| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 607 | 454 | 605 | 388 | 617 | 459 | 414 | 407 | 735 | 456 | 470 | 327 | |
Growth YoY Revenue Growth YoY% | 47.0 | 30.8 | 46.4 | 21.2 | 1.7 | 1.0 | -31.7 | 5.0 | 19.1 | -0.7 | 13.7 | -19.7 |
| -74 | 230 | 269 | 210 | 353 | 211 | -80 | 215 | 243 | 326 | 314 | 138 | |
| 681 | 224 | 337 | 178 | 265 | 248 | 493 | 193 | 492 | 130 | 156 | 189 | |
OPM OPM% | 112.2 | 49.4 | 55.6 | 45.8 | 42.9 | 54.1 | 119.2 | 47.3 | 67.0 | 28.6 | 33.2 | 57.7 |
| 5 | 15 | 103 | 17 | 169 | -2 | 2 | 38 | 17 | 11 | 0 | 31 | |
Interest Expense Interest ExpenseCr | 145 | 146 | 136 | 135 | 135 | 131 | 134 | 104 | 107 | 103 | 102 | 104 |
Depreciation DepreciationCr | 21 | 21 | 21 | 20 | 22 | 21 | 21 | 21 | 21 | 21 | 23 | 20 |
PBT PBTCr | 520 | 71 | 287 | 40 | 275 | 94 | 340 | 103 | 381 | 13 | 27 | 96 |
| 345 | 32 | 130 | 128 | 90 | 103 | 79 | 40 | 64 | -8 | -7 | 36 | |
| 174 | 39 | 157 | -88 | 185 | -9 | 260 | 62 | 317 | 21 | 34 | 60 | |
Growth YoY PAT Growth YoY% | -16.6 | -64.0 | 165.2 | 32.0 | 6.1 | -122.2 | 65.5 | 171.0 | 71.7 | 338.2 | -86.9 | -3.5 |
NPM NPM% | 28.7 | 8.7 | 26.0 | -22.7 | 30.0 | -1.9 | 63.0 | 15.3 | 43.2 | 4.6 | 7.2 | 18.4 |
| 0.4 | 0.1 | 0.5 | -0.4 | 0.3 | -0.1 | 0.9 | 0.1 | 0.5 | -0.1 | 0.1 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 607 | 454 | 605 | 388 | 617 | 459 | 414 | 407 | 735 | 456 | 470 | 327 | |
Growth YoY Revenue Growth YoY% | 47.0 | 30.8 | 46.4 | 21.2 | 1.7 | 1.0 | -31.7 | 5.0 | 19.1 | -0.7 | 13.7 | -19.7 |
| -74 | 230 | 269 | 210 | 353 | 211 | -80 | 215 | 243 | 326 | 314 | 138 | |
| 681 | 224 | 337 | 178 | 265 | 248 | 493 | 193 | 492 | 130 | 156 | 189 | |
OPM OPM% | 112.2 | 49.4 | 55.6 | 45.8 | 42.9 | 54.1 | 119.2 | 47.3 | 67.0 | 28.6 | 33.2 | 57.7 |
| 5 | 15 | 103 | 17 | 169 | -2 | 2 | 38 | 17 | 11 | 0 | 31 | |
Interest Expense Interest ExpenseCr | 145 | 146 | 136 | 135 | 135 | 131 | 134 | 104 | 107 | 103 | 102 | 104 |
Depreciation DepreciationCr | 21 | 21 | 21 | 20 | 22 | 21 | 21 | 21 | 21 | 21 | 23 | 20 |
PBT PBTCr | 520 | 71 | 287 | 40 | 275 | 94 | 340 | 103 | 381 | 13 | 27 | 96 |
| 345 | 32 | 130 | 128 | 90 | 103 | 79 | 40 | 64 | -8 | -7 | 36 | |
| 174 | 39 | 157 | -88 | 185 | -9 | 260 | 62 | 317 | 21 | 34 | 60 | |
Growth YoY PAT Growth YoY% | -16.6 | -64.0 | 165.2 | 32.0 | 6.1 | -122.2 | 65.5 | 171.0 | 71.7 | 338.2 | -86.9 | -3.5 |
NPM NPM% | 28.7 | 8.7 | 26.0 | -22.7 | 30.0 | -1.9 | 63.0 | 15.3 | 43.2 | 4.6 | 7.2 | 18.4 |
| 0.4 | 0.1 | 0.5 | -0.4 | 0.3 | -0.1 | 0.9 | 0.1 | 0.5 | -0.1 | 0.1 | 0.1 |
| 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 | 4,458 | 3,579 | 4,058 | 2,821 | 2,872 | 2,066 | 1,552 | 1,695 | 1,987 | 2,019 | 2,069 | 1,988 |
Growth Revenue Growth% | 15.6 | -19.7 | 13.4 | -30.5 | 1.8 | -28.1 | -24.9 | 9.2 | 17.2 | 1.6 | 2.5 | 4.8 |
| 1,509 | 1,850 | 1,714 | 1,962 | 1,463 | 2,961 | 2,108 | 986 | 715 | 694 | 1,097 | 1,021 | |
| 2,949 | 1,729 | 2,343 | 859 | 1,409 | -895 | -556 | 709 | 1,272 | 1,325 | 972 | 967 | |
OPM OPM% | 66.1 | 48.3 | 57.8 | 30.4 | 49.0 | -43.3 | -35.8 | 41.9 | 64.0 | 65.6 | 47.0 | 48.6 |
| 175 | 102 | 304 | 313 | 34 | 27 | 43 | 34 | 128 | 46 | 65 | 59 | |
Interest Expense Interest ExpenseCr | 2,599 | 2,380 | 2,144 | 1,803 | 1,451 | 1,147 | 943 | 642 | 571 | 535 | 416 | 416 |
Depreciation DepreciationCr | 24 | 61 | 63 | 63 | 81 | 72 | 66 | 74 | 81 | 83 | 86 | 85 |
PBT PBTCr | 501 | -609 | 439 | -696 | -94 | -2,085 | -1,523 | 26 | 751 | 749 | 524 | 517 |
| 122 | -285 | 22 | -220 | 129 | -173 | 238 | 146 | 510 | 400 | 90 | 85 | |
PAT PATCr | 379 | -324 | 416 | -476 | -223 | -1,912 | -1,761 | -120 | 241 | 349 | 435 | 433 |
Growth PAT Growth% | -32.2 | -185.7 | 228.4 | -214.3 | 53.1 | -756.4 | 7.9 | 93.2 | 301.2 | 44.6 | 24.7 | -13.3 |
NPM NPM% | 8.5 | -9.1 | 10.3 | -16.9 | -7.8 | -92.5 | -113.5 | -7.1 | 12.1 | 17.3 | 21.0 | 21.8 |
| 2.2 | -2.3 | 2.5 | -2.9 | -1.4 | -10.2 | -8.7 | -0.9 | 0.4 | 0.7 | 0.7 | 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 | 4,458 | 3,579 | 4,058 | 2,821 | 2,872 | 2,066 | 1,552 | 1,695 | 1,987 | 2,019 | 2,069 | 1,988 |
Growth Revenue Growth% | 15.6 | -19.7 | 13.4 | -30.5 | 1.8 | -28.1 | -24.9 | 9.2 | 17.2 | 1.6 | 2.5 | 4.8 |
| 1,509 | 1,850 | 1,714 | 1,962 | 1,463 | 2,961 | 2,108 | 986 | 715 | 694 | 1,097 | 1,021 | |
| 2,949 | 1,729 | 2,343 | 859 | 1,409 | -895 | -556 | 709 | 1,272 | 1,325 | 972 | 967 | |
OPM OPM% | 66.1 | 48.3 | 57.8 | 30.4 | 49.0 | -43.3 | -35.8 | 41.9 | 64.0 | 65.6 | 47.0 | 48.6 |
| 175 | 102 | 304 | 313 | 34 | 27 | 43 | 34 | 128 | 46 | 65 | 59 | |
Interest Expense Interest ExpenseCr | 2,599 | 2,380 | 2,144 | 1,803 | 1,451 | 1,147 | 943 | 642 | 571 | 535 | 416 | 416 |
Depreciation DepreciationCr | 24 | 61 | 63 | 63 | 81 | 72 | 66 | 74 | 81 | 83 | 86 | 85 |
PBT PBTCr | 501 | -609 | 439 | -696 | -94 | -2,085 | -1,523 | 26 | 751 | 749 | 524 | 517 |
| 122 | -285 | 22 | -220 | 129 | -173 | 238 | 146 | 510 | 400 | 90 | 85 | |
PAT PATCr | 379 | -324 | 416 | -476 | -223 | -1,912 | -1,761 | -120 | 241 | 349 | 435 | 433 |
Growth PAT Growth% | -32.2 | -185.7 | 228.4 | -214.3 | 53.1 | -756.4 | 7.9 | 93.2 | 301.2 | 44.6 | 24.7 | -13.3 |
NPM NPM% | 8.5 | -9.1 | 10.3 | -16.9 | -7.8 | -92.5 | -113.5 | -7.1 | 12.1 | 17.3 | 21.0 | 21.8 |
| 2.2 | -2.3 | 2.5 | -2.9 | -1.4 | -10.2 | -8.7 | -0.9 | 0.4 | 0.7 | 0.7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1,662 | 1,662 | 1,696 | 1,696 | 1,696 | 1,896 | 2,103 | 2,196 | 2,490 | 2,694 | 2,694 |
Reserves ReservesCr | 5,639 | 5,208 | 4,193 | 3,661 | 3,353 | 1,642 | 715 | 1,171 | 1,545 | 5,996 | 6,250 |
| 7,996 | 6,172 | 3,153 | 3,224 | 3,658 | 4,369 | 3,357 | 4,277 | 5,663 | 5,950 | 6,538 | |
| 23,265 | 20,609 | 20,656 | 16,351 | 12,453 | 10,971 | 7,076 | 5,993 | 5,575 | 4,695 | 4,527 | |
| 39,146 | 34,282 | 30,798 | 26,042 | 22,439 | 20,364 | 15,487 | 16,939 | 18,918 | 25,724 | 26,570 | |
| 8,605 | 8,329 | 3,534 | 3,278 | 4,349 | 4,541 | 3,642 | 5,126 | 7,130 | 7,317 | 8,810 | |
| 30,541 | 25,953 | 27,263 | 22,764 | 18,090 | 15,823 | 11,846 | 11,813 | 11,788 | 18,407 | 17,761 | |
| 39,146 | 34,282 | 30,798 | 26,042 | 22,439 | 20,364 | 15,487 | 16,939 | 18,918 | 25,724 | 26,570 |
| 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 | 1,662 | 1,662 | 1,696 | 1,696 | 1,696 | 1,896 | 2,103 | 2,196 | 2,490 | 2,694 | 2,694 |
Reserves ReservesCr | 5,639 | 5,208 | 4,193 | 3,661 | 3,353 | 1,642 | 715 | 1,171 | 1,545 | 5,996 | 6,250 |
| 7,996 | 6,172 | 3,153 | 3,224 | 3,658 | 4,369 | 3,357 | 4,277 | 5,663 | 5,950 | 6,538 | |
| 23,265 | 20,609 | 20,656 | 16,351 | 12,453 | 10,971 | 7,076 | 5,993 | 5,575 | 4,695 | 4,527 | |
| 39,146 | 34,282 | 30,798 | 26,042 | 22,439 | 20,364 | 15,487 | 16,939 | 18,918 | 25,724 | 26,570 | |
| 8,605 | 8,329 | 3,534 | 3,278 | 4,349 | 4,541 | 3,642 | 5,126 | 7,130 | 7,317 | 8,810 | |
| 30,541 | 25,953 | 27,263 | 22,764 | 18,090 | 15,823 | 11,846 | 11,813 | 11,788 | 18,407 | 17,761 | |
| 39,146 | 34,282 | 30,798 | 26,042 | 22,439 | 20,364 | 15,487 | 16,939 | 18,918 | 25,724 | 26,570 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | 802 | -972 | 444 | 635 | -438 | -257 | -336 | 12 | -984 | 280 | |
| 77 | -8 | 195 | -23 | -33 | -103 | -30 | -59 | -155 | -70 | 25 | |
| -316 | -29 | 43 | -234 | 196 | 193 | 73 | 465 | 404 | 415 | -149 | |
Net Cash Flow Net Cash FlowCr | -245 | 765 | -734 | 186 | 798 | -348 | -213 | 70 | 261 | -638 | 156 |
Free Cash Flow Free Cash FlowCr | 71 | 794 | -1,003 | 406 | 604 | -545 | -282 | -382 | -24 | -975 | 346 |
CFO To PAT CFO To PAT% | -1.4 | -247.3 | -233.3 | -93.2 | -284.6 | 22.9 | 14.6 | 280.2 | 4.9 | -282.2 | 64.3 |
CFO To EBITDA CFO To EBITDA% | -0.2 | 46.4 | -41.5 | 51.6 | 45.1 | 48.9 | 46.1 | -47.3 | 0.9 | -74.3 | 28.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | 802 | -972 | 444 | 635 | -438 | -257 | -336 | 12 | -984 | 280 | |
| 77 | -8 | 195 | -23 | -33 | -103 | -30 | -59 | -155 | -70 | 25 | |
| -316 | -29 | 43 | -234 | 196 | 193 | 73 | 465 | 404 | 415 | -149 | |
Net Cash Flow Net Cash FlowCr | -245 | 765 | -734 | 186 | 798 | -348 | -213 | 70 | 261 | -638 | 156 |
Free Cash Flow Free Cash FlowCr | 71 | 794 | -1,003 | 406 | 604 | -545 | -282 | -382 | -24 | -975 | 346 |
CFO To PAT CFO To PAT% | -1.4 | -247.3 | -233.3 | -93.2 | -284.6 | 22.9 | 14.6 | 280.2 | 4.9 | -282.2 | 64.3 |
CFO To EBITDA CFO To EBITDA% | -0.2 | 46.4 | -41.5 | 51.6 | 45.1 | 48.9 | 46.1 | -47.3 | 0.9 | -74.3 | 28.8 |
| 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 | 4,089 | 4,936 | 3,283 | 2,335 | 690 | 2,281 | 2,334 | 2,159 | 8,718 | 11,607 | 12,919 | 20,423 |
Price To Earnings Price To Earnings | 12.4 | 8.7 | 94.5 | 68.4 | 71.6 | 118.4 | ||||||
Price To Sales Price To Sales | 0.9 | 1.4 | 0.8 | 0.8 | 0.2 | 1.1 | 1.5 | 1.3 | 4.4 | 5.7 | 6.2 | 10.3 |
Price To Book Price To Book | 0.6 | 0.8 | 0.6 | 0.4 | 0.1 | 0.6 | 0.8 | 0.6 | 2.5 | 1.3 | 1.4 | 2.3 |
EV To EBITDA EV To EBITDA | 9.0 | 13.0 | 9.5 | 19.9 | 7.6 | -12.1 | -12.8 | 6.2 | 7.1 | 7.4 | 9.6 | 17.6 |
GPM GPM% | 100.0 | 100.0 | 99.5 | 98.3 | 98.7 | 98.5 | 99.0 | 99.8 | 99.8 | 99.9 | 99.9 | 99.9 |
OPM OPM% | 66.1 | 48.3 | 57.8 | 30.4 | 49.0 | -43.3 | -35.8 | 41.9 | 64.0 | 65.6 | 47.0 | 48.6 |
NPM NPM% | 8.5 | -9.1 | 10.3 | -16.9 | -7.8 | -92.5 | -113.5 | -7.1 | 12.1 | 17.3 | 21.0 | 21.8 |
ROCE ROCE% | 10.0 | 6.7 | 9.7 | 5.1 | 7.7 | -6.4 | -5.8 | 7.1 | 14.1 | 10.3 | 7.5 | 7.5 |
ROE ROE% | 5.2 | -4.7 | 7.1 | -8.9 | -4.4 | -54.0 | -62.5 | -3.6 | 6.0 | 4.0 | 4.9 | 4.9 |
ROA ROA% | 1.0 | -0.9 | 1.4 | -1.8 | -1.0 | -9.4 | -11.4 | -0.7 | 1.3 | 1.4 | 1.6 | 1.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,089 | 4,936 | 3,283 | 2,335 | 690 | 2,281 | 2,334 | 2,159 | 8,718 | 11,607 | 12,919 | 20,423 |
Price To Earnings Price To Earnings | 12.4 | 8.7 | 94.5 | 68.4 | 71.6 | 118.4 | ||||||
Price To Sales Price To Sales | 0.9 | 1.4 | 0.8 | 0.8 | 0.2 | 1.1 | 1.5 | 1.3 | 4.4 | 5.7 | 6.2 | 10.3 |
Price To Book Price To Book | 0.6 | 0.8 | 0.6 | 0.4 | 0.1 | 0.6 | 0.8 | 0.6 | 2.5 | 1.3 | 1.4 | 2.3 |
EV To EBITDA EV To EBITDA | 9.0 | 13.0 | 9.5 | 19.9 | 7.6 | -12.1 | -12.8 | 6.2 | 7.1 | 7.4 | 9.6 | 17.6 |
GPM GPM% | 100.0 | 100.0 | 99.5 | 98.3 | 98.7 | 98.5 | 99.0 | 99.8 | 99.8 | 99.9 | 99.9 | 99.9 |
OPM OPM% | 66.1 | 48.3 | 57.8 | 30.4 | 49.0 | -43.3 | -35.8 | 41.9 | 64.0 | 65.6 | 47.0 | 48.6 |
NPM NPM% | 8.5 | -9.1 | 10.3 | -16.9 | -7.8 | -92.5 | -113.5 | -7.1 | 12.1 | 17.3 | 21.0 | 21.8 |
ROCE ROCE% | 10.0 | 6.7 | 9.7 | 5.1 | 7.7 | -6.4 | -5.8 | 7.1 | 14.1 | 10.3 | 7.5 | 7.5 |
ROE ROE% | 5.2 | -4.7 | 7.1 | -8.9 | -4.4 | -54.0 | -62.5 | -3.6 | 6.0 | 4.0 | 4.9 | 4.9 |
ROA ROA% | 1.0 | -0.9 | 1.4 | -1.8 | -1.0 | -9.4 | -11.4 | -0.7 | 1.3 | 1.4 | 1.6 | 1.6 |
Documents — IFCI Ltd