| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 350 | 366 | 424 | 393 | 422 | 392 | 493 | 383 | 434 | 474 | 520 | 515 | |
Growth YoY Revenue Growth YoY% | 15.9 | 21.2 | 16.9 | 22.5 | 20.5 | 7.4 | 16.1 | -2.5 | 2.9 | 20.8 | 5.5 | 34.5 |
| 303 | 316 | 369 | 337 | 362 | 337 | 410 | 325 | 369 | 402 | 434 | 452 | |
| 47 | 50 | 55 | 56 | 61 | 56 | 82 | 58 | 66 | 72 | 86 | 63 | |
OPM OPM% | 13.5 | 13.6 | 13.0 | 14.3 | 14.3 | 14.2 | 16.7 | 15.1 | 15.2 | 15.1 | 16.5 | 12.3 |
| 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | -5 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 22 | 22 | 24 | 24 | 22 | 21 | 23 | 23 | 24 | 26 | 22 | 22 |
Depreciation DepreciationCr | 9 | 9 | 12 | 10 | 11 | 11 | 11 | 12 | 13 | 15 | 24 | 18 |
PBT PBTCr | 17 | 19 | 21 | 23 | 29 | 24 | 51 | 25 | 30 | 26 | 42 | 25 |
| 6 | 7 | 8 | 6 | 8 | 6 | 14 | 7 | 8 | 7 | 11 | 6 | |
| 11 | 12 | 14 | 17 | 22 | 18 | 37 | 18 | 22 | 20 | 31 | 19 | |
Growth YoY PAT Growth YoY% | 75.5 | 87.3 | 21.7 | 145.4 | 95.8 | 51.4 | 171.7 | 8.5 | 3.6 | 7.8 | -17.1 | 1.1 |
NPM NPM% | 3.1 | 3.3 | 3.2 | 4.3 | 5.1 | 4.6 | 7.6 | 4.8 | 5.2 | 4.1 | 6.0 | 3.6 |
| 1.7 | 1.9 | 2.1 | 2.6 | 3.4 | 2.8 | 5.8 | 2.9 | 3.5 | 3.0 | 4.8 | 2.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 350 | 366 | 424 | 393 | 422 | 392 | 493 | 383 | 434 | 474 | 520 | 515 | |
Growth YoY Revenue Growth YoY% | 15.9 | 21.2 | 16.9 | 22.5 | 20.5 | 7.4 | 16.1 | -2.5 | 2.9 | 20.8 | 5.5 | 34.5 |
| 303 | 316 | 369 | 337 | 362 | 337 | 410 | 325 | 369 | 402 | 434 | 452 | |
| 47 | 50 | 55 | 56 | 61 | 56 | 82 | 58 | 66 | 72 | 86 | 63 | |
OPM OPM% | 13.5 | 13.6 | 13.0 | 14.3 | 14.3 | 14.2 | 16.7 | 15.1 | 15.2 | 15.1 | 16.5 | 12.3 |
| 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | -5 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 22 | 22 | 24 | 24 | 22 | 21 | 23 | 23 | 24 | 26 | 22 | 22 |
Depreciation DepreciationCr | 9 | 9 | 12 | 10 | 11 | 11 | 11 | 12 | 13 | 15 | 24 | 18 |
PBT PBTCr | 17 | 19 | 21 | 23 | 29 | 24 | 51 | 25 | 30 | 26 | 42 | 25 |
| 6 | 7 | 8 | 6 | 8 | 6 | 14 | 7 | 8 | 7 | 11 | 6 | |
| 11 | 12 | 14 | 17 | 22 | 18 | 37 | 18 | 22 | 20 | 31 | 19 | |
Growth YoY PAT Growth YoY% | 75.5 | 87.3 | 21.7 | 145.4 | 95.8 | 51.4 | 171.7 | 8.5 | 3.6 | 7.8 | -17.1 | 1.1 |
NPM NPM% | 3.1 | 3.3 | 3.2 | 4.3 | 5.1 | 4.6 | 7.6 | 4.8 | 5.2 | 4.1 | 6.0 | 3.6 |
| 1.7 | 1.9 | 2.1 | 2.6 | 3.4 | 2.8 | 5.8 | 2.9 | 3.5 | 3.0 | 4.8 | 2.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,116 | 986 | 1,036 | 1,158 | 977 | 875 | 1,014 | 1,262 | 1,461 | 1,700 | 1,811 | 1,943 |
Growth Revenue Growth% | 6.6 | -11.7 | 5.1 | 11.8 | -15.7 | -10.4 | 15.9 | 24.5 | 15.7 | 16.4 | 6.5 | 15.0 |
| 975 | 862 | 926 | 1,025 | 852 | 756 | 889 | 1,105 | 1,269 | 1,446 | 1,530 | 1,657 | |
| 141 | 124 | 110 | 134 | 125 | 119 | 125 | 157 | 192 | 255 | 281 | 287 | |
OPM OPM% | 12.6 | 12.6 | 10.6 | 11.5 | 12.8 | 13.6 | 12.3 | 12.4 | 13.2 | 15.0 | 15.5 | 14.8 |
| 5 | 5 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 78 | 68 | 51 | 58 | 61 | 64 | 68 | 75 | 90 | 90 | 94 | 94 |
Depreciation DepreciationCr | 19 | 24 | 23 | 32 | 37 | 45 | 47 | 38 | 39 | 42 | 63 | 70 |
PBT PBTCr | 48 | 37 | 40 | 48 | 31 | 14 | 14 | 47 | 68 | 128 | 123 | 124 |
| 12 | 11 | 13 | 15 | 9 | 4 | 6 | 16 | 24 | 34 | 32 | 32 | |
PAT PATCr | 37 | 26 | 28 | 33 | 22 | 10 | 8 | 30 | 44 | 94 | 91 | 91 |
Growth PAT Growth% | 6.0 | -29.2 | 6.3 | 18.6 | -33.0 | -54.3 | -22.1 | 287.6 | 44.2 | 115.4 | -2.9 | -4.2 |
NPM NPM% | 3.3 | 2.6 | 2.7 | 2.8 | 2.2 | 1.1 | 0.8 | 2.4 | 3.0 | 5.5 | 5.0 | 4.7 |
| 7.9 | 4.7 | 4.3 | 5.1 | 3.4 | 1.6 | 1.2 | 4.7 | 6.8 | 14.6 | 14.2 | 14.2 |
| 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 | 1,116 | 986 | 1,036 | 1,158 | 977 | 875 | 1,014 | 1,262 | 1,461 | 1,700 | 1,811 | 1,943 |
Growth Revenue Growth% | 6.6 | -11.7 | 5.1 | 11.8 | -15.7 | -10.4 | 15.9 | 24.5 | 15.7 | 16.4 | 6.5 | 15.0 |
| 975 | 862 | 926 | 1,025 | 852 | 756 | 889 | 1,105 | 1,269 | 1,446 | 1,530 | 1,657 | |
| 141 | 124 | 110 | 134 | 125 | 119 | 125 | 157 | 192 | 255 | 281 | 287 | |
OPM OPM% | 12.6 | 12.6 | 10.6 | 11.5 | 12.8 | 13.6 | 12.3 | 12.4 | 13.2 | 15.0 | 15.5 | 14.8 |
| 5 | 5 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 78 | 68 | 51 | 58 | 61 | 64 | 68 | 75 | 90 | 90 | 94 | 94 |
Depreciation DepreciationCr | 19 | 24 | 23 | 32 | 37 | 45 | 47 | 38 | 39 | 42 | 63 | 70 |
PBT PBTCr | 48 | 37 | 40 | 48 | 31 | 14 | 14 | 47 | 68 | 128 | 123 | 124 |
| 12 | 11 | 13 | 15 | 9 | 4 | 6 | 16 | 24 | 34 | 32 | 32 | |
PAT PATCr | 37 | 26 | 28 | 33 | 22 | 10 | 8 | 30 | 44 | 94 | 91 | 91 |
Growth PAT Growth% | 6.0 | -29.2 | 6.3 | 18.6 | -33.0 | -54.3 | -22.1 | 287.6 | 44.2 | 115.4 | -2.9 | -4.2 |
NPM NPM% | 3.3 | 2.6 | 2.7 | 2.8 | 2.2 | 1.1 | 0.8 | 2.4 | 3.0 | 5.5 | 5.0 | 4.7 |
| 7.9 | 4.7 | 4.3 | 5.1 | 3.4 | 1.6 | 1.2 | 4.7 | 6.8 | 14.6 | 14.2 | 14.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 46 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 308 | 624 | 640 | 664 | 684 | 694 | 700 | 729 | 764 | 851 | 936 |
| 825 | 705 | 774 | 745 | 742 | 760 | 791 | 822 | 915 | 1,128 | 1,262 | |
| 159 | 33 | 41 | 46 | 77 | 70 | 81 | 84 | 129 | 50 | 134 | |
| 1,338 | 1,427 | 1,521 | 1,521 | 1,569 | 1,590 | 1,638 | 1,701 | 1,874 | 2,095 | 2,398 | |
| 944 | 978 | 1,022 | 1,001 | 1,021 | 1,079 | 1,135 | 1,203 | 1,384 | 1,571 | 1,713 | |
| 394 | 449 | 499 | 520 | 548 | 511 | 502 | 497 | 490 | 523 | 685 | |
| 1,338 | 1,427 | 1,521 | 1,521 | 1,569 | 1,590 | 1,638 | 1,701 | 1,874 | 2,095 | 2,398 |
| 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 | 46 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 308 | 624 | 640 | 664 | 684 | 694 | 700 | 729 | 764 | 851 | 936 |
| 825 | 705 | 774 | 745 | 742 | 760 | 791 | 822 | 915 | 1,128 | 1,262 | |
| 159 | 33 | 41 | 46 | 77 | 70 | 81 | 84 | 129 | 50 | 134 | |
| 1,338 | 1,427 | 1,521 | 1,521 | 1,569 | 1,590 | 1,638 | 1,701 | 1,874 | 2,095 | 2,398 | |
| 944 | 978 | 1,022 | 1,001 | 1,021 | 1,079 | 1,135 | 1,203 | 1,384 | 1,571 | 1,713 | |
| 394 | 449 | 499 | 520 | 548 | 511 | 502 | 497 | 490 | 523 | 685 | |
| 1,338 | 1,427 | 1,521 | 1,521 | 1,569 | 1,590 | 1,638 | 1,701 | 1,874 | 2,095 | 2,398 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 103 | 3 | 20 | 83 | 63 | 85 | 101 | 104 | 100 | 138 | 226 | |
| -92 | -51 | -59 | -57 | -60 | -8 | -41 | -40 | -39 | -70 | -223 | |
| -14 | 49 | 40 | -29 | -3 | -71 | -58 | -74 | -72 | -66 | 16 | |
Net Cash Flow Net Cash FlowCr | -3 | 1 | 2 | -3 | 0 | 6 | 2 | -10 | -11 | 2 | 20 |
Free Cash Flow Free Cash FlowCr | 56 | -55 | -42 | 29 | -3 | 73 | 67 | 61 | 60 | 63 | 47 |
CFO To PAT CFO To PAT% | 280.6 | 13.4 | 74.0 | 254.0 | 285.2 | 843.5 | 1,294.6 | 342.8 | 229.9 | 147.1 | 248.2 |
CFO To EBITDA CFO To EBITDA% | 72.8 | 2.8 | 18.6 | 62.2 | 50.0 | 71.0 | 80.8 | 66.1 | 52.2 | 54.3 | 80.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 103 | 3 | 20 | 83 | 63 | 85 | 101 | 104 | 100 | 138 | 226 | |
| -92 | -51 | -59 | -57 | -60 | -8 | -41 | -40 | -39 | -70 | -223 | |
| -14 | 49 | 40 | -29 | -3 | -71 | -58 | -74 | -72 | -66 | 16 | |
Net Cash Flow Net Cash FlowCr | -3 | 1 | 2 | -3 | 0 | 6 | 2 | -10 | -11 | 2 | 20 |
Free Cash Flow Free Cash FlowCr | 56 | -55 | -42 | 29 | -3 | 73 | 67 | 61 | 60 | 63 | 47 |
CFO To PAT CFO To PAT% | 280.6 | 13.4 | 74.0 | 254.0 | 285.2 | 843.5 | 1,294.6 | 342.8 | 229.9 | 147.1 | 248.2 |
CFO To EBITDA CFO To EBITDA% | 72.8 | 2.8 | 18.6 | 62.2 | 50.0 | 71.0 | 80.8 | 66.1 | 52.2 | 54.3 | 80.5 |
| 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 | 765 | 822 | 359 | 138 | 313 | 412 | 541 | 2,034 | 2,657 | 1,654 | 1,816 | |
Price To Earnings Price To Earnings | 29.6 | 29.9 | 11.0 | 6.3 | 31.4 | 53.0 | 17.9 | 46.6 | 28.3 | 18.2 | 19.9 | |
Price To Sales Price To Sales | 0.8 | 0.8 | 0.3 | 0.1 | 0.4 | 0.4 | 0.4 | 1.4 | 1.6 | 0.9 | 0.9 | |
Price To Book Price To Book | 1.1 | 1.2 | 0.5 | 0.2 | 0.4 | 0.5 | 0.7 | 2.5 | 2.9 | 1.6 | 1.8 | |
EV To EBITDA EV To EBITDA | 8.7 | 11.2 | 6.1 | 5.2 | 6.7 | 7.4 | 6.8 | 13.5 | 12.7 | 8.3 | 8.7 | |
GPM GPM% | 32.1 | 30.9 | 31.3 | 32.5 | 35.9 | 35.5 | 34.1 | 31.7 | 32.5 | 33.6 | 34.4 | 34.4 |
OPM OPM% | 12.6 | 12.6 | 10.6 | 11.5 | 12.8 | 13.6 | 12.3 | 12.4 | 13.2 | 15.0 | 15.5 | 14.8 |
NPM NPM% | 3.3 | 2.6 | 2.7 | 2.8 | 2.2 | 1.1 | 0.8 | 2.4 | 3.0 | 5.5 | 5.0 | 4.7 |
ROCE ROCE% | 14.0 | 9.9 | 7.7 | 8.5 | 7.0 | 6.0 | 6.0 | 8.8 | 10.8 | 14.0 | 12.4 | 12.4 |
ROE ROE% | 10.3 | 3.8 | 3.9 | 4.5 | 2.9 | 1.3 | 1.0 | 3.8 | 5.3 | 10.3 | 9.1 | 9.1 |
ROA ROA% | 2.7 | 1.8 | 1.8 | 2.1 | 1.4 | 0.6 | 0.5 | 1.8 | 2.3 | 4.5 | 3.8 | 3.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 765 | 822 | 359 | 138 | 313 | 412 | 541 | 2,034 | 2,657 | 1,654 | 1,816 | |
Price To Earnings Price To Earnings | 29.6 | 29.9 | 11.0 | 6.3 | 31.4 | 53.0 | 17.9 | 46.6 | 28.3 | 18.2 | 19.9 | |
Price To Sales Price To Sales | 0.8 | 0.8 | 0.3 | 0.1 | 0.4 | 0.4 | 0.4 | 1.4 | 1.6 | 0.9 | 0.9 | |
Price To Book Price To Book | 1.1 | 1.2 | 0.5 | 0.2 | 0.4 | 0.5 | 0.7 | 2.5 | 2.9 | 1.6 | 1.8 | |
EV To EBITDA EV To EBITDA | 8.7 | 11.2 | 6.1 | 5.2 | 6.7 | 7.4 | 6.8 | 13.5 | 12.7 | 8.3 | 8.7 | |
GPM GPM% | 32.1 | 30.9 | 31.3 | 32.5 | 35.9 | 35.5 | 34.1 | 31.7 | 32.5 | 33.6 | 34.4 | 34.4 |
OPM OPM% | 12.6 | 12.6 | 10.6 | 11.5 | 12.8 | 13.6 | 12.3 | 12.4 | 13.2 | 15.0 | 15.5 | 14.8 |
NPM NPM% | 3.3 | 2.6 | 2.7 | 2.8 | 2.2 | 1.1 | 0.8 | 2.4 | 3.0 | 5.5 | 5.0 | 4.7 |
ROCE ROCE% | 14.0 | 9.9 | 7.7 | 8.5 | 7.0 | 6.0 | 6.0 | 8.8 | 10.8 | 14.0 | 12.4 | 12.4 |
ROE ROE% | 10.3 | 3.8 | 3.9 | 4.5 | 2.9 | 1.3 | 1.0 | 3.8 | 5.3 | 10.3 | 9.1 | 9.1 |
ROA ROA% | 2.7 | 1.8 | 1.8 | 2.1 | 1.4 | 0.6 | 0.5 | 1.8 | 2.3 | 4.5 | 3.8 | 3.8 |
Documents — HPL Electric & Power Ltd
Concall Transcript Summaries — HPL Electric & Power Ltd