| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 716 | 783 | 812 | 835 | 836 | 772 | 874 | 840 | 827 | 862 | 2,240 | 1,087 | |
Growth YoY Revenue Growth YoY% | 20.5 | 28.9 | 31.5 | 27.9 | 16.7 | -1.4 | 7.6 | 0.6 | -1.1 | 11.7 | 156.2 | 29.4 |
| 141 | 79 | 142 | 77 | 77 | 80 | 165 | 144 | 113 | 99 | 1,351 | 216 | |
| 576 | 704 | 671 | 759 | 759 | 692 | 710 | 696 | 714 | 763 | 889 | 870 | |
OPM OPM% | 80.4 | 89.9 | 82.5 | 90.8 | 90.8 | 89.7 | 81.2 | 82.9 | 86.4 | 88.5 | 39.7 | 80.1 |
| 4 | 6 | 12 | 38 | 4 | 32 | 46 | 33 | 37 | 46 | 65 | 63 | |
Interest Expense Interest ExpenseCr | 321 | 350 | 352 | 377 | 384 | 370 | 363 | 380 | 425 | 407 | 439 | 396 |
Depreciation DepreciationCr | 222 | 262 | 264 | 273 | 276 | 279 | 273 | 275 | 291 | 292 | 287 | 301 |
PBT PBTCr | 37 | 97 | 66 | 146 | 103 | 75 | 120 | 74 | 35 | 110 | 230 | 238 |
| -2 | 5 | 8 | 9 | 5 | 17 | 3 | -1 | -3 | 10 | 45 | -8 | |
| 39 | 92 | 58 | 137 | 99 | 58 | 117 | 75 | 39 | 100 | 185 | 246 | |
Growth YoY PAT Growth YoY% | -69.1 | -23.3 | -57.3 | 27.8 | 153.9 | -37.1 | 100.0 | -45.0 | -60.9 | 72.8 | 58.3 | 226.7 |
NPM NPM% | 5.4 | 11.7 | 7.2 | 16.4 | 11.8 | 7.5 | 13.4 | 9.0 | 4.7 | 11.6 | 8.3 | 22.6 |
| 0.5 | 1.2 | 0.7 | 1.7 | 1.2 | 0.7 | 1.4 | 0.9 | 0.5 | 1.1 | 2.0 | 2.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 716 | 783 | 812 | 835 | 836 | 772 | 874 | 840 | 827 | 862 | 2,240 | 1,087 | |
Growth YoY Revenue Growth YoY% | 20.5 | 28.9 | 31.5 | 27.9 | 16.7 | -1.4 | 7.6 | 0.6 | -1.1 | 11.7 | 156.2 | 29.4 |
| 141 | 79 | 142 | 77 | 77 | 80 | 165 | 144 | 113 | 99 | 1,351 | 216 | |
| 576 | 704 | 671 | 759 | 759 | 692 | 710 | 696 | 714 | 763 | 889 | 870 | |
OPM OPM% | 80.4 | 89.9 | 82.5 | 90.8 | 90.8 | 89.7 | 81.2 | 82.9 | 86.4 | 88.5 | 39.7 | 80.1 |
| 4 | 6 | 12 | 38 | 4 | 32 | 46 | 33 | 37 | 46 | 65 | 63 | |
Interest Expense Interest ExpenseCr | 321 | 350 | 352 | 377 | 384 | 370 | 363 | 380 | 425 | 407 | 439 | 396 |
Depreciation DepreciationCr | 222 | 262 | 264 | 273 | 276 | 279 | 273 | 275 | 291 | 292 | 287 | 301 |
PBT PBTCr | 37 | 97 | 66 | 146 | 103 | 75 | 120 | 74 | 35 | 110 | 230 | 238 |
| -2 | 5 | 8 | 9 | 5 | 17 | 3 | -1 | -3 | 10 | 45 | -8 | |
| 39 | 92 | 58 | 137 | 99 | 58 | 117 | 75 | 39 | 100 | 185 | 246 | |
Growth YoY PAT Growth YoY% | -69.1 | -23.3 | -57.3 | 27.8 | 153.9 | -37.1 | 100.0 | -45.0 | -60.9 | 72.8 | 58.3 | 226.7 |
NPM NPM% | 5.4 | 11.7 | 7.2 | 16.4 | 11.8 | 7.5 | 13.4 | 9.0 | 4.7 | 11.6 | 8.3 | 22.6 |
| 0.5 | 1.2 | 0.7 | 1.7 | 1.2 | 0.7 | 1.4 | 0.9 | 0.5 | 1.1 | 2.0 | 2.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 448 | 666 | 1,243 | 1,677 | 2,222 | 2,332 | 2,864 | 3,288 | 4,768 | 5,015 |
Growth Revenue Growth% | 48.7 | 86.7 | 34.9 | 32.5 | 4.9 | 22.8 | 14.8 | 45.0 | 51.0 | |
| 40 | 109 | 53 | 257 | 209 | 230 | 425 | 398 | 1,706 | 1,779 | |
| 408 | 557 | 1,190 | 1,420 | 2,013 | 2,101 | 2,439 | 2,890 | 3,062 | 3,236 | |
OPM OPM% | 91.1 | 83.7 | 95.7 | 84.7 | 90.6 | 90.1 | 85.2 | 87.9 | 64.2 | 64.5 |
| 13 | 8 | 36 | 39 | 52 | 82 | 124 | 150 | 183 | 212 | |
Interest Expense Interest ExpenseCr | 101 | 230 | 415 | 687 | 1,050 | 1,011 | 1,308 | 1,495 | 1,651 | 1,667 |
Depreciation DepreciationCr | 116 | 181 | 310 | 430 | 665 | 704 | 939 | 1,101 | 1,145 | 1,171 |
PBT PBTCr | 204 | 155 | 500 | 342 | 349 | 469 | 315 | 444 | 449 | 613 |
| -7 | 1 | -6 | 8 | 6 | 3 | 19 | 34 | 50 | 43 | |
PAT PATCr | 210 | 154 | 506 | 334 | 343 | 466 | 296 | 411 | 399 | 570 |
Growth PAT Growth% | -26.8 | 228.6 | -33.9 | 2.6 | 35.7 | -36.4 | 38.5 | -2.8 | 63.3 | |
NPM NPM% | 47.0 | 23.1 | 40.7 | 19.9 | 15.4 | 20.0 | 10.3 | 12.5 | 8.4 | 11.4 |
| 7.2 | 5.2 | 8.8 | 5.7 | 5.0 | 6.5 | 3.9 | 4.9 | 4.6 | 6.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 448 | 666 | 1,243 | 1,677 | 2,222 | 2,332 | 2,864 | 3,288 | 4,768 | 5,015 |
Growth Revenue Growth% | 48.7 | 86.7 | 34.9 | 32.5 | 4.9 | 22.8 | 14.8 | 45.0 | 51.0 | |
| 40 | 109 | 53 | 257 | 209 | 230 | 425 | 398 | 1,706 | 1,779 | |
| 408 | 557 | 1,190 | 1,420 | 2,013 | 2,101 | 2,439 | 2,890 | 3,062 | 3,236 | |
OPM OPM% | 91.1 | 83.7 | 95.7 | 84.7 | 90.6 | 90.1 | 85.2 | 87.9 | 64.2 | 64.5 |
| 13 | 8 | 36 | 39 | 52 | 82 | 124 | 150 | 183 | 212 | |
Interest Expense Interest ExpenseCr | 101 | 230 | 415 | 687 | 1,050 | 1,011 | 1,308 | 1,495 | 1,651 | 1,667 |
Depreciation DepreciationCr | 116 | 181 | 310 | 430 | 665 | 704 | 939 | 1,101 | 1,145 | 1,171 |
PBT PBTCr | 204 | 155 | 500 | 342 | 349 | 469 | 315 | 444 | 449 | 613 |
| -7 | 1 | -6 | 8 | 6 | 3 | 19 | 34 | 50 | 43 | |
PAT PATCr | 210 | 154 | 506 | 334 | 343 | 466 | 296 | 411 | 399 | 570 |
Growth PAT Growth% | -26.8 | 228.6 | -33.9 | 2.6 | 35.7 | -36.4 | 38.5 | -2.8 | 63.3 | |
NPM NPM% | 47.0 | 23.1 | 40.7 | 19.9 | 15.4 | 20.0 | 10.3 | 12.5 | 8.4 | 11.4 |
| 7.2 | 5.2 | 8.8 | 5.7 | 5.0 | 6.5 | 3.9 | 4.9 | 4.6 | 6.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2,838 | 2,838 | 5,315 | 5,315 | 6,590 | 6,590 | 7,645 | 8,332 | 10,244 |
Reserves ReservesCr | 25 | -161 | -266 | -632 | -1,172 | -1,633 | -2,355 | -2,605 | -3,157 |
| 546 | 64 | 419 | 1,486 | 2,791 | 1,468 | 1,815 | 3,359 | 3,968 | |
| 1,969 | 2,606 | 6,324 | 13,699 | 11,268 | 13,704 | 18,558 | 17,809 | 19,569 | |
| 5,379 | 5,346 | 11,792 | 20,035 | 19,557 | 20,212 | 25,757 | 26,427 | 29,731 | |
| 336 | 344 | 936 | 3,317 | 2,322 | 1,923 | 2,406 | 3,429 | 3,108 | |
| 5,043 | 5,002 | 10,856 | 16,718 | 17,235 | 18,289 | 23,351 | 22,998 | 26,623 | |
| 5,379 | 5,346 | 11,792 | 20,035 | 19,557 | 20,212 | 25,757 | 26,427 | 29,731 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2,838 | 2,838 | 5,315 | 5,315 | 6,590 | 6,590 | 7,645 | 8,332 | 10,244 |
Reserves ReservesCr | 25 | -161 | -266 | -632 | -1,172 | -1,633 | -2,355 | -2,605 | -3,157 |
| 546 | 64 | 419 | 1,486 | 2,791 | 1,468 | 1,815 | 3,359 | 3,968 | |
| 1,969 | 2,606 | 6,324 | 13,699 | 11,268 | 13,704 | 18,558 | 17,809 | 19,569 | |
| 5,379 | 5,346 | 11,792 | 20,035 | 19,557 | 20,212 | 25,757 | 26,427 | 29,731 | |
| 336 | 344 | 936 | 3,317 | 2,322 | 1,923 | 2,406 | 3,429 | 3,108 | |
| 5,043 | 5,002 | 10,856 | 16,718 | 17,235 | 18,289 | 23,351 | 22,998 | 26,623 | |
| 5,379 | 5,346 | 11,792 | 20,035 | 19,557 | 20,212 | 25,757 | 26,427 | 29,731 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 433 | 580 | 1,125 | 1,680 | 2,081 | 2,037 | 2,663 | 2,902 | 3,377 | |
| -4,624 | -230 | -6,091 | -5,897 | -1,517 | -2,119 | -6,102 | -1,780 | -2,945 | |
| 4,358 | -357 | 5,214 | 6,415 | -1,983 | -790 | 3,356 | -1,249 | -452 | |
Net Cash Flow Net Cash FlowCr | 167 | -7 | 248 | 2,198 | -1,419 | -872 | -83 | -127 | -20 |
Free Cash Flow Free Cash FlowCr | -4,041 | 356 | -4,791 | -3,816 | 976 | 254 | -564 | 2,141 | -526 |
CFO To PAT CFO To PAT% | 206.0 | 376.8 | 222.4 | 502.3 | 606.1 | 437.4 | 898.1 | 706.8 | 846.5 |
CFO To EBITDA CFO To EBITDA% | 106.3 | 104.2 | 94.6 | 118.3 | 103.3 | 96.9 | 109.2 | 100.4 | 110.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 433 | 580 | 1,125 | 1,680 | 2,081 | 2,037 | 2,663 | 2,902 | 3,377 | |
| -4,624 | -230 | -6,091 | -5,897 | -1,517 | -2,119 | -6,102 | -1,780 | -2,945 | |
| 4,358 | -357 | 5,214 | 6,415 | -1,983 | -790 | 3,356 | -1,249 | -452 | |
Net Cash Flow Net Cash FlowCr | 167 | -7 | 248 | 2,198 | -1,419 | -872 | -83 | -127 | -20 |
Free Cash Flow Free Cash FlowCr | -4,041 | 356 | -4,791 | -3,816 | 976 | 254 | -564 | 2,141 | -526 |
CFO To PAT CFO To PAT% | 206.0 | 376.8 | 222.4 | 502.3 | 606.1 | 437.4 | 898.1 | 706.8 | 846.5 |
CFO To EBITDA CFO To EBITDA% | 106.3 | 104.2 | 94.6 | 118.3 | 103.3 | 96.9 | 109.2 | 100.4 | 110.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,690 | 2,320 | 5,205 | 9,819 | 10,338 | 9,383 | 7,629 | 11,743 | 18,819 | 16,527 |
Price To Earnings Price To Earnings | 12.8 | 15.1 | 9.4 | 22.3 | 278.6 | 194.2 | 35.6 | 29.4 | 43.0 | 28.1 |
Price To Sales Price To Sales | 6.0 | 3.5 | 4.2 | 5.9 | 4.7 | 4.0 | 2.7 | 3.6 | 4.0 | 3.3 |
Price To Book Price To Book | 0.9 | 0.9 | 0.9 | 1.6 | 18.0 | 17.8 | 1.9 | 2.0 | 2.4 | 1.6 |
EV To EBITDA EV To EBITDA | 11.9 | 8.5 | 9.2 | 15.2 | 11.0 | 11.0 | 10.9 | 10.8 | 13.0 | 12.6 |
GPM GPM% | 100.0 | 100.0 | 97.6 | 97.5 | 97.9 | 99.8 | 99.8 | 97.7 | 72.3 | 72.3 |
OPM OPM% | 91.1 | 83.7 | 95.7 | 84.7 | 90.6 | 90.1 | 85.2 | 87.9 | 64.2 | 64.5 |
NPM NPM% | 47.0 | 23.1 | 40.7 | 19.9 | 15.4 | 20.0 | 10.3 | 12.5 | 8.4 | 11.4 |
ROCE ROCE% | 5.9 | 7.3 | 8.1 | 5.3 | 7.5 | 7.6 | 6.6 | 7.5 | 7.4 | 7.4 |
ROE ROE% | 7.3 | 5.8 | 10.0 | 7.1 | 6.3 | 9.4 | 5.6 | 7.2 | 5.6 | 5.6 |
ROA ROA% | 3.9 | 2.9 | 4.3 | 1.7 | 1.8 | 2.3 | 1.1 | 1.6 | 1.3 | 1.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,690 | 2,320 | 5,205 | 9,819 | 10,338 | 9,383 | 7,629 | 11,743 | 18,819 | 16,527 |
Price To Earnings Price To Earnings | 12.8 | 15.1 | 9.4 | 22.3 | 278.6 | 194.2 | 35.6 | 29.4 | 43.0 | 28.1 |
Price To Sales Price To Sales | 6.0 | 3.5 | 4.2 | 5.9 | 4.7 | 4.0 | 2.7 | 3.6 | 4.0 | 3.3 |
Price To Book Price To Book | 0.9 | 0.9 | 0.9 | 1.6 | 18.0 | 17.8 | 1.9 | 2.0 | 2.4 | 1.6 |
EV To EBITDA EV To EBITDA | 11.9 | 8.5 | 9.2 | 15.2 | 11.0 | 11.0 | 10.9 | 10.8 | 13.0 | 12.6 |
GPM GPM% | 100.0 | 100.0 | 97.6 | 97.5 | 97.9 | 99.8 | 99.8 | 97.7 | 72.3 | 72.3 |
OPM OPM% | 91.1 | 83.7 | 95.7 | 84.7 | 90.6 | 90.1 | 85.2 | 87.9 | 64.2 | 64.5 |
NPM NPM% | 47.0 | 23.1 | 40.7 | 19.9 | 15.4 | 20.0 | 10.3 | 12.5 | 8.4 | 11.4 |
ROCE ROCE% | 5.9 | 7.3 | 8.1 | 5.3 | 7.5 | 7.6 | 6.6 | 7.5 | 7.4 | 7.4 |
ROE ROE% | 7.3 | 5.8 | 10.0 | 7.1 | 6.3 | 9.4 | 5.6 | 7.2 | 5.6 | 5.6 |
ROA ROA% | 3.9 | 2.9 | 4.3 | 1.7 | 1.8 | 2.3 | 1.1 | 1.6 | 1.3 | 1.3 |
Documents — IndiGrid Infrastructure Trust
Concall Transcript Summaries — IndiGrid Infrastructure Trust