317 | |
| 22,400 | 20,631 | 20,272 | 21,825 | 20,514 | 19,981 | 11,572 | 7,689 | 7,809 | 5,169 | 570 | |
| 1,655 | 1,988 | 2,560 | 2,537 | 3,125 | 17,555 | 2,999 | 2,587 | 2,602 | 1,397 | 378 | |
| 20,745 | 18,644 | 17,712 | 19,288 | 17,388 | 2,426 | 8,573 | 5,102 | 5,208 | 3,772 | 192 | |
| 22,400 | 20,631 | 20,272 | 21,825 | 20,514 | 19,981 | 11,572 | 7,689 | 7,809 | 5,169 | 570 |
| 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 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 |
Reserves ReservesCr | 843 | -414 | -959 | -1,320 | -2,815 | -3,577 | -3,981 | -1,293 | -1,324 | -775 | -1,615 |
| 5,555 | 6,969 | 5,725 | 6,160 | 8,042 | 20,898 | 11,105 | 3,748 | 3,994 | 3,587 | 470 | |
| 14,838 | 12,553 | 13,820 | 14,420 | 12,605 | 152 | 3,544 | 3,488 | 3,253 | 414 | 317 | |
| 22,400 | 20,631 | 20,272 | 21,825 | 20,514 | 19,981 | 11,572 | 7,689 | 7,809 | 5,169 | 570 | |
| 1,655 | 1,988 | 2,560 | 2,537 | 3,125 | 17,555 | 2,999 | 2,587 | 2,602 | 1,397 | 378 | |
| 20,745 | 18,644 | 17,712 | 19,288 | 17,388 | 2,426 | 8,573 | 5,102 | 5,208 | 3,772 | 192 | |
| 22,400 | 20,631 | 20,272 | 21,825 | 20,514 | 19,981 | 11,572 | 7,689 | 7,809 | 5,169 | 570 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,643 | 1,433 | 2,483 | 1,249 | 1,730 | 377 | 343 | 1,620 | 794 | 599 | 6 | |
| -1,490 | 897 | -8 | -782 | -515 | -94 | 273 | -98 | -159 | 81 | 320 | |
| -569 | -2,172 | -2,431 | -1,052 | -1,326 | -221 | -535 | -1,484 | -638 | -830 | -518 | |
Net Cash Flow Net Cash FlowCr | -417 | 159 | 43 | -585 | -111 | 62 | 81 | 39 | -4 | -150 | -192 |
Free Cash Flow Free Cash FlowCr | 99 | 944 | 1,760 | -59 | 1,071 | 377 | 332 | 1,624 | 784 | 589 | 2 |
CFO To PAT CFO To PAT% | -239.0 | -106.7 | -462.0 | -410.2 | -112.0 | -130.2 | 174.6 | 52.8 | 375.9 | 100.2 | -0.4 |
CFO To EBITDA CFO To EBITDA% | 140.2 | 124.0 | 159.5 | 73.2 | 263.9 | 446.2 | 117.5 | 123.0 | 85.7 | 90.8 | -2.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,643 | 1,433 | 2,483 | 1,249 | 1,730 | 377 | 343 | 1,620 | 794 | 599 | 6 | |
| -1,490 | 897 | -8 | -782 | -515 | -94 | 273 | -98 | -159 | 81 | 320 | |
| -569 | -2,172 | -2,431 | -1,052 | -1,326 | -221 | -535 | -1,484 | -638 | -830 | -518 | |
Net Cash Flow Net Cash FlowCr | -417 | 159 | 43 | -585 | -111 | 62 | 81 | 39 | -4 | -150 | -192 |
Free Cash Flow Free Cash FlowCr | 99 | 944 | 1,760 | -59 | 1,071 | 377 | 332 | 1,624 | 784 | 589 | 2 |
CFO To PAT CFO To PAT% | -239.0 | -106.7 | -462.0 | -410.2 | -112.0 | -130.2 | 174.6 | 52.8 | 375.9 | 100.2 | -0.4 |
CFO To EBITDA CFO To EBITDA% | 140.2 | 124.0 | 159.5 | 73.2 | 263.9 | 446.2 | 117.5 | 123.0 | 85.7 | 90.8 | -2.0 |
| 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 | 1,079 | 943 | 2,235 | 1,221 | 351 | 319 | 327 | 1,546 | 496 | 376 | 393 | |
Price To Earnings Price To Earnings | 0.1 | 75.3 | 0.9 | |||||||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.6 | 0.3 | 0.1 | 1.0 | 0.1 | 1.4 | 0.6 | 4.7 | ||
Price To Book Price To Book | 1.1 | -3.7 | -2.8 | -1.1 | -0.1 | -0.1 | -0.3 | -1.3 | -0.8 | -0.3 | -0.3 | |
EV To EBITDA EV To EBITDA | 13.3 | 11.1 | 8.8 | 7.0 | 14.1 | 43.8 | 3.5 | 6.1 | 4.8 | -3.5 | -85.7 | |
GPM GPM% | 54.2 | 54.1 | 53.3 | 89.1 | 86.9 | 94.8 | 80.0 | 73.5 | 97.1 | 96.0 | ||
OPM OPM% | 36.5 | 32.9 | 40.3 | 41.6 | 17.0 | 27.2 | 34.0 | 62.2 | 85.8 | 82.2 | -363.9 | |
NPM NPM% | -21.4 | -38.2 | -13.9 | -7.4 | -40.2 | -93.3 | 22.9 | 144.8 | 19.6 | 74.5 | -1,717.0 | |
ROCE ROCE% | 6.3 | 4.8 | 10.5 | 11.8 | 0.3 | 66.5 | 10.3 | 113.8 | 22.5 | 39.0 | 178.6 | 178.6 |
ROE ROE% | -68.6 | 524.8 | 67.1 | 26.2 | 58.1 | 8.5 | -5.1 | -270.6 | -18.1 | -96.8 | 94.9 | 94.9 |
ROA ROA% | -3.1 | -6.5 | -2.6 | -1.4 | -7.5 | -1.4 | 1.7 | 39.9 | 2.7 | 11.6 | -242.7 | -242.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,079 | 943 | 2,235 | 1,221 | 351 | 319 | 327 | 1,546 | 496 | 376 | 393 | |
Price To Earnings Price To Earnings | 0.1 | 75.3 | 0.9 | |||||||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.6 | 0.3 | 0.1 | 1.0 | 0.1 | 1.4 | 0.6 | 4.7 | ||
Price To Book Price To Book | 1.1 | -3.7 | -2.8 | -1.1 | -0.1 | -0.1 | -0.3 | -1.3 | -0.8 | -0.3 | -0.3 | |
EV To EBITDA EV To EBITDA | 13.3 | 11.1 | 8.8 | 7.0 | 14.1 | 43.8 | 3.5 | 6.1 | 4.8 | -3.5 | -85.7 | |
GPM GPM% | 54.2 | 54.1 | 53.3 | 89.1 | 86.9 | 94.8 | 80.0 | 73.5 | 97.1 | 96.0 | ||
OPM OPM% | 36.5 | 32.9 | 40.3 | 41.6 | 17.0 | 27.2 | 34.0 | 62.2 | 85.8 | 82.2 | -363.9 | |
NPM NPM% | -21.4 | -38.2 | -13.9 | -7.4 | -40.2 | -93.3 | 22.9 | 144.8 | 19.6 | 74.5 | -1,717.0 | |
ROCE ROCE% | 6.3 | 4.8 | 10.5 | 11.8 | 0.3 | 66.5 | 10.3 | 113.8 | 22.5 | 39.0 | 178.6 | 178.6 |
ROE ROE% | -68.6 | 524.8 | 67.1 | 26.2 | 58.1 | 8.5 | -5.1 | -270.6 | -18.1 | -96.8 | 94.9 | 94.9 |
ROA ROA% | -3.1 | -6.5 | -2.6 | -1.4 | -7.5 | -1.4 | 1.7 | 39.9 | 2.7 | 11.6 | -242.7 | -242.7 |
Documents — GVK Power & Infrastructure Ltd