| Quarter | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,330 | 1,117 | 1,418 | 1,039 | 844 | 795 | 998 | 749 | 686 | 851 | 1,218 | 807 | |
Growth YoY Revenue Growth YoY% | 70.9 | 11.6 | 76.3 | -4.0 | -36.5 | -28.8 | -29.6 | -27.9 | -18.7 | 7.1 | 22.1 | 7.7 |
| 881 | 987 | 1,461 | 809 | 681 | 632 | 733 | 577 | 508 | 592 | 1,037 | 827 | |
| 449 | 130 | -43 | 230 | 163 | 163 | 265 | 172 | 178 | 259 | 181 | -20 | |
OPM OPM% | 33.8 | 11.7 | -3.0 | 22.1 | 19.4 | 20.5 | 26.5 | 23.0 | 26.0 | 30.4 | 14.9 | -2.5 |
| 13 | 156 | 142 | 144 | 285 | 224 | 114 | 248 | 334 | 229 | 394 | 229 | |
Interest Expense Interest ExpenseCr | 279 | 316 | 336 | 331 | 367 | 349 | 331 | 380 | 422 | 409 | 430 | 489 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 | 7 | 6 | 6 | 5 | 6 | 5 |
PBT PBTCr | 180 | -32 | -239 | 40 | 79 | 36 | 41 | 35 | 85 | 73 | 139 | -285 |
| 75 | -13 | -74 | 22 | 22 | -20 | -65 | 10 | 25 | 13 | 33 | -37 | |
| 106 | -19 | -165 | 18 | 57 | 56 | 106 | 25 | 60 | 60 | 107 | -248 | |
Growth YoY PAT Growth YoY% | -5.4 | -189.5 | -4,826.0 | 195.9 | -46.0 | 386.6 | 164.1 | 38.7 | 5.3 | 8.4 | 0.7 | -1,100.8 |
NPM NPM% | 7.9 | -1.7 | -11.6 | 1.7 | 6.8 | 7.0 | 10.6 | 3.3 | 8.8 | 7.1 | 8.7 | -30.8 |
| 4.2 | -0.7 | -5.0 | 0.5 | 1.7 | 1.7 | 3.2 | 0.8 | 1.8 | 1.8 | 3.2 | -7.5 |
| Quarter | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,330 | 1,117 | 1,418 | 1,039 | 844 | 795 | 998 | 749 | 686 | 851 | 1,218 | 807 | |
Growth YoY Revenue Growth YoY% | 70.9 | 11.6 | 76.3 | -4.0 | -36.5 | -28.8 | -29.6 | -27.9 | -18.7 | 7.1 | 22.1 | 7.7 |
| 881 | 987 | 1,461 | 809 | 681 | 632 | 733 | 577 | 508 | 592 | 1,037 | 827 | |
| 449 | 130 | -43 | 230 | 163 | 163 | 265 | 172 | 178 | 259 | 181 | -20 | |
OPM OPM% | 33.8 | 11.7 | -3.0 | 22.1 | 19.4 | 20.5 | 26.5 | 23.0 | 26.0 | 30.4 | 14.9 | -2.5 |
| 13 | 156 | 142 | 144 | 285 | 224 | 114 | 248 | 334 | 229 | 394 | 229 | |
Interest Expense Interest ExpenseCr | 279 | 316 | 336 | 331 | 367 | 349 | 331 | 380 | 422 | 409 | 430 | 489 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 | 7 | 6 | 6 | 5 | 6 | 5 |
PBT PBTCr | 180 | -32 | -239 | 40 | 79 | 36 | 41 | 35 | 85 | 73 | 139 | -285 |
| 75 | -13 | -74 | 22 | 22 | -20 | -65 | 10 | 25 | 13 | 33 | -37 | |
| 106 | -19 | -165 | 18 | 57 | 56 | 106 | 25 | 60 | 60 | 107 | -248 | |
Growth YoY PAT Growth YoY% | -5.4 | -189.5 | -4,826.0 | 195.9 | -46.0 | 386.6 | 164.1 | 38.7 | 5.3 | 8.4 | 0.7 | -1,100.8 |
NPM NPM% | 7.9 | -1.7 | -11.6 | 1.7 | 6.8 | 7.0 | 10.6 | 3.3 | 8.8 | 7.1 | 8.7 | -30.8 |
| 4.2 | -0.7 | -5.0 | 0.5 | 1.7 | 1.7 | 3.2 | 0.8 | 1.8 | 1.8 | 3.2 | -7.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,616 | 2,773 | 3,369 | 3,405 | 3,523 | 4,382 | 3,676 | 3,537 | 180 | 100 |
Growth Revenue Growth% | 71.6 | 21.5 | 1.1 | 3.5 | 24.4 | -16.1 | -3.8 | -94.9 | -44.6 | |
| 1,084 | 2,220 | 2,723 | 2,818 | 2,750 | 3,953 | 2,932 | 2,713 | 1,718 | 401 | |
| 532 | 552 | 646 | 586 | 773 | 429 | 744 | 824 | -1,538 | -301 | |
OPM OPM% | 32.9 | 19.9 | 19.2 | 17.2 | 21.9 | 9.8 | 20.2 | 23.3 | -856.8 | -302.7 |
| 85 | 138 | 197 | 267 | 359 | 669 | 843 | 1,173 | -13,734 | -635 | |
Interest Expense Interest ExpenseCr | 156 | 266 | 393 | 520 | 738 | 1,212 | 1,378 | 1,642 | 1,276 | 17 |
Depreciation DepreciationCr | 10 | 11 | 11 | 11 | 10 | 10 | 14 | 22 | 21 | 20 |
PBT PBTCr | 452 | 414 | 439 | 323 | 384 | -123 | 196 | 332 | -16,569 | -973 |
| 164 | 161 | 168 | 57 | 65 | -26 | -41 | 80 | 432 | 0 | |
PAT PATCr | 288 | 252 | 271 | 266 | 319 | -97 | 236 | 252 | -17,000 | -973 |
Growth PAT Growth% | -12.4 | 7.5 | -1.9 | 19.8 | -130.6 | 342.6 | 6.5 | -6,852.6 | 94.3 | |
NPM NPM% | 17.8 | 9.1 | 8.1 | 7.8 | 9.1 | -2.2 | 6.4 | 7.1 | -9,468.8 | -977.7 |
| 13.8 | 12.1 | 13.0 | 10.8 | 8.9 | -3.5 | 7.2 | 7.7 | -516.8 | -29.6 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,616 | 2,773 | 3,369 | 3,405 | 3,523 | 4,382 | 3,676 | 3,537 | 180 | 100 |
Growth Revenue Growth% | 71.6 | 21.5 | 1.1 | 3.5 | 24.4 | -16.1 | -3.8 | -94.9 | -44.6 | |
| 1,084 | 2,220 | 2,723 | 2,818 | 2,750 | 3,953 | 2,932 | 2,713 | 1,718 | 401 | |
| 532 | 552 | 646 | 586 | 773 | 429 | 744 | 824 | -1,538 | -301 | |
OPM OPM% | 32.9 | 19.9 | 19.2 | 17.2 | 21.9 | 9.8 | 20.2 | 23.3 | -856.8 | -302.7 |
| 85 | 138 | 197 | 267 | 359 | 669 | 843 | 1,173 | -13,734 | -635 | |
Interest Expense Interest ExpenseCr | 156 | 266 | 393 | 520 | 738 | 1,212 | 1,378 | 1,642 | 1,276 | 17 |
Depreciation DepreciationCr | 10 | 11 | 11 | 11 | 10 | 10 | 14 | 22 | 21 | 20 |
PBT PBTCr | 452 | 414 | 439 | 323 | 384 | -123 | 196 | 332 | -16,569 | -973 |
| 164 | 161 | 168 | 57 | 65 | -26 | -41 | 80 | 432 | 0 | |
PAT PATCr | 288 | 252 | 271 | 266 | 319 | -97 | 236 | 252 | -17,000 | -973 |
Growth PAT Growth% | -12.4 | 7.5 | -1.9 | 19.8 | -130.6 | 342.6 | 6.5 | -6,852.6 | 94.3 | |
NPM NPM% | 17.8 | 9.1 | 8.1 | 7.8 | 9.1 | -2.2 | 6.4 | 7.1 | -9,468.8 | -977.7 |
| 13.8 | 12.1 | 13.0 | 10.8 | 8.9 | -3.5 | 7.2 | 7.7 | -516.8 | -29.6 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 194 | 194 | 194 | 194 | 247 | 329 | 329 | 329 | 329 | 329 |
Reserves ReservesCr | 1,591 | 1,750 | 1,931 | 2,411 | 2,956 | 2,377 | 2,500 | 2,748 | -14,213 | -15,189 |
| 2,320 | 3,440 | 2,930 | 3,626 | 4,898 | 4,728 | 4,388 | 7,112 | 17,291 | 17,851 | |
| 748 | 656 | 2,194 | 3,119 | 4,682 | 6,971 | 9,069 | 9,206 | 9 | 3 | |
| 4,853 | 6,040 | 7,248 | 9,727 | 13,160 | 14,405 | 16,287 | 19,395 | 3,416 | 2,994 | |
| 1,521 | 1,882 | 2,562 | 4,011 | 5,652 | 6,618 | 6,808 | 8,461 | 279 | 1,346 | |
| 3,332 | 4,158 | 4,687 | 5,716 | 7,507 | 7,787 | 9,479 | 10,933 | 3,137 | 1,648 | |
| 4,853 | 6,040 | 7,248 | 9,727 | 13,160 | 14,405 | 16,287 | 19,395 | 3,416 | 2,994 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 194 | 194 | 194 | 194 | 247 | 329 | 329 | 329 | 329 | 329 |
Reserves ReservesCr | 1,591 | 1,750 | 1,931 | 2,411 | 2,956 | 2,377 | 2,500 | 2,748 | -14,213 | -15,189 |
| 2,320 | 3,440 | 2,930 | 3,626 | 4,898 | 4,728 | 4,388 | 7,112 | 17,291 | 17,851 | |
| 748 | 656 | 2,194 | 3,119 | 4,682 | 6,971 | 9,069 | 9,206 | 9 | 3 | |
| 4,853 | 6,040 | 7,248 | 9,727 | 13,160 | 14,405 | 16,287 | 19,395 | 3,416 | 2,994 | |
| 1,521 | 1,882 | 2,562 | 4,011 | 5,652 | 6,618 | 6,808 | 8,461 | 279 | 1,346 | |
| 3,332 | 4,158 | 4,687 | 5,716 | 7,507 | 7,787 | 9,479 | 10,933 | 3,137 | 1,648 | |
| 4,853 | 6,040 | 7,248 | 9,727 | 13,160 | 14,405 | 16,287 | 19,395 | 3,416 | 2,994 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| 258 | 422 | -32 | 98 | -260 | -866 | 1,029 | -309 | 1,153 | -19 | |
| -531 | -910 | -395 | -997 | -2,017 | -591 | -2,624 | 2,980 | -1,528 | 177 | |
| 138 | 485 | 429 | 904 | 2,286 | 1,314 | 1,756 | -2,629 | 171 | 9 | |
Net Cash Flow Net Cash FlowCr | -135 | -4 | 1 | 6 | 9 | -142 | 161 | 43 | -204 | 167 |
Free Cash Flow Free Cash FlowCr | 249 | 418 | -41 | 84 | -278 | -877 | 1,009 | -373 | 1,107 | -18 |
CFO To PAT CFO To PAT% | 89.4 | 167.3 | -11.9 | 37.0 | -81.5 | 888.8 | 435.5 | -122.8 | -6.8 | 2.0 |
CFO To EBITDA CFO To EBITDA% | 48.4 | 76.4 | -5.0 | 16.8 | -33.6 | -201.8 | 138.3 | -37.5 | -75.0 | 6.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| 258 | 422 | -32 | 98 | -260 | -866 | 1,029 | -309 | 1,153 | -19 | |
| -531 | -910 | -395 | -997 | -2,017 | -591 | -2,624 | 2,980 | -1,528 | 177 | |
| 138 | 485 | 429 | 904 | 2,286 | 1,314 | 1,756 | -2,629 | 171 | 9 | |
Net Cash Flow Net Cash FlowCr | -135 | -4 | 1 | 6 | 9 | -142 | 161 | 43 | -204 | 167 |
Free Cash Flow Free Cash FlowCr | 249 | 418 | -41 | 84 | -278 | -877 | 1,009 | -373 | 1,107 | -18 |
CFO To PAT CFO To PAT% | 89.4 | 167.3 | -11.9 | 37.0 | -81.5 | 888.8 | 435.5 | -122.8 | -6.8 | 2.0 |
CFO To EBITDA CFO To EBITDA% | 48.4 | 76.4 | -5.0 | 16.8 | -33.6 | -201.8 | 138.3 | -37.5 | -75.0 | 6.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,561 | 3,750 | 3,453 | 2,861 | 4,804 | 2,365 | 3,599 | 61 | |||
Price To Earnings Price To Earnings | 16.5 | 15.6 | 13.4 | 10.6 | 23.6 | 15.2 | 7.9 | ||||
Price To Sales Price To Sales | 2.8 | 1.4 | 1.0 | 0.8 | 1.4 | 0.5 | 1.0 | 0.6 | |||
Price To Book Price To Book | 2.6 | 1.9 | 1.6 | 0.9 | 1.5 | 0.9 | 1.3 | 0.7 | 0.0 | 0.0 | |
EV To EBITDA EV To EBITDA | 11.0 | 10.2 | 9.6 | 10.9 | 13.8 | 25.2 | 18.6 | -50.7 | |||
GPM GPM% | 41.0 | 26.1 | 24.6 | 22.8 | 28.4 | 19.0 | 27.4 | 33.5 | -442.3 | -46.9 | -46.9 |
OPM OPM% | 32.9 | 19.9 | 19.2 | 17.2 | 21.9 | 9.8 | 20.2 | 23.3 | -856.8 | -302.7 | -302.7 |
NPM NPM% | 17.8 | 9.1 | 8.1 | 7.8 | 9.1 | -2.2 | 6.4 | 7.1 | -9,468.8 | -977.7 | -977.7 |
ROCE ROCE% | 19.8 | 17.8 | 17.1 | 13.8 | 12.1 | 9.6 | 11.8 | 14.6 | 119.3 | 6.9 | 6.9 |
ROE ROE% | 16.1 | 13.0 | 12.8 | 10.2 | 9.9 | -3.6 | 8.4 | 8.2 | 122.4 | 6.5 | 6.5 |
ROA ROA% | 5.9 | 4.2 | 3.7 | 2.7 | 2.4 | -0.7 | 1.4 | 1.3 | -497.7 | -32.5 | -32.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,561 | 3,750 | 3,453 | 2,861 | 4,804 | 2,365 | 3,599 | 61 | |||
Price To Earnings Price To Earnings | 16.5 | 15.6 | 13.4 | 10.6 | 23.6 | 15.2 | 7.9 | ||||
Price To Sales Price To Sales | 2.8 | 1.4 | 1.0 | 0.8 | 1.4 | 0.5 | 1.0 | 0.6 | |||
Price To Book Price To Book | 2.6 | 1.9 | 1.6 | 0.9 | 1.5 | 0.9 | 1.3 | 0.7 | 0.0 | 0.0 | |
EV To EBITDA EV To EBITDA | 11.0 | 10.2 | 9.6 | 10.9 | 13.8 | 25.2 | 18.6 | -50.7 | |||
GPM GPM% | 41.0 | 26.1 | 24.6 | 22.8 | 28.4 | 19.0 | 27.4 | 33.5 | -442.3 | -46.9 | -46.9 |
OPM OPM% | 32.9 | 19.9 | 19.2 | 17.2 | 21.9 | 9.8 | 20.2 | 23.3 | -856.8 | -302.7 | -302.7 |
NPM NPM% | 17.8 | 9.1 | 8.1 | 7.8 | 9.1 | -2.2 | 6.4 | 7.1 | -9,468.8 | -977.7 | -977.7 |
ROCE ROCE% | 19.8 | 17.8 | 17.1 | 13.8 | 12.1 | 9.6 | 11.8 | 14.6 | 119.3 | 6.9 | 6.9 |
ROE ROE% | 16.1 | 13.0 | 12.8 | 10.2 | 9.9 | -3.6 | 8.4 | 8.2 | 122.4 | 6.5 | 6.5 |
ROA ROA% | 5.9 | 4.2 | 3.7 | 2.7 | 2.4 | -0.7 | 1.4 | 1.3 | -497.7 | -32.5 | -32.5 |
Documents — IL&FS Transportation Networks Ltd