| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,459 | 3,556 | 3,597 | 3,517 | 3,698 | 3,759 | 3,948 | 3,914 | 4,023 | 4,068 | 4,163 | 4,587 | |
Growth YoY Revenue Growth YoY% | -2.7 | -4.2 | -2.3 | 3.2 | 6.9 | 5.7 | 9.8 | 11.3 | 8.8 | 8.2 | 5.5 | 17.2 |
| 2,802 | 2,994 | 3,076 | 2,940 | 3,163 | 3,397 | 3,455 | 3,403 | 3,582 | 3,597 | 3,742 | 4,293 | |
| 657 | 562 | 521 | 576 | 535 | 362 | 493 | 511 | 441 | 471 | 421 | 294 | |
OPM OPM% | 19.0 | 15.8 | 14.5 | 16.4 | 14.5 | 9.6 | 12.5 | 13.1 | 11.0 | 11.6 | 10.1 | 6.4 |
| 152 | 140 | 161 | 157 | 174 | 170 | 202 | 164 | 178 | 167 | 166 | 159 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 2 | 2 | 2 | 4 | 3 | 3 | 2 | 8 | 3 |
Depreciation DepreciationCr | 102 | 102 | 111 | 114 | 119 | 122 | 121 | 124 | 128 | 132 | 133 | 137 |
PBT PBTCr | 704 | 599 | 569 | 617 | 588 | 408 | 570 | 548 | 488 | 503 | 447 | 312 |
| 151 | 124 | 136 | 137 | 133 | 83 | 116 | 120 | 103 | 111 | 108 | 74 | |
| 553 | 475 | 433 | 480 | 454 | 325 | 453 | 428 | 385 | 392 | 339 | 238 | |
Growth YoY PAT Growth YoY% | 29.5 | 42.3 | 9.0 | -8.0 | -17.8 | -31.6 | 4.6 | -10.9 | -15.2 | 20.5 | -25.3 | -44.4 |
NPM NPM% | 16.0 | 13.4 | 12.1 | 13.7 | 12.3 | 8.7 | 11.5 | 10.9 | 9.6 | 9.6 | 8.1 | 5.2 |
| 4.0 | 3.4 | 3.1 | 3.4 | 3.3 | 2.3 | 3.3 | 3.1 | 2.8 | 2.8 | 2.4 | 1.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,459 | 3,556 | 3,597 | 3,517 | 3,698 | 3,759 | 3,948 | 3,914 | 4,023 | 4,068 | 4,163 | 4,587 | |
Growth YoY Revenue Growth YoY% | -2.7 | -4.2 | -2.3 | 3.2 | 6.9 | 5.7 | 9.8 | 11.3 | 8.8 | 8.2 | 5.5 | 17.2 |
| 2,802 | 2,994 | 3,076 | 2,940 | 3,163 | 3,397 | 3,455 | 3,403 | 3,582 | 3,597 | 3,742 | 4,293 | |
| 657 | 562 | 521 | 576 | 535 | 362 | 493 | 511 | 441 | 471 | 421 | 294 | |
OPM OPM% | 19.0 | 15.8 | 14.5 | 16.4 | 14.5 | 9.6 | 12.5 | 13.1 | 11.0 | 11.6 | 10.1 | 6.4 |
| 152 | 140 | 161 | 157 | 174 | 170 | 202 | 164 | 178 | 167 | 166 | 159 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 2 | 2 | 2 | 4 | 3 | 3 | 2 | 8 | 3 |
Depreciation DepreciationCr | 102 | 102 | 111 | 114 | 119 | 122 | 121 | 124 | 128 | 132 | 133 | 137 |
PBT PBTCr | 704 | 599 | 569 | 617 | 588 | 408 | 570 | 548 | 488 | 503 | 447 | 312 |
| 151 | 124 | 136 | 137 | 133 | 83 | 116 | 120 | 103 | 111 | 108 | 74 | |
| 553 | 475 | 433 | 480 | 454 | 325 | 453 | 428 | 385 | 392 | 339 | 238 | |
Growth YoY PAT Growth YoY% | 29.5 | 42.3 | 9.0 | -8.0 | -17.8 | -31.6 | 4.6 | -10.9 | -15.2 | 20.5 | -25.3 | -44.4 |
NPM NPM% | 16.0 | 13.4 | 12.1 | 13.7 | 12.3 | 8.7 | 11.5 | 10.9 | 9.6 | 9.6 | 8.1 | 5.2 |
| 4.0 | 3.4 | 3.1 | 3.4 | 3.3 | 2.3 | 3.3 | 3.1 | 2.8 | 2.8 | 2.4 | 1.7 |
| 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 | 3,686 | 3,815 | 4,535 | 5,765 | 6,485 | 4,941 | 7,710 | 14,133 | 14,000 | 14,913 | 16,168 | 16,840 |
Growth Revenue Growth% | 0.1 | 3.5 | 18.9 | 27.1 | 12.5 | -23.8 | 56.0 | 83.3 | -0.9 | 6.5 | 8.4 | 9.9 |
| 2,911 | 2,851 | 3,419 | 4,508 | 4,966 | 3,458 | 5,829 | 12,107 | 11,636 | 12,955 | 14,324 | 15,213 | |
| 775 | 964 | 1,116 | 1,257 | 1,520 | 1,483 | 1,881 | 2,025 | 2,364 | 1,958 | 1,844 | 1,627 | |
OPM OPM% | 21.0 | 25.3 | 24.6 | 21.8 | 23.4 | 30.0 | 24.4 | 14.3 | 16.9 | 13.1 | 11.4 | 9.7 |
| 78 | 108 | 162 | 215 | 297 | 241 | 402 | 471 | 602 | 711 | 675 | 669 | |
Interest Expense Interest ExpenseCr | 10 | 1 | 2 | 2 | 8 | 11 | 13 | 11 | 9 | 10 | 15 | 16 |
Depreciation DepreciationCr | 156 | 167 | 181 | 201 | 252 | 290 | 317 | 363 | 414 | 476 | 518 | 531 |
PBT PBTCr | 687 | 904 | 1,096 | 1,269 | 1,557 | 1,422 | 1,953 | 2,122 | 2,543 | 2,183 | 1,985 | 1,749 |
| 229 | 298 | 374 | 427 | 308 | 249 | 451 | 483 | 559 | 470 | 442 | 396 | |
PAT PATCr | 458 | 606 | 722 | 842 | 1,249 | 1,173 | 1,502 | 1,640 | 1,983 | 1,713 | 1,544 | 1,354 |
Growth PAT Growth% | 5.5 | 32.4 | 19.0 | 16.7 | 48.3 | -6.1 | 28.1 | 9.1 | 21.0 | -13.6 | -9.9 | -18.5 |
NPM NPM% | 12.4 | 15.9 | 15.9 | 14.6 | 19.3 | 23.7 | 19.5 | 11.6 | 14.2 | 11.5 | 9.6 | 8.0 |
| 3.3 | 4.3 | 5.2 | 6.0 | 8.9 | 8.4 | 10.7 | 11.7 | 14.2 | 12.3 | 11.1 | 9.7 |
| 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 | 3,686 | 3,815 | 4,535 | 5,765 | 6,485 | 4,941 | 7,710 | 14,133 | 14,000 | 14,913 | 16,168 | 16,840 |
Growth Revenue Growth% | 0.1 | 3.5 | 18.9 | 27.1 | 12.5 | -23.8 | 56.0 | 83.3 | -0.9 | 6.5 | 8.4 | 9.9 |
| 2,911 | 2,851 | 3,419 | 4,508 | 4,966 | 3,458 | 5,829 | 12,107 | 11,636 | 12,955 | 14,324 | 15,213 | |
| 775 | 964 | 1,116 | 1,257 | 1,520 | 1,483 | 1,881 | 2,025 | 2,364 | 1,958 | 1,844 | 1,627 | |
OPM OPM% | 21.0 | 25.3 | 24.6 | 21.8 | 23.4 | 30.0 | 24.4 | 14.3 | 16.9 | 13.1 | 11.4 | 9.7 |
| 78 | 108 | 162 | 215 | 297 | 241 | 402 | 471 | 602 | 711 | 675 | 669 | |
Interest Expense Interest ExpenseCr | 10 | 1 | 2 | 2 | 8 | 11 | 13 | 11 | 9 | 10 | 15 | 16 |
Depreciation DepreciationCr | 156 | 167 | 181 | 201 | 252 | 290 | 317 | 363 | 414 | 476 | 518 | 531 |
PBT PBTCr | 687 | 904 | 1,096 | 1,269 | 1,557 | 1,422 | 1,953 | 2,122 | 2,543 | 2,183 | 1,985 | 1,749 |
| 229 | 298 | 374 | 427 | 308 | 249 | 451 | 483 | 559 | 470 | 442 | 396 | |
PAT PATCr | 458 | 606 | 722 | 842 | 1,249 | 1,173 | 1,502 | 1,640 | 1,983 | 1,713 | 1,544 | 1,354 |
Growth PAT Growth% | 5.5 | 32.4 | 19.0 | 16.7 | 48.3 | -6.1 | 28.1 | 9.1 | 21.0 | -13.6 | -9.9 | -18.5 |
NPM NPM% | 12.4 | 15.9 | 15.9 | 14.6 | 19.3 | 23.7 | 19.5 | 11.6 | 14.2 | 11.5 | 9.6 | 8.0 |
| 3.3 | 4.3 | 5.2 | 6.0 | 8.9 | 8.4 | 10.7 | 11.7 | 14.2 | 12.3 | 11.1 | 9.7 |
| 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 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 280 | 280 |
Reserves ReservesCr | 2,430 | 2,872 | 3,507 | 4,176 | 5,218 | 6,194 | 7,446 | 7,791 | 9,493 | 10,336 | 11,224 |
| 685 | 959 | 1,176 | 1,531 | 1,795 | 2,344 | 3,107 | 4,234 | 4,080 | 4,314 | 4,823 | |
| 193 | 223 | 273 | 337 | 391 | 372 | 409 | 458 | 490 | 625 | 680 | |
| 3,449 | 4,193 | 5,096 | 6,183 | 7,544 | 9,050 | 11,102 | 12,623 | 14,220 | 15,581 | 17,028 | |
| 811 | 1,330 | 1,783 | 2,242 | 2,498 | 3,096 | 3,763 | 3,730 | 4,363 | 4,643 | 5,572 | |
| 2,638 | 2,863 | 3,314 | 3,941 | 5,047 | 5,954 | 7,340 | 8,894 | 9,857 | 10,938 | 11,457 | |
| 3,449 | 4,193 | 5,096 | 6,183 | 7,544 | 9,050 | 11,102 | 12,623 | 14,220 | 15,581 | 17,028 |
| 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 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 280 | 280 |
Reserves ReservesCr | 2,430 | 2,872 | 3,507 | 4,176 | 5,218 | 6,194 | 7,446 | 7,791 | 9,493 | 10,336 | 11,224 |
| 685 | 959 | 1,176 | 1,531 | 1,795 | 2,344 | 3,107 | 4,234 | 4,080 | 4,314 | 4,823 | |
| 193 | 223 | 273 | 337 | 391 | 372 | 409 | 458 | 490 | 625 | 680 | |
| 3,449 | 4,193 | 5,096 | 6,183 | 7,544 | 9,050 | 11,102 | 12,623 | 14,220 | 15,581 | 17,028 | |
| 811 | 1,330 | 1,783 | 2,242 | 2,498 | 3,096 | 3,763 | 3,730 | 4,363 | 4,643 | 5,572 | |
| 2,638 | 2,863 | 3,314 | 3,941 | 5,047 | 5,954 | 7,340 | 8,894 | 9,857 | 10,938 | 11,457 | |
| 3,449 | 4,193 | 5,096 | 6,183 | 7,544 | 9,050 | 11,102 | 12,623 | 14,220 | 15,581 | 17,028 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 653 | 946 | 879 | 1,157 | 1,361 | 1,546 | 1,898 | 2,231 | 1,532 | 2,184 | 1,936 | |
| -175 | -1,114 | -717 | -1,121 | -521 | -1,826 | -1,585 | -841 | -1,103 | -1,504 | -1,211 | |
| -256 | -160 | -84 | -169 | -243 | -297 | -328 | -1,359 | -316 | -754 | -699 | |
Net Cash Flow Net Cash FlowCr | 223 | -328 | 78 | -133 | 597 | -577 | -15 | 31 | 113 | -74 | 25 |
Free Cash Flow Free Cash FlowCr | 422 | 675 | 409 | 476 | 398 | 663 | 561 | 1,109 | 303 | 1,019 | 588 |
CFO To PAT CFO To PAT% | 142.7 | 156.1 | 121.8 | 137.4 | 109.0 | 131.8 | 126.3 | 136.0 | 77.2 | 127.5 | 125.4 |
CFO To EBITDA CFO To EBITDA% | 84.3 | 98.2 | 78.8 | 92.1 | 89.5 | 104.3 | 100.9 | 110.1 | 64.8 | 111.5 | 105.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 653 | 946 | 879 | 1,157 | 1,361 | 1,546 | 1,898 | 2,231 | 1,532 | 2,184 | 1,936 | |
| -175 | -1,114 | -717 | -1,121 | -521 | -1,826 | -1,585 | -841 | -1,103 | -1,504 | -1,211 | |
| -256 | -160 | -84 | -169 | -243 | -297 | -328 | -1,359 | -316 | -754 | -699 | |
Net Cash Flow Net Cash FlowCr | 223 | -328 | 78 | -133 | 597 | -577 | -15 | 31 | 113 | -74 | 25 |
Free Cash Flow Free Cash FlowCr | 422 | 675 | 409 | 476 | 398 | 663 | 561 | 1,109 | 303 | 1,019 | 588 |
CFO To PAT CFO To PAT% | 142.7 | 156.1 | 121.8 | 137.4 | 109.0 | 131.8 | 126.3 | 136.0 | 77.2 | 127.5 | 125.4 |
CFO To EBITDA CFO To EBITDA% | 84.3 | 98.2 | 78.8 | 92.1 | 89.5 | 104.3 | 100.9 | 110.1 | 64.8 | 111.5 | 105.0 |
| 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 | 7,972 | 14,188 | 19,520 | 21,315 | 27,220 | 35,756 | 26,093 | 29,995 | 30,167 | 28,378 | 20,391 | 20,593 |
Price To Earnings Price To Earnings | 17.4 | 23.4 | 27.1 | 25.3 | 21.8 | 30.5 | 17.4 | 18.3 | 15.2 | 16.5 | 13.2 | 15.1 |
Price To Sales Price To Sales | 2.2 | 3.7 | 4.3 | 3.7 | 4.2 | 7.2 | 3.4 | 2.1 | 2.1 | 1.9 | 1.3 | 1.2 |
Price To Book Price To Book | 3.1 | 4.7 | 5.3 | 4.9 | 5.1 | 5.6 | 3.4 | 3.8 | 3.1 | 2.7 | 1.8 | 1.8 |
EV To EBITDA EV To EBITDA | 9.7 | 14.1 | 17.0 | 16.5 | 16.5 | 23.4 | 13.2 | 13.8 | 11.9 | 13.4 | 9.5 | 10.9 |
GPM GPM% | 26.9 | 33.0 | 32.8 | 29.6 | 31.6 | 39.9 | 31.7 | 18.6 | 22.0 | 18.0 | 16.3 | 16.3 |
OPM OPM% | 21.0 | 25.3 | 24.6 | 21.8 | 23.4 | 30.0 | 24.4 | 14.3 | 16.9 | 13.1 | 11.4 | 9.7 |
NPM NPM% | 12.4 | 15.9 | 15.9 | 14.6 | 19.3 | 23.7 | 19.5 | 11.6 | 14.2 | 11.5 | 9.6 | 8.0 |
ROCE ROCE% | 27.1 | 30.1 | 30.1 | 29.5 | 28.7 | 22.2 | 25.6 | 26.6 | 26.3 | 20.5 | 17.2 | 17.2 |
ROE ROE% | 17.8 | 20.1 | 19.8 | 19.5 | 23.3 | 18.5 | 19.8 | 20.7 | 20.6 | 16.1 | 13.4 | 13.4 |
ROA ROA% | 13.3 | 14.5 | 14.2 | 13.6 | 16.6 | 13.0 | 13.5 | 13.0 | 13.9 | 11.0 | 9.1 | 9.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,972 | 14,188 | 19,520 | 21,315 | 27,220 | 35,756 | 26,093 | 29,995 | 30,167 | 28,378 | 20,391 | 20,593 |
Price To Earnings Price To Earnings | 17.4 | 23.4 | 27.1 | 25.3 | 21.8 | 30.5 | 17.4 | 18.3 | 15.2 | 16.5 | 13.2 | 15.1 |
Price To Sales Price To Sales | 2.2 | 3.7 | 4.3 | 3.7 | 4.2 | 7.2 | 3.4 | 2.1 | 2.1 | 1.9 | 1.3 | 1.2 |
Price To Book Price To Book | 3.1 | 4.7 | 5.3 | 4.9 | 5.1 | 5.6 | 3.4 | 3.8 | 3.1 | 2.7 | 1.8 | 1.8 |
EV To EBITDA EV To EBITDA | 9.7 | 14.1 | 17.0 | 16.5 | 16.5 | 23.4 | 13.2 | 13.8 | 11.9 | 13.4 | 9.5 | 10.9 |
GPM GPM% | 26.9 | 33.0 | 32.8 | 29.6 | 31.6 | 39.9 | 31.7 | 18.6 | 22.0 | 18.0 | 16.3 | 16.3 |
OPM OPM% | 21.0 | 25.3 | 24.6 | 21.8 | 23.4 | 30.0 | 24.4 | 14.3 | 16.9 | 13.1 | 11.4 | 9.7 |
NPM NPM% | 12.4 | 15.9 | 15.9 | 14.6 | 19.3 | 23.7 | 19.5 | 11.6 | 14.2 | 11.5 | 9.6 | 8.0 |
ROCE ROCE% | 27.1 | 30.1 | 30.1 | 29.5 | 28.7 | 22.2 | 25.6 | 26.6 | 26.3 | 20.5 | 17.2 | 17.2 |
ROE ROE% | 17.8 | 20.1 | 19.8 | 19.5 | 23.3 | 18.5 | 19.8 | 20.7 | 20.6 | 16.1 | 13.4 | 13.4 |
ROA ROA% | 13.3 | 14.5 | 14.2 | 13.6 | 16.6 | 13.0 | 13.5 | 13.0 | 13.9 | 11.0 | 9.1 | 9.1 |
Documents — Indraprastha Gas Ltd
Concall Transcript Summaries — Indraprastha Gas Ltd