| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,745 | 1,969 | 2,061 | 1,853 | 1,586 | 2,025 | 2,149 | 2,099 | 1,751 | 1,871 | 1,927 | 2,137 | |
Growth YoY Revenue Growth YoY% | 29.9 | 30.0 | 27.2 | 13.4 | -9.1 | 2.9 | 4.3 | 13.3 | 10.4 | -7.6 | -10.3 | 1.8 |
| 950 | 1,099 | 1,171 | 996 | 819 | 1,041 | 1,151 | 1,147 | 826 | 849 | 844 | 985 | |
| 795 | 869 | 890 | 857 | 767 | 984 | 998 | 952 | 925 | 1,022 | 1,083 | 1,153 | |
OPM OPM% | 45.5 | 44.2 | 43.2 | 46.3 | 48.4 | 48.6 | 46.4 | 45.4 | 52.8 | 54.6 | 56.2 | 53.9 |
| 54 | 58 | 308 | 65 | 82 | 5,869 | 69 | 66 | 49 | -2 | 50 | 35 | |
Interest Expense Interest ExpenseCr | 435 | 433 | 615 | 439 | 434 | 461 | 458 | 462 | 451 | 436 | 406 | 438 |
Depreciation DepreciationCr | 233 | 251 | 274 | 255 | 231 | 265 | 286 | 269 | 262 | 289 | 321 | 333 |
PBT PBTCr | 182 | 243 | 309 | 229 | 183 | 6,127 | 323 | 286 | 261 | 295 | 406 | 417 |
| 86 | 56 | 120 | 89 | 84 | 101 | 108 | 84 | 120 | 84 | 109 | 110 | |
| 96 | 187 | 189 | 140 | 100 | 6,026 | 215 | 202 | 141 | 211 | 296 | 306 | |
Growth YoY PAT Growth YoY% | 12.2 | 32.6 | 45.1 | 4.6 | 4.3 | 3,115.3 | 13.7 | 44.6 | 41.0 | -96.5 | 38.0 | 51.3 |
NPM NPM% | 5.5 | 9.5 | 9.2 | 7.5 | 6.3 | 297.5 | 10.0 | 9.7 | 8.0 | 11.3 | 15.4 | 14.3 |
| 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 5.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,745 | 1,969 | 2,061 | 1,853 | 1,586 | 2,025 | 2,149 | 2,099 | 1,751 | 1,871 | 1,927 | 2,137 | |
Growth YoY Revenue Growth YoY% | 29.9 | 30.0 | 27.2 | 13.4 | -9.1 | 2.9 | 4.3 | 13.3 | 10.4 | -7.6 | -10.3 | 1.8 |
| 950 | 1,099 | 1,171 | 996 | 819 | 1,041 | 1,151 | 1,147 | 826 | 849 | 844 | 985 | |
| 795 | 869 | 890 | 857 | 767 | 984 | 998 | 952 | 925 | 1,022 | 1,083 | 1,153 | |
OPM OPM% | 45.5 | 44.2 | 43.2 | 46.3 | 48.4 | 48.6 | 46.4 | 45.4 | 52.8 | 54.6 | 56.2 | 53.9 |
| 54 | 58 | 308 | 65 | 82 | 5,869 | 69 | 66 | 49 | -2 | 50 | 35 | |
Interest Expense Interest ExpenseCr | 435 | 433 | 615 | 439 | 434 | 461 | 458 | 462 | 451 | 436 | 406 | 438 |
Depreciation DepreciationCr | 233 | 251 | 274 | 255 | 231 | 265 | 286 | 269 | 262 | 289 | 321 | 333 |
PBT PBTCr | 182 | 243 | 309 | 229 | 183 | 6,127 | 323 | 286 | 261 | 295 | 406 | 417 |
| 86 | 56 | 120 | 89 | 84 | 101 | 108 | 84 | 120 | 84 | 109 | 110 | |
| 96 | 187 | 189 | 140 | 100 | 6,026 | 215 | 202 | 141 | 211 | 296 | 306 | |
Growth YoY PAT Growth YoY% | 12.2 | 32.6 | 45.1 | 4.6 | 4.3 | 3,115.3 | 13.7 | 44.6 | 41.0 | -96.5 | 38.0 | 51.3 |
NPM NPM% | 5.5 | 9.5 | 9.2 | 7.5 | 6.3 | 297.5 | 10.0 | 9.7 | 8.0 | 11.3 | 15.4 | 14.3 |
| 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 5.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 |
| 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 | 5,128 | 5,846 | 5,694 | 6,707 | 6,852 | 5,299 | 5,804 | 6,402 | 7,409 | 7,613 | 7,648 | 7,686 |
Growth Revenue Growth% | 33.2 | 14.0 | -2.6 | 17.8 | 2.2 | -22.7 | 9.5 | 10.3 | 15.7 | 2.8 | 0.5 | -2.2 |
| 2,468 | 2,798 | 3,015 | 3,770 | 3,881 | 2,786 | 3,006 | 3,173 | 4,077 | 4,008 | 3,666 | 3,504 | |
| 2,660 | 3,048 | 2,679 | 2,937 | 2,971 | 2,513 | 2,797 | 3,229 | 3,332 | 3,606 | 3,982 | 4,182 | |
OPM OPM% | 51.9 | 52.1 | 47.1 | 43.8 | 43.4 | 47.4 | 48.2 | 50.4 | 45.0 | 47.4 | 52.1 | 54.4 |
| 127 | 123 | 295 | 196 | 237 | 23 | 326 | 195 | 478 | 6,085 | 163 | 133 | |
Interest Expense Interest ExpenseCr | 1,064 | 1,333 | 967 | 1,120 | 1,564 | 1,692 | 1,891 | 1,515 | 1,863 | 1,792 | 1,755 | 1,731 |
Depreciation DepreciationCr | 853 | 855 | 544 | 540 | 468 | 582 | 683 | 832 | 995 | 1,038 | 1,142 | 1,206 |
PBT PBTCr | 870 | 984 | 1,464 | 1,473 | 1,175 | 262 | 550 | 1,077 | 951 | 6,861 | 1,248 | 1,378 |
| 231 | 269 | 544 | 623 | 454 | 144 | 188 | 357 | 346 | 381 | 397 | 424 | |
PAT PATCr | 640 | 715 | 920 | 850 | 721 | 117 | 361 | 720 | 606 | 6,481 | 850 | 954 |
Growth PAT Growth% | 17.9 | 11.9 | 28.6 | -7.6 | -15.2 | -83.8 | 208.5 | 99.2 | -15.9 | 969.7 | -86.9 | -85.4 |
NPM NPM% | 12.5 | 12.2 | 16.1 | 12.7 | 10.5 | 2.2 | 6.2 | 11.3 | 8.2 | 85.1 | 11.1 | 12.4 |
| 0.9 | 1.0 | 1.3 | 1.2 | 1.0 | 0.2 | 0.4 | 0.6 | 0.5 | 2.7 | 0.7 | 0.7 |
| 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 | 5,128 | 5,846 | 5,694 | 6,707 | 6,852 | 5,299 | 5,804 | 6,402 | 7,409 | 7,613 | 7,648 | 7,686 |
Growth Revenue Growth% | 33.2 | 14.0 | -2.6 | 17.8 | 2.2 | -22.7 | 9.5 | 10.3 | 15.7 | 2.8 | 0.5 | -2.2 |
| 2,468 | 2,798 | 3,015 | 3,770 | 3,881 | 2,786 | 3,006 | 3,173 | 4,077 | 4,008 | 3,666 | 3,504 | |
| 2,660 | 3,048 | 2,679 | 2,937 | 2,971 | 2,513 | 2,797 | 3,229 | 3,332 | 3,606 | 3,982 | 4,182 | |
OPM OPM% | 51.9 | 52.1 | 47.1 | 43.8 | 43.4 | 47.4 | 48.2 | 50.4 | 45.0 | 47.4 | 52.1 | 54.4 |
| 127 | 123 | 295 | 196 | 237 | 23 | 326 | 195 | 478 | 6,085 | 163 | 133 | |
Interest Expense Interest ExpenseCr | 1,064 | 1,333 | 967 | 1,120 | 1,564 | 1,692 | 1,891 | 1,515 | 1,863 | 1,792 | 1,755 | 1,731 |
Depreciation DepreciationCr | 853 | 855 | 544 | 540 | 468 | 582 | 683 | 832 | 995 | 1,038 | 1,142 | 1,206 |
PBT PBTCr | 870 | 984 | 1,464 | 1,473 | 1,175 | 262 | 550 | 1,077 | 951 | 6,861 | 1,248 | 1,378 |
| 231 | 269 | 544 | 623 | 454 | 144 | 188 | 357 | 346 | 381 | 397 | 424 | |
PAT PATCr | 640 | 715 | 920 | 850 | 721 | 117 | 361 | 720 | 606 | 6,481 | 850 | 954 |
Growth PAT Growth% | 17.9 | 11.9 | 28.6 | -7.6 | -15.2 | -83.8 | 208.5 | 99.2 | -15.9 | 969.7 | -86.9 | -85.4 |
NPM NPM% | 12.5 | 12.2 | 16.1 | 12.7 | 10.5 | 2.2 | 6.2 | 11.3 | 8.2 | 85.1 | 11.1 | 12.4 |
| 0.9 | 1.0 | 1.3 | 1.2 | 1.0 | 0.2 | 0.4 | 0.6 | 0.5 | 2.7 | 0.7 | 0.7 |
| 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 | 351 | 351 | 351 | 351 | 351 | 351 | 604 | 604 | 604 | 604 | 604 |
Reserves ReservesCr | 4,485 | 4,920 | 5,341 | 5,964 | 6,331 | 6,549 | 11,962 | 12,775 | 13,141 | 19,223 | 20,345 |
| 3,267 | 3,114 | 7,219 | 6,154 | 12,809 | 5,243 | 2,877 | 4,304 | 3,909 | 3,746 | 3,780 | |
| 34,028 | 38,255 | 27,492 | 28,027 | 20,396 | 29,030 | 27,124 | 25,083 | 27,267 | 30,323 | 29,325 | |
| 42,166 | 46,641 | 40,403 | 40,496 | 39,888 | 41,174 | 42,567 | 42,766 | 44,920 | 53,896 | 54,054 | |
| 2,541 | 2,252 | 2,517 | 2,883 | 4,518 | 5,490 | 5,127 | 6,965 | 4,839 | 5,909 | 4,682 | |
| 39,625 | 44,388 | 37,887 | 37,613 | 35,371 | 35,684 | 37,439 | 35,801 | 40,081 | 47,987 | 49,372 | |
| 42,166 | 46,641 | 40,403 | 40,496 | 39,888 | 41,174 | 42,567 | 42,766 | 44,920 | 53,896 | 54,054 |
| 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 | 351 | 351 | 351 | 351 | 351 | 351 | 604 | 604 | 604 | 604 | 604 |
Reserves ReservesCr | 4,485 | 4,920 | 5,341 | 5,964 | 6,331 | 6,549 | 11,962 | 12,775 | 13,141 | 19,223 | 20,345 |
| 3,267 | 3,114 | 7,219 | 6,154 | 12,809 | 5,243 | 2,877 | 4,304 | 3,909 | 3,746 | 3,780 | |
| 34,028 | 38,255 | 27,492 | 28,027 | 20,396 | 29,030 | 27,124 | 25,083 | 27,267 | 30,323 | 29,325 | |
| 42,166 | 46,641 | 40,403 | 40,496 | 39,888 | 41,174 | 42,567 | 42,766 | 44,920 | 53,896 | 54,054 | |
| 2,541 | 2,252 | 2,517 | 2,883 | 4,518 | 5,490 | 5,127 | 6,965 | 4,839 | 5,909 | 4,682 | |
| 39,625 | 44,388 | 37,887 | 37,613 | 35,371 | 35,684 | 37,439 | 35,801 | 40,081 | 47,987 | 49,372 | |
| 42,166 | 46,641 | 40,403 | 40,496 | 39,888 | 41,174 | 42,567 | 42,766 | 44,920 | 53,896 | 54,054 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,340 | 3,192 | 2,132 | 2,710 | 3,709 | 867 | 364 | 1,764 | 4,054 | 1,971 | 2,098 | |
| -3,144 | -2,981 | -2,621 | -4,081 | -4,905 | -8,176 | -1,553 | -650 | -3,645 | 375 | -910 | |
| 671 | -202 | 410 | 1,438 | 1,388 | 7,520 | 589 | -861 | -477 | -720 | -2,702 | |
Net Cash Flow Net Cash FlowCr | -133 | 9 | -79 | 66 | 192 | 211 | -601 | 253 | -68 | 1,627 | -1,513 |
Free Cash Flow Free Cash FlowCr | -819 | 417 | -1,838 | -1,507 | 3,693 | 854 | 132 | 1,735 | 4,026 | 1,863 | 2,085 |
CFO To PAT CFO To PAT% | 365.9 | 446.2 | 231.9 | 318.8 | 514.5 | 739.9 | 100.8 | 245.0 | 669.1 | 30.4 | 246.7 |
CFO To EBITDA CFO To EBITDA% | 88.0 | 104.7 | 79.6 | 92.3 | 124.8 | 34.5 | 13.0 | 54.6 | 121.7 | 54.7 | 52.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,340 | 3,192 | 2,132 | 2,710 | 3,709 | 867 | 364 | 1,764 | 4,054 | 1,971 | 2,098 | |
| -3,144 | -2,981 | -2,621 | -4,081 | -4,905 | -8,176 | -1,553 | -650 | -3,645 | 375 | -910 | |
| 671 | -202 | 410 | 1,438 | 1,388 | 7,520 | 589 | -861 | -477 | -720 | -2,702 | |
Net Cash Flow Net Cash FlowCr | -133 | 9 | -79 | 66 | 192 | 211 | -601 | 253 | -68 | 1,627 | -1,513 |
Free Cash Flow Free Cash FlowCr | -819 | 417 | -1,838 | -1,507 | 3,693 | 854 | 132 | 1,735 | 4,026 | 1,863 | 2,085 |
CFO To PAT CFO To PAT% | 365.9 | 446.2 | 231.9 | 318.8 | 514.5 | 739.9 | 100.8 | 245.0 | 669.1 | 30.4 | 246.7 |
CFO To EBITDA CFO To EBITDA% | 88.0 | 104.7 | 79.6 | 92.3 | 124.8 | 34.5 | 13.0 | 54.6 | 121.7 | 54.7 | 52.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8,166 | 8,299 | 7,839 | 5,107 | 1,864 | 3,819 | 15,191 | 15,170 | 35,334 | 27,254 | 26,704 | 21,728 |
Price To Earnings Price To Earnings | 13.7 | 11.8 | 8.5 | 6.0 | 2.6 | 32.6 | 42.1 | 21.1 | 58.5 | 4.2 | 15.7 | 25.3 |
Price To Sales Price To Sales | 1.6 | 1.4 | 1.4 | 0.8 | 0.3 | 0.7 | 2.6 | 2.4 | 4.8 | 3.6 | 3.5 | 2.8 |
Price To Book Price To Book | 1.7 | 1.6 | 1.4 | 0.8 | 0.3 | 0.6 | 1.2 | 1.1 | 2.6 | 1.4 | 0.6 | 1.0 |
EV To EBITDA EV To EBITDA | 8.0 | 6.6 | 7.3 | 6.6 | 2.7 | 8.2 | 10.8 | 9.1 | 15.7 | 12.3 | 11.3 | 9.6 |
GPM GPM% | 59.6 | 60.2 | 57.4 | 53.1 | 52.2 | 58.7 | 58.4 | 60.5 | 55.0 | 58.6 | 62.7 | 62.7 |
OPM OPM% | 51.9 | 52.1 | 47.1 | 43.8 | 43.4 | 47.4 | 48.2 | 50.4 | 45.0 | 47.4 | 52.1 | 54.4 |
NPM NPM% | 12.5 | 12.2 | 16.1 | 12.7 | 10.5 | 2.2 | 6.2 | 11.3 | 8.2 | 85.1 | 11.1 | 12.4 |
ROCE ROCE% | 10.0 | 12.7 | 13.0 | 11.8 | 18.0 | 7.5 | 8.3 | 8.6 | 8.7 | 21.4 | 7.3 | 7.3 |
ROE ROE% | 13.2 | 13.6 | 16.2 | 13.5 | 10.8 | 1.7 | 2.9 | 5.4 | 4.4 | 32.7 | 4.1 | 4.1 |
ROA ROA% | 1.5 | 1.5 | 2.3 | 2.1 | 1.8 | 0.3 | 0.8 | 1.7 | 1.4 | 12.0 | 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 | 8,166 | 8,299 | 7,839 | 5,107 | 1,864 | 3,819 | 15,191 | 15,170 | 35,334 | 27,254 | 26,704 | 21,728 |
Price To Earnings Price To Earnings | 13.7 | 11.8 | 8.5 | 6.0 | 2.6 | 32.6 | 42.1 | 21.1 | 58.5 | 4.2 | 15.7 | 25.3 |
Price To Sales Price To Sales | 1.6 | 1.4 | 1.4 | 0.8 | 0.3 | 0.7 | 2.6 | 2.4 | 4.8 | 3.6 | 3.5 | 2.8 |
Price To Book Price To Book | 1.7 | 1.6 | 1.4 | 0.8 | 0.3 | 0.6 | 1.2 | 1.1 | 2.6 | 1.4 | 0.6 | 1.0 |
EV To EBITDA EV To EBITDA | 8.0 | 6.6 | 7.3 | 6.6 | 2.7 | 8.2 | 10.8 | 9.1 | 15.7 | 12.3 | 11.3 | 9.6 |
GPM GPM% | 59.6 | 60.2 | 57.4 | 53.1 | 52.2 | 58.7 | 58.4 | 60.5 | 55.0 | 58.6 | 62.7 | 62.7 |
OPM OPM% | 51.9 | 52.1 | 47.1 | 43.8 | 43.4 | 47.4 | 48.2 | 50.4 | 45.0 | 47.4 | 52.1 | 54.4 |
NPM NPM% | 12.5 | 12.2 | 16.1 | 12.7 | 10.5 | 2.2 | 6.2 | 11.3 | 8.2 | 85.1 | 11.1 | 12.4 |
ROCE ROCE% | 10.0 | 12.7 | 13.0 | 11.8 | 18.0 | 7.5 | 8.3 | 8.6 | 8.7 | 21.4 | 7.3 | 7.3 |
ROE ROE% | 13.2 | 13.6 | 16.2 | 13.5 | 10.8 | 1.7 | 2.9 | 5.4 | 4.4 | 32.7 | 4.1 | 4.1 |
ROA ROA% | 1.5 | 1.5 | 2.3 | 2.1 | 1.8 | 0.3 | 0.8 | 1.7 | 1.4 | 12.0 | 1.6 | 1.6 |
Documents — IRB Infrastructure Developers Ltd
Concall Transcript Summaries — IRB Infrastructure Developers Ltd