| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 17 | 28 | 18 | 20 | 28 | 47 | 28 | 41 | 57 | 51 | 31 | |
Growth YoY Revenue Growth YoY% | 72.9 | 48.6 | 44.7 | 35.9 | 31.2 | 61.1 | 65.0 | 54.9 | 102.1 | 108.2 | 9.1 | 11.5 |
| 14 | 16 | 26 | 17 | 19 | 25 | 39 | 25 | 37 | 52 | 42 | 28 | |
| 1 | 1 | 2 | 1 | 1 | 3 | 8 | 3 | 4 | 5 | 9 | 3 | |
OPM OPM% | 8.7 | 7.8 | 6.3 | 6.7 | 5.8 | 9.6 | 16.6 | 9.3 | 8.7 | 8.6 | 17.9 | 8.8 |
| 0 | 3 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 4 | 2 | 1 | 1 | 2 | 8 | 2 | 3 | 4 | 9 | 2 |
| 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 1 | 1 | 3 | 0 | |
| 1 | 4 | 0 | 1 | 1 | 1 | 6 | 1 | 2 | 3 | 6 | 1 | |
Growth YoY PAT Growth YoY% | 178.3 | 9,350.0 | -43.5 | 320.0 | 92.2 | -62.2 | 2,080.8 | 58.3 | 81.3 | 104.2 | 7.6 | 3.0 |
NPM NPM% | 4.2 | 22.1 | 0.9 | 4.7 | 6.1 | 5.2 | 12.2 | 4.8 | 5.5 | 5.1 | 12.0 | 4.4 |
| 0.6 | 3.7 | 0.3 | 0.8 | 1.2 | 1.4 | 5.6 | 1.2 | 2.1 | 2.7 | 5.6 | 1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 17 | 28 | 18 | 20 | 28 | 47 | 28 | 41 | 57 | 51 | 31 | |
Growth YoY Revenue Growth YoY% | 72.9 | 48.6 | 44.7 | 35.9 | 31.2 | 61.1 | 65.0 | 54.9 | 102.1 | 108.2 | 9.1 | 11.5 |
| 14 | 16 | 26 | 17 | 19 | 25 | 39 | 25 | 37 | 52 | 42 | 28 | |
| 1 | 1 | 2 | 1 | 1 | 3 | 8 | 3 | 4 | 5 | 9 | 3 | |
OPM OPM% | 8.7 | 7.8 | 6.3 | 6.7 | 5.8 | 9.6 | 16.6 | 9.3 | 8.7 | 8.6 | 17.9 | 8.8 |
| 0 | 3 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 4 | 2 | 1 | 1 | 2 | 8 | 2 | 3 | 4 | 9 | 2 |
| 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 1 | 1 | 3 | 0 | |
| 1 | 4 | 0 | 1 | 1 | 1 | 6 | 1 | 2 | 3 | 6 | 1 | |
Growth YoY PAT Growth YoY% | 178.3 | 9,350.0 | -43.5 | 320.0 | 92.2 | -62.2 | 2,080.8 | 58.3 | 81.3 | 104.2 | 7.6 | 3.0 |
NPM NPM% | 4.2 | 22.1 | 0.9 | 4.7 | 6.1 | 5.2 | 12.2 | 4.8 | 5.5 | 5.1 | 12.0 | 4.4 |
| 0.6 | 3.7 | 0.3 | 0.8 | 1.2 | 1.4 | 5.6 | 1.2 | 2.1 | 2.7 | 5.6 | 1.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 116 | 84 | 83 | 80 | 39 | 38 | 44 | 52 | 74 | 112 | 176 | 180 |
Growth Revenue Growth% | -7.3 | -27.6 | -1.6 | -3.1 | -51.0 | -4.3 | 16.4 | 18.3 | 42.6 | 51.9 | 57.4 | 47.3 |
| 109 | 76 | 75 | 74 | 36 | 35 | 41 | 48 | 69 | 98 | 156 | 159 | |
| 7 | 8 | 8 | 6 | 3 | 2 | 3 | 3 | 5 | 14 | 20 | 20 | |
OPM OPM% | 5.7 | 9.1 | 9.6 | 7.3 | 8.0 | 6.1 | 6.0 | 6.4 | 7.1 | 12.4 | 11.4 | 11.3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 4 | 5 | 5 | 3 | 1 | 0 | 1 | 1 | 7 | 12 | 18 | 17 |
| 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 5 | 5 | |
PAT PATCr | 3 | 3 | 3 | 2 | 1 | 0 | 1 | 1 | 5 | 9 | 13 | 13 |
Growth PAT Growth% | 2.2 | 24.0 | 5.6 | -45.1 | -70.7 | -42.4 | 66.0 | 53.2 | 498.3 | 96.0 | 36.3 | 30.6 |
NPM NPM% | 2.2 | 3.8 | 4.0 | 2.3 | 1.4 | 0.8 | 1.2 | 1.5 | 6.4 | 8.3 | 7.1 | 7.0 |
| 3.4 | 3.1 | 3.3 | 1.9 | 2.6 | 0.3 | 0.5 | 0.8 | 4.7 | 9.1 | 11.6 | 11.6 |
| 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 | 116 | 84 | 83 | 80 | 39 | 38 | 44 | 52 | 74 | 112 | 176 | 180 |
Growth Revenue Growth% | -7.3 | -27.6 | -1.6 | -3.1 | -51.0 | -4.3 | 16.4 | 18.3 | 42.6 | 51.9 | 57.4 | 47.3 |
| 109 | 76 | 75 | 74 | 36 | 35 | 41 | 48 | 69 | 98 | 156 | 159 | |
| 7 | 8 | 8 | 6 | 3 | 2 | 3 | 3 | 5 | 14 | 20 | 20 | |
OPM OPM% | 5.7 | 9.1 | 9.6 | 7.3 | 8.0 | 6.1 | 6.0 | 6.4 | 7.1 | 12.4 | 11.4 | 11.3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 4 | 5 | 5 | 3 | 1 | 0 | 1 | 1 | 7 | 12 | 18 | 17 |
| 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 5 | 5 | |
PAT PATCr | 3 | 3 | 3 | 2 | 1 | 0 | 1 | 1 | 5 | 9 | 13 | 13 |
Growth PAT Growth% | 2.2 | 24.0 | 5.6 | -45.1 | -70.7 | -42.4 | 66.0 | 53.2 | 498.3 | 96.0 | 36.3 | 30.6 |
NPM NPM% | 2.2 | 3.8 | 4.0 | 2.3 | 1.4 | 0.8 | 1.2 | 1.5 | 6.4 | 8.3 | 7.1 | 7.0 |
| 3.4 | 3.1 | 3.3 | 1.9 | 2.6 | 0.3 | 0.5 | 0.8 | 4.7 | 9.1 | 11.6 | 11.6 |
| 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 | 2 | 2 | 2 | 2 | 2 | 10 | 10 | 10 | 11 | 11 |
Reserves ReservesCr | 18 | 21 | 24 | 26 | 27 | 27 | 19 | 20 | 25 | 42 | 55 |
| 42 | 43 | 57 | 50 | 41 | 37 | 30 | 33 | 19 | 55 | 69 | |
| 5 | 5 | 9 | 13 | 16 | 18 | 22 | 21 | 25 | 0 | 0 | |
| 66 | 72 | 92 | 91 | 86 | 84 | 82 | 85 | 79 | 109 | 135 | |
| 55 | 55 | 76 | 80 | 78 | 78 | 76 | 79 | 70 | 78 | 105 | |
| 11 | 17 | 17 | 12 | 8 | 7 | 6 | 5 | 9 | 31 | 31 | |
| 66 | 72 | 92 | 91 | 86 | 84 | 82 | 85 | 79 | 109 | 135 |
| 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 | 2 | 2 | 2 | 2 | 2 | 10 | 10 | 10 | 11 | 11 |
Reserves ReservesCr | 18 | 21 | 24 | 26 | 27 | 27 | 19 | 20 | 25 | 42 | 55 |
| 42 | 43 | 57 | 50 | 41 | 37 | 30 | 33 | 19 | 55 | 69 | |
| 5 | 5 | 9 | 13 | 16 | 18 | 22 | 21 | 25 | 0 | 0 | |
| 66 | 72 | 92 | 91 | 86 | 84 | 82 | 85 | 79 | 109 | 135 | |
| 55 | 55 | 76 | 80 | 78 | 78 | 76 | 79 | 70 | 78 | 105 | |
| 11 | 17 | 17 | 12 | 8 | 7 | 6 | 5 | 9 | 31 | 31 | |
| 66 | 72 | 92 | 91 | 86 | 84 | 82 | 85 | 79 | 109 | 135 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 11 | -2 | -4 | -5 | 2 | -4 | 7 | 7 | -33 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 7 | -5 | |
| 2 | -8 | 2 | 3 | 4 | -1 | 2 | -7 | -2 | 15 | 3 | |
Net Cash Flow Net Cash FlowCr | 0 | 3 | 0 | -1 | -1 | 0 | -1 | 0 | 9 | -11 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 11 | -2 | -4 | -5 | 1 | -4 | 7 | 10 | -33 | 3 |
CFO To PAT CFO To PAT% | -66.4 | 341.4 | -52.3 | -221.3 | -846.6 | 525.8 | -691.0 | 876.0 | 148.1 | -355.4 | 24.3 |
CFO To EBITDA CFO To EBITDA% | -25.7 | 140.9 | -22.0 | -69.0 | -145.2 | 70.9 | -134.7 | 208.7 | 132.8 | -235.5 | 15.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 11 | -2 | -4 | -5 | 2 | -4 | 7 | 7 | -33 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 7 | -5 | |
| 2 | -8 | 2 | 3 | 4 | -1 | 2 | -7 | -2 | 15 | 3 | |
Net Cash Flow Net Cash FlowCr | 0 | 3 | 0 | -1 | -1 | 0 | -1 | 0 | 9 | -11 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 11 | -2 | -4 | -5 | 1 | -4 | 7 | 10 | -33 | 3 |
CFO To PAT CFO To PAT% | -66.4 | 341.4 | -52.3 | -221.3 | -846.6 | 525.8 | -691.0 | 876.0 | 148.1 | -355.4 | 24.3 |
CFO To EBITDA CFO To EBITDA% | -25.7 | 140.9 | -22.0 | -69.0 | -145.2 | 70.9 | -134.7 | 208.7 | 132.8 | -235.5 | 15.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 19 | 23 | 32 | 27 | 35 | 29 | 69 | 96 | 104 | 125 | ||
Price To Earnings Price To Earnings | 7.5 | 7.1 | 9.7 | 13.8 | 68.3 | 37.2 | 14.6 | 10.4 | 8.2 | 9.9 | ||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.4 | 0.3 | 0.8 | 0.6 | 0.9 | 0.9 | 0.6 | 0.7 | ||
Price To Book Price To Book | 0.9 | 1.0 | 1.2 | 1.0 | 1.2 | 1.0 | 2.0 | 1.8 | 1.6 | 1.9 | ||
EV To EBITDA EV To EBITDA | 5.1 | 5.2 | 6.7 | 8.6 | 25.0 | 17.5 | 16.7 | 9.0 | 6.6 | 7.8 | ||
GPM GPM% | 25.9 | 21.2 | 20.4 | 20.5 | 26.6 | 17.6 | 25.2 | 14.8 | 14.6 | 19.3 | 14.9 | 14.9 |
OPM OPM% | 5.7 | 9.1 | 9.6 | 7.3 | 8.0 | 6.1 | 6.0 | 6.4 | 7.1 | 12.4 | 11.4 | 11.3 |
NPM NPM% | 2.2 | 3.8 | 4.0 | 2.3 | 1.4 | 0.8 | 1.2 | 1.5 | 6.4 | 8.3 | 7.1 | 7.0 |
ROCE ROCE% | 19.0 | 17.7 | 16.3 | 11.8 | 6.3 | 4.8 | 5.0 | 7.2 | 13.0 | 16.3 | 19.6 | 19.6 |
ROE ROE% | 12.7 | 13.8 | 12.7 | 6.5 | 1.9 | 1.1 | 1.8 | 2.6 | 13.5 | 17.4 | 19.2 | 19.2 |
ROA ROA% | 3.9 | 4.4 | 3.6 | 2.0 | 0.6 | 0.4 | 0.6 | 0.9 | 6.0 | 8.5 | 9.3 | 9.3 |
| 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 | 19 | 23 | 32 | 27 | 35 | 29 | 69 | 96 | 104 | 125 | ||
Price To Earnings Price To Earnings | 7.5 | 7.1 | 9.7 | 13.8 | 68.3 | 37.2 | 14.6 | 10.4 | 8.2 | 9.9 | ||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.4 | 0.3 | 0.8 | 0.6 | 0.9 | 0.9 | 0.6 | 0.7 | ||
Price To Book Price To Book | 0.9 | 1.0 | 1.2 | 1.0 | 1.2 | 1.0 | 2.0 | 1.8 | 1.6 | 1.9 | ||
EV To EBITDA EV To EBITDA | 5.1 | 5.2 | 6.7 | 8.6 | 25.0 | 17.5 | 16.7 | 9.0 | 6.6 | 7.8 | ||
GPM GPM% | 25.9 | 21.2 | 20.4 | 20.5 | 26.6 | 17.6 | 25.2 | 14.8 | 14.6 | 19.3 | 14.9 | 14.9 |
OPM OPM% | 5.7 | 9.1 | 9.6 | 7.3 | 8.0 | 6.1 | 6.0 | 6.4 | 7.1 | 12.4 | 11.4 | 11.3 |
NPM NPM% | 2.2 | 3.8 | 4.0 | 2.3 | 1.4 | 0.8 | 1.2 | 1.5 | 6.4 | 8.3 | 7.1 | 7.0 |
ROCE ROCE% | 19.0 | 17.7 | 16.3 | 11.8 | 6.3 | 4.8 | 5.0 | 7.2 | 13.0 | 16.3 | 19.6 | 19.6 |
ROE ROE% | 12.7 | 13.8 | 12.7 | 6.5 | 1.9 | 1.1 | 1.8 | 2.6 | 13.5 | 17.4 | 19.2 | 19.2 |
ROA ROA% | 3.9 | 4.4 | 3.6 | 2.0 | 0.6 | 0.4 | 0.6 | 0.9 | 6.0 | 8.5 | 9.3 | 9.3 |
Documents — HEC Infra Projects Ltd
Concall Transcript Summaries — HEC Infra Projects Ltd