| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 115 | 106 | 102 | 92 | 236 | 97 | 409 | 359 | |
Growth YoY Revenue Growth YoY% | 100.0 | -100.0 | 48,477.3 | 105.7 | -8.9 | 302.2 | 292.3 | |||||
| 1 | 2 | 1 | 0 | 103 | 82 | 284 | 78 | 129 | 111 | 238 | 206 | |
| -1 | -2 | -1 | 0 | 12 | 24 | -182 | 14 | 107 | -14 | 170 | 154 | |
OPM OPM% | 800.0 | 10.6 | 22.8 | -179.5 | 14.8 | 45.4 | -14.7 | 41.6 | 42.8 | |||
| 0 | 3 | 0 | 1 | 12 | 14 | 48 | 12 | 20 | 6 | -55 | 25 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 6 | 5 | 22 | 7 | 13 | 9 | 15 | 10 | 10 | 10 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 8 |
PBT PBTCr | -6 | -4 | -7 | -5 | -8 | 22 | -157 | 7 | 103 | -28 | 96 | 161 |
| 0 | 0 | 0 | 0 | 5 | 25 | 7 | 9 | 28 | -106 | -98 | 20 | |
| -6 | -4 | -7 | -5 | -13 | -3 | -164 | -2 | 75 | 78 | 194 | 141 | |
Growth YoY PAT Growth YoY% | -117.8 | 50.5 | 90.5 | 4.0 | -133.3 | 14.2 | -2,350.3 | 65.7 | 662.4 | 2,587.9 | 218.3 | 7,891.2 |
NPM NPM% | 1,668.2 | -11.7 | -3.0 | -161.6 | -2.0 | 31.9 | 80.8 | 47.5 | 39.2 | |||
| -0.6 | -0.4 | -0.7 | -0.5 | 0.0 | -0.6 | -0.8 | 0.0 | 0.0 | 0.4 | 0.9 | 0.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 115 | 106 | 102 | 92 | 236 | 97 | 409 | 359 | |
Growth YoY Revenue Growth YoY% | 100.0 | -100.0 | 48,477.3 | 105.7 | -8.9 | 302.2 | 292.3 | |||||
| 1 | 2 | 1 | 0 | 103 | 82 | 284 | 78 | 129 | 111 | 238 | 206 | |
| -1 | -2 | -1 | 0 | 12 | 24 | -182 | 14 | 107 | -14 | 170 | 154 | |
OPM OPM% | 800.0 | 10.6 | 22.8 | -179.5 | 14.8 | 45.4 | -14.7 | 41.6 | 42.8 | |||
| 0 | 3 | 0 | 1 | 12 | 14 | 48 | 12 | 20 | 6 | -55 | 25 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 6 | 5 | 22 | 7 | 13 | 9 | 15 | 10 | 10 | 10 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 8 |
PBT PBTCr | -6 | -4 | -7 | -5 | -8 | 22 | -157 | 7 | 103 | -28 | 96 | 161 |
| 0 | 0 | 0 | 0 | 5 | 25 | 7 | 9 | 28 | -106 | -98 | 20 | |
| -6 | -4 | -7 | -5 | -13 | -3 | -164 | -2 | 75 | 78 | 194 | 141 | |
Growth YoY PAT Growth YoY% | -117.8 | 50.5 | 90.5 | 4.0 | -133.3 | 14.2 | -2,350.3 | 65.7 | 662.4 | 2,587.9 | 218.3 | 7,891.2 |
NPM NPM% | 1,668.2 | -11.7 | -3.0 | -161.6 | -2.0 | 31.9 | 80.8 | 47.5 | 39.2 | |||
| -0.6 | -0.4 | -0.7 | -0.5 | 0.0 | -0.6 | -0.8 | 0.0 | 0.0 | 0.4 | 0.9 | 0.6 |
| 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 | 310 | 223 | 233 | 171 | 225 | 168 | 1 | 0 | 0 | 0 | 833 | 1,101 |
Growth Revenue Growth% | 49.5 | -27.9 | 4.2 | -26.6 | 31.9 | -25.3 | -99.3 | -91.3 | -81.8 | -100.0 | 165.7 | |
| 226 | 193 | 182 | 173 | 453 | 168 | 96 | 12 | 5 | 8 | 557 | 684 | |
| 84 | 31 | 51 | -2 | -228 | 0 | -94 | -12 | -5 | -8 | 277 | 417 | |
OPM OPM% | 27.2 | 13.7 | 21.8 | -1.3 | -100.9 | 0.1 | -7,439.4 | -11,209.1 | -24,550.0 | 33.2 | 37.9 | |
| 3 | 20 | 32 | 179 | 123 | 79 | 21 | 186 | 3 | 1 | -17 | -4 | |
Interest Expense Interest ExpenseCr | 45 | 36 | 43 | 42 | 130 | 125 | 57 | 87 | 19 | 60 | 43 | 44 |
Depreciation DepreciationCr | 36 | 27 | 28 | 26 | 32 | 29 | 2 | 1 | 0 | 0 | 37 | 36 |
PBT PBTCr | 6 | -13 | 12 | 108 | -267 | -75 | -132 | 85 | -22 | -68 | 179 | 333 |
| -1 | 0 | 5 | 30 | 26 | 13 | 14 | -10 | 0 | 0 | -167 | -156 | |
PAT PATCr | 7 | -13 | 8 | 78 | -293 | -88 | -146 | 95 | -22 | -68 | 346 | 489 |
Growth PAT Growth% | -60.3 | -280.6 | 161.6 | 893.1 | -475.3 | 70.1 | -66.3 | 165.1 | -122.8 | -215.6 | 607.5 | 367.9 |
NPM NPM% | 2.3 | -5.7 | 3.4 | 45.7 | -130.0 | -52.0 | -11,478.0 | 86,227.3 | -1,08,050.0 | 41.5 | 44.4 | |
| 1.2 | -2.2 | 0.6 | 7.8 | -29.2 | -5.1 | -12.8 | 9.4 | -2.1 | -1.2 | 1.3 | 1.9 |
| 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 | 310 | 223 | 233 | 171 | 225 | 168 | 1 | 0 | 0 | 0 | 833 | 1,101 |
Growth Revenue Growth% | 49.5 | -27.9 | 4.2 | -26.6 | 31.9 | -25.3 | -99.3 | -91.3 | -81.8 | -100.0 | 165.7 | |
| 226 | 193 | 182 | 173 | 453 | 168 | 96 | 12 | 5 | 8 | 557 | 684 | |
| 84 | 31 | 51 | -2 | -228 | 0 | -94 | -12 | -5 | -8 | 277 | 417 | |
OPM OPM% | 27.2 | 13.7 | 21.8 | -1.3 | -100.9 | 0.1 | -7,439.4 | -11,209.1 | -24,550.0 | 33.2 | 37.9 | |
| 3 | 20 | 32 | 179 | 123 | 79 | 21 | 186 | 3 | 1 | -17 | -4 | |
Interest Expense Interest ExpenseCr | 45 | 36 | 43 | 42 | 130 | 125 | 57 | 87 | 19 | 60 | 43 | 44 |
Depreciation DepreciationCr | 36 | 27 | 28 | 26 | 32 | 29 | 2 | 1 | 0 | 0 | 37 | 36 |
PBT PBTCr | 6 | -13 | 12 | 108 | -267 | -75 | -132 | 85 | -22 | -68 | 179 | 333 |
| -1 | 0 | 5 | 30 | 26 | 13 | 14 | -10 | 0 | 0 | -167 | -156 | |
PAT PATCr | 7 | -13 | 8 | 78 | -293 | -88 | -146 | 95 | -22 | -68 | 346 | 489 |
Growth PAT Growth% | -60.3 | -280.6 | 161.6 | 893.1 | -475.3 | 70.1 | -66.3 | 165.1 | -122.8 | -215.6 | 607.5 | 367.9 |
NPM NPM% | 2.3 | -5.7 | 3.4 | 45.7 | -130.0 | -52.0 | -11,478.0 | 86,227.3 | -1,08,050.0 | 41.5 | 44.4 | |
| 1.2 | -2.2 | 0.6 | 7.8 | -29.2 | -5.1 | -12.8 | 9.4 | -2.1 | -1.2 | 1.3 | 1.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 11 | 18 | 18 | 18 | 20 | 20 | 20 | 20 | 447 |
Reserves ReservesCr | 877 | 310 | 370 | 1,371 | 290 | 394 | -314 | -243 | -254 | -296 | 2,637 |
| 757 | 447 | 721 | 165 | 1,248 | 1,044 | 75 | 46 | 39 | 275 | 408 | |
| 414 | 392 | 22 | 292 | 44 | 78 | 512 | 214 | 240 | 25 | 657 | |
| 2,060 | 1,155 | 1,226 | 1,971 | 1,684 | 1,626 | 294 | 38 | 46 | 24 | 4,173 | |
| 1,082 | 506 | 677 | 1,364 | 861 | 842 | 21 | 15 | 14 | 21 | 2,594 | |
| 978 | 649 | 548 | 607 | 823 | 784 | 272 | 23 | 32 | 3 | 1,578 | |
| 2,060 | 1,155 | 1,226 | 1,971 | 1,684 | 1,626 | 294 | 38 | 46 | 24 | 4,173 |
| 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 | 10 | 10 | 11 | 18 | 18 | 18 | 20 | 20 | 20 | 20 | 447 |
Reserves ReservesCr | 877 | 310 | 370 | 1,371 | 290 | 394 | -314 | -243 | -254 | -296 | 2,637 |
| 757 | 447 | 721 | 165 | 1,248 | 1,044 | 75 | 46 | 39 | 275 | 408 | |
| 414 | 392 | 22 | 292 | 44 | 78 | 512 | 214 | 240 | 25 | 657 | |
| 2,060 | 1,155 | 1,226 | 1,971 | 1,684 | 1,626 | 294 | 38 | 46 | 24 | 4,173 | |
| 1,082 | 506 | 677 | 1,364 | 861 | 842 | 21 | 15 | 14 | 21 | 2,594 | |
| 978 | 649 | 548 | 607 | 823 | 784 | 272 | 23 | 32 | 3 | 1,578 | |
| 2,060 | 1,155 | 1,226 | 1,971 | 1,684 | 1,626 | 294 | 38 | 46 | 24 | 4,173 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 168 | -529 | -76 | -175 | -218 | 841 | -487 | -11 | -12 | 5 | 194 | |
| -271 | 571 | -19 | -549 | -499 | 179 | 328 | 223 | 0 | 54 | 38 | |
| 107 | -30 | 97 | 709 | 717 | -1,004 | 157 | -212 | 12 | -41 | -216 | |
Net Cash Flow Net Cash FlowCr | 4 | 13 | 2 | -14 | -1 | 16 | -2 | -1 | 0 | 19 | 17 |
Free Cash Flow Free Cash FlowCr | -99 | -537 | 15 | -244 | -212 | 950 | -490 | -11 | -12 | 5 | |
CFO To PAT CFO To PAT% | 2,370.1 | 4,137.7 | -971.0 | -223.5 | 74.5 | -959.8 | 333.8 | -11.9 | 55.2 | -7.6 | 56.0 |
CFO To EBITDA CFO To EBITDA% | 198.6 | -1,722.8 | -150.5 | 8,198.1 | 96.0 | 6,00,907.1 | 515.0 | 91.7 | 242.8 | -63.0 | 70.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 168 | -529 | -76 | -175 | -218 | 841 | -487 | -11 | -12 | 5 | 194 | |
| -271 | 571 | -19 | -549 | -499 | 179 | 328 | 223 | 0 | 54 | 38 | |
| 107 | -30 | 97 | 709 | 717 | -1,004 | 157 | -212 | 12 | -41 | -216 | |
Net Cash Flow Net Cash FlowCr | 4 | 13 | 2 | -14 | -1 | 16 | -2 | -1 | 0 | 19 | 17 |
Free Cash Flow Free Cash FlowCr | -99 | -537 | 15 | -244 | -212 | 950 | -490 | -11 | -12 | 5 | |
CFO To PAT CFO To PAT% | 2,370.1 | 4,137.7 | -971.0 | -223.5 | 74.5 | -959.8 | 333.8 | -11.9 | 55.2 | -7.6 | 56.0 |
CFO To EBITDA CFO To EBITDA% | 198.6 | -1,722.8 | -150.5 | 8,198.1 | 96.0 | 6,00,907.1 | 515.0 | 91.7 | 242.8 | -63.0 | 70.0 |
| 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 | 68 | 170 | 1,104 | 2,748 | 382 | 1,061 | 495 | 100 | 95 | 147 | 2,124 | 6,866 |
Price To Earnings Price To Earnings | 10.1 | 319.7 | 37.5 | 1.0 | 7.8 | 15.7 | ||||||
Price To Sales Price To Sales | 0.2 | 0.8 | 4.7 | 16.1 | 1.7 | 6.3 | 389.6 | 912.2 | 4,726.0 | 2.5 | 6.2 | |
Price To Book Price To Book | 0.1 | 0.5 | 2.3 | 2.0 | 1.2 | 2.5 | -1.9 | -0.4 | -0.4 | -0.5 | 0.7 | 2.2 |
EV To EBITDA EV To EBITDA | 5.6 | 26.6 | 29.4 | -1,433.0 | -5.5 | 9,750.8 | -10.6 | -25.5 | -68.8 | -47.6 | 6.5 | 16.3 |
GPM GPM% | 78.7 | 29.5 | 57.0 | 44.0 | 41.0 | 39.1 | -5,529.9 | -2,500.0 | -1,500.0 | |||
OPM OPM% | 27.2 | 13.7 | 21.8 | -1.3 | -100.9 | 0.1 | -7,439.4 | -11,209.1 | -24,550.0 | 33.2 | 37.9 | |
NPM NPM% | 2.3 | -5.7 | 3.4 | 45.7 | -130.0 | -52.0 | -11,478.0 | 86,227.3 | -1,08,050.0 | 41.5 | 44.4 | |
ROCE ROCE% | 3.9 | 2.3 | 6.9 | 8.8 | -11.6 | 6.7 | -36.1 | -1,967.0 | -21.7 | 58.5 | 6.3 | 6.3 |
ROE ROE% | 0.8 | -4.0 | 2.1 | 5.6 | -95.1 | -21.3 | 49.6 | -42.5 | 9.2 | 24.7 | 11.2 | 11.2 |
ROA ROA% | 0.3 | -1.1 | 0.6 | 4.0 | -17.4 | -5.4 | -49.7 | 252.3 | -47.4 | -286.7 | 8.3 | 8.3 |
| 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 | 68 | 170 | 1,104 | 2,748 | 382 | 1,061 | 495 | 100 | 95 | 147 | 2,124 | 6,866 |
Price To Earnings Price To Earnings | 10.1 | 319.7 | 37.5 | 1.0 | 7.8 | 15.7 | ||||||
Price To Sales Price To Sales | 0.2 | 0.8 | 4.7 | 16.1 | 1.7 | 6.3 | 389.6 | 912.2 | 4,726.0 | 2.5 | 6.2 | |
Price To Book Price To Book | 0.1 | 0.5 | 2.3 | 2.0 | 1.2 | 2.5 | -1.9 | -0.4 | -0.4 | -0.5 | 0.7 | 2.2 |
EV To EBITDA EV To EBITDA | 5.6 | 26.6 | 29.4 | -1,433.0 | -5.5 | 9,750.8 | -10.6 | -25.5 | -68.8 | -47.6 | 6.5 | 16.3 |
GPM GPM% | 78.7 | 29.5 | 57.0 | 44.0 | 41.0 | 39.1 | -5,529.9 | -2,500.0 | -1,500.0 | |||
OPM OPM% | 27.2 | 13.7 | 21.8 | -1.3 | -100.9 | 0.1 | -7,439.4 | -11,209.1 | -24,550.0 | 33.2 | 37.9 | |
NPM NPM% | 2.3 | -5.7 | 3.4 | 45.7 | -130.0 | -52.0 | -11,478.0 | 86,227.3 | -1,08,050.0 | 41.5 | 44.4 | |
ROCE ROCE% | 3.9 | 2.3 | 6.9 | 8.8 | -11.6 | 6.7 | -36.1 | -1,967.0 | -21.7 | 58.5 | 6.3 | 6.3 |
ROE ROE% | 0.8 | -4.0 | 2.1 | 5.6 | -95.1 | -21.3 | 49.6 | -42.5 | 9.2 | 24.7 | 11.2 | 11.2 |
ROA ROA% | 0.3 | -1.1 | 0.6 | 4.0 | -17.4 | -5.4 | -49.7 | 252.3 | -47.4 | -286.7 | 8.3 | 8.3 |
Documents — Indiabulls Limited
Concall Transcript Summaries — Indiabulls Limited