| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 72 | 47 | 85 | 86 | 66 | 68 | 102 | 41 | 55 | 62 | 30 | 38 | |
Growth YoY Revenue Growth YoY% | 100.5 | 165.6 | 0.3 | 55.8 | -8.5 | 44.5 | 20.6 | -51.8 | -17.2 | -8.2 | -70.8 | -8.8 |
| 74 | 73 | 192 | 90 | 87 | 72 | 145 | 68 | 63 | 66 | 49 | 47 | |
| -2 | -26 | -107 | -5 | -21 | -4 | -43 | -27 | -9 | -3 | -19 | -9 | |
OPM OPM% | -3.0 | -54.5 | -126.8 | -5.4 | -31.9 | -6.3 | -41.8 | -65.1 | -16.2 | -5.0 | -64.5 | -24.9 |
| 36 | 36 | 13 | 4 | 12 | 8 | 55 | 19 | 10 | 7 | 31 | 11 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 1 | 1 | 1 | 0 | 2 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 1 | 2 | 2 | 2 | 2 |
PBT PBTCr | 29 | 8 | -98 | -3 | -11 | 2 | 7 | -9 | -2 | 2 | 10 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 29 | 8 | -98 | -3 | -11 | 2 | 7 | -9 | -2 | 2 | 10 | 0 | |
Growth YoY PAT Growth YoY% | 346.6 | 130.7 | -23.6 | 80.5 | -137.3 | -80.0 | 107.5 | -207.8 | 83.5 | 10.7 | 37.5 | 99.6 |
NPM NPM% | 39.8 | 16.0 | -115.9 | -3.6 | -16.3 | 2.2 | 7.2 | -22.9 | -3.3 | 2.7 | 33.8 | -0.1 |
| 2.2 | 0.6 | -7.5 | -0.2 | -0.8 | 0.1 | 0.6 | -0.7 | -0.1 | 0.1 | 0.8 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 72 | 47 | 85 | 86 | 66 | 68 | 102 | 41 | 55 | 62 | 30 | 38 | |
Growth YoY Revenue Growth YoY% | 100.5 | 165.6 | 0.3 | 55.8 | -8.5 | 44.5 | 20.6 | -51.8 | -17.2 | -8.2 | -70.8 | -8.8 |
| 74 | 73 | 192 | 90 | 87 | 72 | 145 | 68 | 63 | 66 | 49 | 47 | |
| -2 | -26 | -107 | -5 | -21 | -4 | -43 | -27 | -9 | -3 | -19 | -9 | |
OPM OPM% | -3.0 | -54.5 | -126.8 | -5.4 | -31.9 | -6.3 | -41.8 | -65.1 | -16.2 | -5.0 | -64.5 | -24.9 |
| 36 | 36 | 13 | 4 | 12 | 8 | 55 | 19 | 10 | 7 | 31 | 11 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 1 | 1 | 1 | 0 | 2 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 1 | 2 | 2 | 2 | 2 |
PBT PBTCr | 29 | 8 | -98 | -3 | -11 | 2 | 7 | -9 | -2 | 2 | 10 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 29 | 8 | -98 | -3 | -11 | 2 | 7 | -9 | -2 | 2 | 10 | 0 | |
Growth YoY PAT Growth YoY% | 346.6 | 130.7 | -23.6 | 80.5 | -137.3 | -80.0 | 107.5 | -207.8 | 83.5 | 10.7 | 37.5 | 99.6 |
NPM NPM% | 39.8 | 16.0 | -115.9 | -3.6 | -16.3 | 2.2 | 7.2 | -22.9 | -3.3 | 2.7 | 33.8 | -0.1 |
| 2.2 | 0.6 | -7.5 | -0.2 | -0.8 | 0.1 | 0.6 | -0.7 | -0.1 | 0.1 | 0.8 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,132 | 1,818 | 1,869 | 1,239 | 562 | 333 | 308 | 177 | 259 | 321 | 188 | 184 |
Growth Revenue Growth% | -23.4 | -14.7 | 2.8 | -33.7 | -54.6 | -40.8 | -7.5 | -42.4 | 46.0 | 24.3 | -41.5 | -33.5 |
| 2,337 | 1,675 | 1,713 | 1,327 | 556 | 554 | 526 | 301 | 428 | 394 | 246 | 225 | |
| -205 | 143 | 156 | -88 | 6 | -221 | -218 | -124 | -169 | -73 | -58 | -41 | |
OPM OPM% | -9.6 | 7.9 | 8.4 | -7.1 | 1.1 | -66.5 | -71.0 | -70.1 | -65.4 | -22.6 | -30.9 | -22.0 |
| 134 | 202 | 277 | -1,618 | -354 | -3 | -108 | 33 | 112 | 79 | 68 | 60 | |
Interest Expense Interest ExpenseCr | 308 | 349 | 409 | 290 | 26 | 43 | 46 | 23 | 13 | 4 | 3 | 3 |
Depreciation DepreciationCr | 56 | 48 | 45 | 37 | 32 | 19 | 14 | 10 | 7 | 7 | 6 | 7 |
PBT PBTCr | -435 | -52 | -21 | -2,033 | -406 | -286 | -386 | -124 | -78 | -5 | 1 | 10 |
| 2 | 0 | -4 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -437 | -52 | -17 | -2,044 | -406 | -286 | -386 | -124 | -78 | -5 | 1 | 10 |
Growth PAT Growth% | -1,791.5 | 88.1 | 67.7 | -12,036.5 | 80.1 | 29.7 | -35.3 | 67.9 | 37.4 | 93.7 | 111.4 | 187.9 |
NPM NPM% | -20.5 | -2.9 | -0.9 | -164.9 | -72.2 | -85.8 | -125.6 | -70.0 | -30.0 | -1.5 | 0.3 | 5.4 |
| -28.4 | -4.0 | 1.2 | -155.8 | -30.9 | -21.7 | -26.4 | -9.5 | -5.9 | -0.4 | 0.1 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,132 | 1,818 | 1,869 | 1,239 | 562 | 333 | 308 | 177 | 259 | 321 | 188 | 184 |
Growth Revenue Growth% | -23.4 | -14.7 | 2.8 | -33.7 | -54.6 | -40.8 | -7.5 | -42.4 | 46.0 | 24.3 | -41.5 | -33.5 |
| 2,337 | 1,675 | 1,713 | 1,327 | 556 | 554 | 526 | 301 | 428 | 394 | 246 | 225 | |
| -205 | 143 | 156 | -88 | 6 | -221 | -218 | -124 | -169 | -73 | -58 | -41 | |
OPM OPM% | -9.6 | 7.9 | 8.4 | -7.1 | 1.1 | -66.5 | -71.0 | -70.1 | -65.4 | -22.6 | -30.9 | -22.0 |
| 134 | 202 | 277 | -1,618 | -354 | -3 | -108 | 33 | 112 | 79 | 68 | 60 | |
Interest Expense Interest ExpenseCr | 308 | 349 | 409 | 290 | 26 | 43 | 46 | 23 | 13 | 4 | 3 | 3 |
Depreciation DepreciationCr | 56 | 48 | 45 | 37 | 32 | 19 | 14 | 10 | 7 | 7 | 6 | 7 |
PBT PBTCr | -435 | -52 | -21 | -2,033 | -406 | -286 | -386 | -124 | -78 | -5 | 1 | 10 |
| 2 | 0 | -4 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -437 | -52 | -17 | -2,044 | -406 | -286 | -386 | -124 | -78 | -5 | 1 | 10 |
Growth PAT Growth% | -1,791.5 | 88.1 | 67.7 | -12,036.5 | 80.1 | 29.7 | -35.3 | 67.9 | 37.4 | 93.7 | 111.4 | 187.9 |
NPM NPM% | -20.5 | -2.9 | -0.9 | -164.9 | -72.2 | -85.8 | -125.6 | -70.0 | -30.0 | -1.5 | 0.3 | 5.4 |
| -28.4 | -4.0 | 1.2 | -155.8 | -30.9 | -21.7 | -26.4 | -9.5 | -5.9 | -0.4 | 0.1 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 121 | 131 | 131 | 131 | 131 | 131 | 131 | 131 | 131 | 131 | 131 |
Reserves ReservesCr | -240 | -285 | -270 | -1,969 | -2,443 | -2,727 | -3,113 | -3,238 | -3,315 | -3,320 | -3,321 |
| 2,261 | 2,320 | 3,328 | 4,079 | 4,877 | 4,715 | 4,622 | 4,501 | 4,410 | 4,408 | 4,460 | |
| 1,854 | 2,142 | 2,118 | 1,079 | 302 | 319 | 276 | 432 | 470 | 488 | 359 | |
| 3,995 | 4,307 | 5,306 | 3,320 | 2,868 | 2,439 | 1,916 | 1,826 | 1,695 | 1,707 | 1,629 | |
| 1,922 | 1,452 | 1,979 | 1,510 | 1,371 | 970 | 879 | 709 | 642 | 597 | 611 | |
| 2,073 | 2,855 | 3,328 | 1,810 | 1,497 | 1,468 | 1,037 | 1,118 | 1,053 | 1,110 | 1,018 | |
| 3,995 | 4,307 | 5,306 | 3,320 | 2,868 | 2,439 | 1,916 | 1,826 | 1,695 | 1,707 | 1,629 |
| 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 | 121 | 131 | 131 | 131 | 131 | 131 | 131 | 131 | 131 | 131 | 131 |
Reserves ReservesCr | -240 | -285 | -270 | -1,969 | -2,443 | -2,727 | -3,113 | -3,238 | -3,315 | -3,320 | -3,321 |
| 2,261 | 2,320 | 3,328 | 4,079 | 4,877 | 4,715 | 4,622 | 4,501 | 4,410 | 4,408 | 4,460 | |
| 1,854 | 2,142 | 2,118 | 1,079 | 302 | 319 | 276 | 432 | 470 | 488 | 359 | |
| 3,995 | 4,307 | 5,306 | 3,320 | 2,868 | 2,439 | 1,916 | 1,826 | 1,695 | 1,707 | 1,629 | |
| 1,922 | 1,452 | 1,979 | 1,510 | 1,371 | 970 | 879 | 709 | 642 | 597 | 611 | |
| 2,073 | 2,855 | 3,328 | 1,810 | 1,497 | 1,468 | 1,037 | 1,118 | 1,053 | 1,110 | 1,018 | |
| 3,995 | 4,307 | 5,306 | 3,320 | 2,868 | 2,439 | 1,916 | 1,826 | 1,695 | 1,707 | 1,629 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -177 | 51 | -117 | 229 | 216 | 35 | 98 | 8 | -73 | -49 | -112 | |
| 247 | 40 | -62 | -22 | -116 | 9 | -14 | 55 | -3 | 87 | 33 | |
| -84 | -106 | 191 | -206 | -49 | -44 | -47 | -19 | -10 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | -17 | -1 | 11 | 1 | 51 | 0 | 37 | 43 | -85 | 37 | -79 |
Free Cash Flow Free Cash FlowCr | -229 | 77 | -183 | 219 | 217 | 31 | 107 | 8 | -67 | -47 | -114 |
CFO To PAT CFO To PAT% | 40.5 | -98.7 | 693.9 | -11.2 | -53.2 | -12.3 | -25.3 | -6.3 | 93.7 | 989.9 | -19,919.6 |
CFO To EBITDA CFO To EBITDA% | 86.2 | 35.9 | -74.8 | -259.8 | 3,609.0 | -15.8 | -44.7 | -6.3 | 43.0 | 67.3 | 192.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -177 | 51 | -117 | 229 | 216 | 35 | 98 | 8 | -73 | -49 | -112 | |
| 247 | 40 | -62 | -22 | -116 | 9 | -14 | 55 | -3 | 87 | 33 | |
| -84 | -106 | 191 | -206 | -49 | -44 | -47 | -19 | -10 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | -17 | -1 | 11 | 1 | 51 | 0 | 37 | 43 | -85 | 37 | -79 |
Free Cash Flow Free Cash FlowCr | -229 | 77 | -183 | 219 | 217 | 31 | 107 | 8 | -67 | -47 | -114 |
CFO To PAT CFO To PAT% | 40.5 | -98.7 | 693.9 | -11.2 | -53.2 | -12.3 | -25.3 | -6.3 | 93.7 | 989.9 | -19,919.6 |
CFO To EBITDA CFO To EBITDA% | 86.2 | 35.9 | -74.8 | -259.8 | 3,609.0 | -15.8 | -44.7 | -6.3 | 43.0 | 67.3 | 192.2 |
| 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 | 547 | 711 | 383 | 123 | 21 | 38 | 145 | 158 | 430 | 512 | 306 | 549 |
Price To Earnings Price To Earnings | -1.6 | 33.2 | 233.2 | 51.7 | ||||||||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.2 | 0.1 | 0.0 | 0.1 | 0.5 | 0.9 | 1.7 | 1.6 | 1.6 | 3.0 |
Price To Book Price To Book | -4.6 | -4.6 | -2.8 | -0.1 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.2 |
EV To EBITDA EV To EBITDA | -12.2 | 17.9 | 15.7 | -16.3 | 69.8 | -11.1 | -11.4 | -20.1 | -16.3 | -39.5 | -47.4 | -73.5 |
GPM GPM% | 8.8 | 23.4 | 26.3 | 24.4 | 29.1 | 30.1 | 35.2 | 30.4 | 21.9 | 11.6 | 24.0 | 24.0 |
OPM OPM% | -9.6 | 7.9 | 8.4 | -7.1 | 1.1 | -66.5 | -71.0 | -70.1 | -65.4 | -22.6 | -30.9 | -22.0 |
NPM NPM% | -20.5 | -2.9 | -0.9 | -164.9 | -72.2 | -85.8 | -125.6 | -70.0 | -30.0 | -1.5 | 0.3 | 5.4 |
ROCE ROCE% | -6.8 | 17.3 | 19.9 | 349.3 | 23.0 | -330.3 | 108.6 | 23.2 | 12.5 | 0.2 | -0.6 | -0.6 |
ROE ROE% | 369.3 | 33.7 | 12.1 | 111.2 | 17.6 | 11.0 | 13.0 | 4.0 | 2.4 | 0.1 | 0.0 | 0.0 |
ROA ROA% | -10.9 | -1.2 | -0.3 | -61.6 | -14.2 | -11.7 | -20.2 | -6.8 | -4.6 | -0.3 | 0.0 | 0.0 |
| 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 | 547 | 711 | 383 | 123 | 21 | 38 | 145 | 158 | 430 | 512 | 306 | 549 |
Price To Earnings Price To Earnings | -1.6 | 33.2 | 233.2 | 51.7 | ||||||||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.2 | 0.1 | 0.0 | 0.1 | 0.5 | 0.9 | 1.7 | 1.6 | 1.6 | 3.0 |
Price To Book Price To Book | -4.6 | -4.6 | -2.8 | -0.1 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.2 |
EV To EBITDA EV To EBITDA | -12.2 | 17.9 | 15.7 | -16.3 | 69.8 | -11.1 | -11.4 | -20.1 | -16.3 | -39.5 | -47.4 | -73.5 |
GPM GPM% | 8.8 | 23.4 | 26.3 | 24.4 | 29.1 | 30.1 | 35.2 | 30.4 | 21.9 | 11.6 | 24.0 | 24.0 |
OPM OPM% | -9.6 | 7.9 | 8.4 | -7.1 | 1.1 | -66.5 | -71.0 | -70.1 | -65.4 | -22.6 | -30.9 | -22.0 |
NPM NPM% | -20.5 | -2.9 | -0.9 | -164.9 | -72.2 | -85.8 | -125.6 | -70.0 | -30.0 | -1.5 | 0.3 | 5.4 |
ROCE ROCE% | -6.8 | 17.3 | 19.9 | 349.3 | 23.0 | -330.3 | 108.6 | 23.2 | 12.5 | 0.2 | -0.6 | -0.6 |
ROE ROE% | 369.3 | 33.7 | 12.1 | 111.2 | 17.6 | 11.0 | 13.0 | 4.0 | 2.4 | 0.1 | 0.0 | 0.0 |
ROA ROA% | -10.9 | -1.2 | -0.3 | -61.6 | -14.2 | -11.7 | -20.2 | -6.8 | -4.6 | -0.3 | 0.0 | 0.0 |
Documents — IL&FS Engineering & Construction Co Ltd