| Quarter | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 1 | 19 | 0 | 14 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 170.0 | 89.5 | 5.1 | 46.7 | 40.7 | 127.8 | 4,468.3 | -4.5 | 3,692.1 | -50.0 | -97.8 | -2.4 |
| 2 | 13 | 2 | 2 | 2 | 5 | 21 | 3 | 7 | 3 | 3 | 3 | |
| -2 | -13 | -2 | -1 | -1 | -4 | -2 | -2 | 7 | -3 | -2 | -2 | |
OPM OPM% | -696.3 | -3,536.1 | -392.7 | -325.0 | -392.1 | -541.5 | -9.8 | -528.6 | 48.3 | -617.1 | -548.8 | -543.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | -13 | -2 | -2 | -2 | -5 | -2 | -2 | 7 | -3 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -13 | -2 | -2 | -2 | -5 | -2 | -2 | 7 | -3 | -2 | -2 | |
Growth YoY PAT Growth YoY% | 45.8 | -107.6 | -2.0 | 21.8 | 18.7 | 64.6 | 21.1 | -34.6 | 470.8 | 44.9 | -50.9 | -2.5 |
NPM NPM% | -811.1 | -3,702.8 | -497.6 | -406.8 | -468.4 | -575.6 | -8.6 | -573.8 | 45.8 | -634.1 | -592.7 | -602.4 |
| -0.1 | -0.3 | 0.0 | 0.0 | -0.1 | -1.0 | 0.0 | -0.1 | 0.1 | -0.1 | -0.1 | -0.1 |
| Quarter | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 1 | 19 | 0 | 14 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 170.0 | 89.5 | 5.1 | 46.7 | 40.7 | 127.8 | 4,468.3 | -4.5 | 3,692.1 | -50.0 | -97.8 | -2.4 |
| 2 | 13 | 2 | 2 | 2 | 5 | 21 | 3 | 7 | 3 | 3 | 3 | |
| -2 | -13 | -2 | -1 | -1 | -4 | -2 | -2 | 7 | -3 | -2 | -2 | |
OPM OPM% | -696.3 | -3,536.1 | -392.7 | -325.0 | -392.1 | -541.5 | -9.8 | -528.6 | 48.3 | -617.1 | -548.8 | -543.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | -13 | -2 | -2 | -2 | -5 | -2 | -2 | 7 | -3 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -13 | -2 | -2 | -2 | -5 | -2 | -2 | 7 | -3 | -2 | -2 | |
Growth YoY PAT Growth YoY% | 45.8 | -107.6 | -2.0 | 21.8 | 18.7 | 64.6 | 21.1 | -34.6 | 470.8 | 44.9 | -50.9 | -2.5 |
NPM NPM% | -811.1 | -3,702.8 | -497.6 | -406.8 | -468.4 | -575.6 | -8.6 | -573.8 | 45.8 | -634.1 | -592.7 | -602.4 |
| -0.1 | -0.3 | 0.0 | 0.0 | -0.1 | -1.0 | 0.0 | -0.1 | 0.1 | -0.1 | -0.1 | -0.1 |
| 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 | 1,005 | 1,168 | 711 | 388 | 584 | 414 | 1 | 1 | 1 | 2 | 34 | 16 |
Growth Revenue Growth% | 30.4 | 16.2 | -39.2 | -45.5 | 50.5 | -29.1 | -99.8 | -25.6 | 106.3 | 56.3 | 1,556.6 | -23.1 |
| 390 | 530 | 230 | 68 | 286 | 898 | 12 | 12 | 20 | 11 | 34 | 16 | |
| 616 | 639 | 481 | 319 | 298 | -484 | -11 | -11 | -18 | -9 | 0 | 0 | |
OPM OPM% | 61.2 | 54.7 | 67.6 | 82.4 | 51.0 | -116.8 | -1,257.7 | -1,775.1 | -1,406.8 | -437.1 | 1.1 | -0.3 |
| 86 | 24 | 35 | 15 | 17 | -13,393 | 1 | 2 | 1 | 2 | |||
Interest Expense Interest ExpenseCr | 387 | 369 | 300 | 268 | 192 | 111 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 7 | 8 | 7 | 7 | 5 | 9 | 3 | 3 | 3 | 3 | 3 | 2 |
PBT PBTCr | 308 | 286 | 209 | 59 | 118 | -13,997 | -12 | -12 | -20 | -10 | 0 | -1 |
| 81 | -54 | 33 | -36 | 22 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 226 | 340 | 175 | 95 | 96 | -13,967 | -12 | -12 | -20 | -10 | 0 | -1 |
Growth PAT Growth% | -7.6 | 50.4 | -48.5 | -45.6 | 0.9 | -14,621.9 | 99.9 | -0.8 | -61.2 | 47.9 | 99.9 | 91.4 |
NPM NPM% | 22.5 | 29.1 | 24.6 | 24.6 | 16.5 | -3,372.2 | -1,427.0 | -1,933.2 | -1,510.3 | -503.4 | 0.0 | -5.8 |
| 5.5 | 8.1 | 4.1 | 2.2 | 2.1 | -296.8 | -0.3 | -0.3 | -0.4 | -0.2 | 0.0 | -0.1 |
| 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 | 1,005 | 1,168 | 711 | 388 | 584 | 414 | 1 | 1 | 1 | 2 | 34 | 16 |
Growth Revenue Growth% | 30.4 | 16.2 | -39.2 | -45.5 | 50.5 | -29.1 | -99.8 | -25.6 | 106.3 | 56.3 | 1,556.6 | -23.1 |
| 390 | 530 | 230 | 68 | 286 | 898 | 12 | 12 | 20 | 11 | 34 | 16 | |
| 616 | 639 | 481 | 319 | 298 | -484 | -11 | -11 | -18 | -9 | 0 | 0 | |
OPM OPM% | 61.2 | 54.7 | 67.6 | 82.4 | 51.0 | -116.8 | -1,257.7 | -1,775.1 | -1,406.8 | -437.1 | 1.1 | -0.3 |
| 86 | 24 | 35 | 15 | 17 | -13,393 | 1 | 2 | 1 | 2 | |||
Interest Expense Interest ExpenseCr | 387 | 369 | 300 | 268 | 192 | 111 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 7 | 8 | 7 | 7 | 5 | 9 | 3 | 3 | 3 | 3 | 3 | 2 |
PBT PBTCr | 308 | 286 | 209 | 59 | 118 | -13,997 | -12 | -12 | -20 | -10 | 0 | -1 |
| 81 | -54 | 33 | -36 | 22 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 226 | 340 | 175 | 95 | 96 | -13,967 | -12 | -12 | -20 | -10 | 0 | -1 |
Growth PAT Growth% | -7.6 | 50.4 | -48.5 | -45.6 | 0.9 | -14,621.9 | 99.9 | -0.8 | -61.2 | 47.9 | 99.9 | 91.4 |
NPM NPM% | 22.5 | 29.1 | 24.6 | 24.6 | 16.5 | -3,372.2 | -1,427.0 | -1,933.2 | -1,510.3 | -503.4 | 0.0 | -5.8 |
| 5.5 | 8.1 | 4.1 | 2.2 | 2.1 | -296.8 | -0.3 | -0.3 | -0.4 | -0.2 | 0.0 | -0.1 |
| 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 | 419 | 419 | 434 | 434 | 454 | 474 | 474 | 474 | 474 | 474 | 474 | 474 |
Reserves ReservesCr | 10,236 | 10,577 | 10,887 | 10,983 | 11,200 | -2,714 | -2,726 | -2,739 | -2,759 | -2,769 | -2,769 | -2,774 |
| 5,093 | 3,409 | 3,409 | 4,537 | 4,330 | 6,215 | 3,742 | 3,747 | 6,248 | 6,261 | 6,243 | 6,240 | |
| 249 | 1,363 | 1,124 | 214 | 39 | 0 | 2,481 | 2,484 | 0 | 0 | 0 | 0 | |
| 15,997 | 15,768 | 15,853 | 16,210 | 16,084 | 3,975 | 3,971 | 3,966 | 3,963 | 3,966 | 3,948 | 3,940 | |
| 14,641 | 14,421 | 14,537 | 14,901 | 15,075 | 3,264 | 3,263 | 3,261 | 3,261 | 3,266 | 3,251 | 3,244 | |
| 1,356 | 1,347 | 1,316 | 1,309 | 1,009 | 710 | 707 | 705 | 702 | 699 | 697 | 695 | |
| 15,997 | 15,768 | 15,853 | 16,210 | 16,084 | 3,975 | 3,971 | 3,966 | 3,963 | 3,966 | 3,948 | 3,940 |
| 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 | 419 | 419 | 434 | 434 | 454 | 474 | 474 | 474 | 474 | 474 | 474 | 474 |
Reserves ReservesCr | 10,236 | 10,577 | 10,887 | 10,983 | 11,200 | -2,714 | -2,726 | -2,739 | -2,759 | -2,769 | -2,769 | -2,774 |
| 5,093 | 3,409 | 3,409 | 4,537 | 4,330 | 6,215 | 3,742 | 3,747 | 6,248 | 6,261 | 6,243 | 6,240 | |
| 249 | 1,363 | 1,124 | 214 | 39 | 0 | 2,481 | 2,484 | 0 | 0 | 0 | 0 | |
| 15,997 | 15,768 | 15,853 | 16,210 | 16,084 | 3,975 | 3,971 | 3,966 | 3,963 | 3,966 | 3,948 | 3,940 | |
| 14,641 | 14,421 | 14,537 | 14,901 | 15,075 | 3,264 | 3,263 | 3,261 | 3,261 | 3,266 | 3,251 | 3,244 | |
| 1,356 | 1,347 | 1,316 | 1,309 | 1,009 | 710 | 707 | 705 | 702 | 699 | 697 | 695 | |
| 15,997 | 15,768 | 15,853 | 16,210 | 16,084 | 3,975 | 3,971 | 3,966 | 3,963 | 3,966 | 3,948 | 3,940 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 499 | 397 | 158 | 374 | -145 | -1,018 | -4 | 0 | -2 | 10 | 0 | |
| 105 | 19 | 37 | 18 | 305 | 132 | 0 | 0 | 0 | 0 | 0 | |
| -622 | -480 | -227 | -392 | -161 | 868 | 4 | 2 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -18 | -64 | -31 | 0 | -1 | -17 | 0 | 3 | -2 | 10 | 0 |
Free Cash Flow Free Cash FlowCr | 495 | 400 | 167 | 374 | -145 | -1,018 | -4 | 0 | -2 | ||
CFO To PAT CFO To PAT% | 220.6 | 116.6 | 90.3 | 392.4 | -151.1 | 7.3 | 33.3 | 0.3 | 10.3 | -98.9 | 4,100.0 |
CFO To EBITDA CFO To EBITDA% | 81.1 | 62.1 | 32.9 | 117.1 | -48.8 | 210.4 | 37.8 | 0.3 | 11.0 | -114.0 | -110.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 499 | 397 | 158 | 374 | -145 | -1,018 | -4 | 0 | -2 | 10 | 0 | |
| 105 | 19 | 37 | 18 | 305 | 132 | 0 | 0 | 0 | 0 | 0 | |
| -622 | -480 | -227 | -392 | -161 | 868 | 4 | 2 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -18 | -64 | -31 | 0 | -1 | -17 | 0 | 3 | -2 | 10 | 0 |
Free Cash Flow Free Cash FlowCr | 495 | 400 | 167 | 374 | -145 | -1,018 | -4 | 0 | -2 | ||
CFO To PAT CFO To PAT% | 220.6 | 116.6 | 90.3 | 392.4 | -151.1 | 7.3 | 33.3 | 0.3 | 10.3 | -98.9 | 4,100.0 |
CFO To EBITDA CFO To EBITDA% | 81.1 | 62.1 | 32.9 | 117.1 | -48.8 | 210.4 | 37.8 | 0.3 | 11.0 | -114.0 | -110.8 |
| 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 | 4,261 | 3,057 | 3,552 | 1,677 | 1,176 | 69 | 221 | 360 | 121 | 219 | 121 | 70 |
Price To Earnings Price To Earnings | 18.8 | 9.0 | 20.3 | 17.6 | 12.2 | -21.2 | -12,135.0 | |||||
Price To Sales Price To Sales | 4.2 | 2.6 | 5.0 | 4.3 | 2.0 | 0.2 | 260.4 | 562.9 | 92.6 | 106.6 | 3.6 | 4.5 |
Price To Book Price To Book | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 | -0.1 | -0.2 | -0.1 | -0.1 | -0.1 | 0.0 |
EV To EBITDA EV To EBITDA | 9.3 | 7.6 | 11.2 | 10.2 | 8.6 | -5.3 | -251.2 | -251.4 | -140.8 | -299.7 | 6,995.9 | -50,869.4 |
GPM GPM% | 69.7 | 65.7 | 80.5 | 97.5 | 58.7 | -109.5 | 81.8 | 79.3 | 84.7 | |||
OPM OPM% | 61.2 | 54.7 | 67.6 | 82.4 | 51.0 | -116.8 | -1,257.7 | -1,775.1 | -1,406.8 | -437.1 | 1.1 | -0.3 |
NPM NPM% | 22.5 | 29.1 | 24.6 | 24.6 | 16.5 | -3,372.2 | -1,427.0 | -1,933.2 | -1,510.3 | -503.4 | 0.0 | -5.8 |
ROCE ROCE% | 5.6 | 5.1 | 3.8 | 2.5 | 2.4 | -5,857.4 | -5.3 | -5.6 | -9.9 | -5.5 | 0.0 | -0.5 |
ROE ROE% | 2.1 | 3.1 | 1.6 | 0.8 | 0.8 | 623.5 | 0.5 | 0.5 | 0.9 | 0.5 | 0.0 | 0.0 |
ROA ROA% | 1.4 | 2.2 | 1.1 | 0.6 | 0.6 | -351.4 | -0.3 | -0.3 | -0.5 | -0.3 | 0.0 | 0.0 |
| 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 | 4,261 | 3,057 | 3,552 | 1,677 | 1,176 | 69 | 221 | 360 | 121 | 219 | 121 | 70 |
Price To Earnings Price To Earnings | 18.8 | 9.0 | 20.3 | 17.6 | 12.2 | -21.2 | -12,135.0 | |||||
Price To Sales Price To Sales | 4.2 | 2.6 | 5.0 | 4.3 | 2.0 | 0.2 | 260.4 | 562.9 | 92.6 | 106.6 | 3.6 | 4.5 |
Price To Book Price To Book | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 | -0.1 | -0.2 | -0.1 | -0.1 | -0.1 | 0.0 |
EV To EBITDA EV To EBITDA | 9.3 | 7.6 | 11.2 | 10.2 | 8.6 | -5.3 | -251.2 | -251.4 | -140.8 | -299.7 | 6,995.9 | -50,869.4 |
GPM GPM% | 69.7 | 65.7 | 80.5 | 97.5 | 58.7 | -109.5 | 81.8 | 79.3 | 84.7 | |||
OPM OPM% | 61.2 | 54.7 | 67.6 | 82.4 | 51.0 | -116.8 | -1,257.7 | -1,775.1 | -1,406.8 | -437.1 | 1.1 | -0.3 |
NPM NPM% | 22.5 | 29.1 | 24.6 | 24.6 | 16.5 | -3,372.2 | -1,427.0 | -1,933.2 | -1,510.3 | -503.4 | 0.0 | -5.8 |
ROCE ROCE% | 5.6 | 5.1 | 3.8 | 2.5 | 2.4 | -5,857.4 | -5.3 | -5.6 | -9.9 | -5.5 | 0.0 | -0.5 |
ROE ROE% | 2.1 | 3.1 | 1.6 | 0.8 | 0.8 | 623.5 | 0.5 | 0.5 | 0.9 | 0.5 | 0.0 | 0.0 |
ROA ROA% | 1.4 | 2.2 | 1.1 | 0.6 | 0.6 | -351.4 | -0.3 | -0.3 | -0.5 | -0.3 | 0.0 | 0.0 |
Documents — Housing Development & Infrastructure Ltd