| Quarter |
|---|
Growth YoY Revenue Growth YoY% |
OPM OPM% |
Interest Expense Interest ExpenseCr |
Depreciation DepreciationCr |
PBT PBTCr |
Growth YoY PAT Growth YoY% |
NPM NPM% |
| Quarter |
|---|
Growth YoY Revenue Growth YoY% |
OPM OPM% |
Interest Expense Interest ExpenseCr |
Depreciation DepreciationCr |
PBT PBTCr |
Growth YoY PAT Growth YoY% |
NPM NPM% |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,945 | 3,820 | 2,987 | 2,589 | 1,903 | 1,253 | 1,066 | 760 | 885 | 608 | 459 | 341 |
Growth Revenue Growth% | 10.0 | -22.8 | -21.8 | -13.3 | -26.5 | -34.2 | -14.9 | -28.7 | 16.4 | -31.4 | -24.4 | -25.8 |
| 4,706 | 4,086 | 3,375 | 2,758 | 2,144 | 1,305 | 1,392 | 1,791 | 738 | 403 | 403 | 206 | |
| 239 | -266 | -389 | -168 | -240 | -52 | -326 | -1,031 | 147 | 205 | 56 | 135 | |
OPM OPM% | 4.8 | -7.0 | -13.0 | -6.5 | -12.6 | -4.2 | -30.6 | -135.6 | 16.6 | 33.7 | 12.3 | 39.5 |
| -183 | -37 | 94 | -254 | -337 | -132 | -19 | 39 | 48 | 41 | 52 | 68 | |
Interest Expense Interest ExpenseCr | 789 | 897 | 1,060 | 1,194 | 1,325 | 1,493 | 1,689 | 1,953 | 2,274 | 2,587 | 2,840 | 3,295 |
Depreciation DepreciationCr | 167 | 257 | 178 | 183 | 284 | 242 | 253 | 114 | 190 | 300 | 116 | 172 |
PBT PBTCr | -900 | -1,457 | -1,532 | -1,800 | -2,186 | -1,919 | -2,288 | -3,059 | -2,269 | -2,641 | -2,847 | -3,264 |
| -18 | 111 | -39 | -955 | 13 | 0 | 2 | 0 | 1 | 1 | 1 | 0 | |
PAT PATCr | -882 | -1,568 | -1,493 | -844 | -2,199 | -1,920 | -2,289 | -3,059 | -2,270 | -2,642 | -2,848 | -3,264 |
Growth PAT Growth% | -215.9 | -77.7 | 4.8 | 43.4 | -160.4 | 12.7 | -19.3 | -33.6 | 25.8 | -16.4 | -7.8 | -14.6 |
NPM NPM% | -17.8 | -41.1 | -50.0 | -32.6 | -115.5 | -153.2 | -214.7 | -402.5 | -256.5 | -434.8 | -620.4 | -957.9 |
| -27.8 | -40.9 | -28.8 | -7.4 | -28.0 | -24.3 | -29.2 | -38.8 | -28.6 | -33.3 | -36.0 | -41.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,945 | 3,820 | 2,987 | 2,589 | 1,903 | 1,253 | 1,066 | 760 | 885 | 608 | 459 | 341 |
Growth Revenue Growth% | 10.0 | -22.8 | -21.8 | -13.3 | -26.5 | -34.2 | -14.9 | -28.7 | 16.4 | -31.4 | -24.4 | -25.8 |
| 4,706 | 4,086 | 3,375 | 2,758 | 2,144 | 1,305 | 1,392 | 1,791 | 738 | 403 | 403 | 206 | |
| 239 | -266 | -389 | -168 | -240 | -52 | -326 | -1,031 | 147 | 205 | 56 | 135 | |
OPM OPM% | 4.8 | -7.0 | -13.0 | -6.5 | -12.6 | -4.2 | -30.6 | -135.6 | 16.6 | 33.7 | 12.3 | 39.5 |
| -183 | -37 | 94 | -254 | -337 | -132 | -19 | 39 | 48 | 41 | 52 | 68 | |
Interest Expense Interest ExpenseCr | 789 | 897 | 1,060 | 1,194 | 1,325 | 1,493 | 1,689 | 1,953 | 2,274 | 2,587 | 2,840 | 3,295 |
Depreciation DepreciationCr | 167 | 257 | 178 | 183 | 284 | 242 | 253 | 114 | 190 | 300 | 116 | 172 |
PBT PBTCr | -900 | -1,457 | -1,532 | -1,800 | -2,186 | -1,919 | -2,288 | -3,059 | -2,269 | -2,641 | -2,847 | -3,264 |
| -18 | 111 | -39 | -955 | 13 | 0 | 2 | 0 | 1 | 1 | 1 | 0 | |
PAT PATCr | -882 | -1,568 | -1,493 | -844 | -2,199 | -1,920 | -2,289 | -3,059 | -2,270 | -2,642 | -2,848 | -3,264 |
Growth PAT Growth% | -215.9 | -77.7 | 4.8 | 43.4 | -160.4 | 12.7 | -19.3 | -33.6 | 25.8 | -16.4 | -7.8 | -14.6 |
NPM NPM% | -17.8 | -41.1 | -50.0 | -32.6 | -115.5 | -153.2 | -214.7 | -402.5 | -256.5 | -434.8 | -620.4 | -957.9 |
| -27.8 | -40.9 | -28.8 | -7.4 | -28.0 | -24.3 | -29.2 | -38.8 | -28.6 | -33.3 | -36.0 | -41.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 61 | 92 | 146 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 |
Reserves ReservesCr | 1,980 | 774 | -440 | -947 | -1,823 | -3,727 | -6,011 | -9,067 | -11,311 | -13,920 | -16,164 | -19,348 |
| 8,105 | 7,291 | 8,512 | 10,503 | 11,304 | 13,235 | 15,015 | 16,998 | 20,144 | 22,632 | 24,045 | 27,256 | |
| 3,958 | 6,043 | 6,080 | 5,163 | 1,868 | 1,708 | 1,584 | 1,337 | 279 | 225 | 149 | 115 | |
| 14,288 | 14,372 | 14,650 | 14,960 | 11,643 | 11,491 | 10,865 | 9,545 | 9,356 | 9,155 | 8,215 | 8,161 | |
| 6,539 | 6,847 | 5,908 | 5,207 | 4,514 | 4,255 | 4,050 | 2,869 | 2,670 | 2,676 | 2,758 | 2,884 | |
| 7,749 | 7,525 | 8,742 | 9,753 | 7,129 | 7,235 | 6,814 | 6,676 | 6,687 | 6,479 | 5,457 | 5,277 | |
| 14,288 | 14,372 | 14,650 | 14,960 | 11,643 | 11,491 | 10,865 | 9,545 | 9,356 | 9,155 | 8,215 | 8,161 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 61 | 92 | 146 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 |
Reserves ReservesCr | 1,980 | 774 | -440 | -947 | -1,823 | -3,727 | -6,011 | -9,067 | -11,311 | -13,920 | -16,164 | -19,348 |
| 8,105 | 7,291 | 8,512 | 10,503 | 11,304 | 13,235 | 15,015 | 16,998 | 20,144 | 22,632 | 24,045 | 27,256 | |
| 3,958 | 6,043 | 6,080 | 5,163 | 1,868 | 1,708 | 1,584 | 1,337 | 279 | 225 | 149 | 115 | |
| 14,288 | 14,372 | 14,650 | 14,960 | 11,643 | 11,491 | 10,865 | 9,545 | 9,356 | 9,155 | 8,215 | 8,161 | |
| 6,539 | 6,847 | 5,908 | 5,207 | 4,514 | 4,255 | 4,050 | 2,869 | 2,670 | 2,676 | 2,758 | 2,884 | |
| 7,749 | 7,525 | 8,742 | 9,753 | 7,129 | 7,235 | 6,814 | 6,676 | 6,687 | 6,479 | 5,457 | 5,277 | |
| 14,288 | 14,372 | 14,650 | 14,960 | 11,643 | 11,491 | 10,865 | 9,545 | 9,356 | 9,155 | 8,215 | 8,161 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -332 | 2,041 | 1,474 | 185 | 22 | 309 | 224 | 329 | 269 | -30 | 97 | |
| -402 | -659 | -344 | -13 | -20 | 6 | 113 | 6 | 3 | -69 | -7 | |
| 759 | -1,405 | -1,131 | -100 | -74 | -281 | -313 | -281 | -224 | -118 | -160 | |
Net Cash Flow Net Cash FlowCr | 25 | -23 | -1 | 72 | -72 | 34 | 24 | 54 | 48 | -217 | -70 |
Free Cash Flow Free Cash FlowCr | -717 | 2,047 | 1,482 | 202 | 22 | 310 | 225 | 330 | 274 | -38 | 97 |
CFO To PAT CFO To PAT% | 21.2 | -136.7 | -174.7 | -8.4 | -1.1 | -13.5 | -7.3 | -14.5 | -10.2 | 1.1 | -3.0 |
CFO To EBITDA CFO To EBITDA% | 124.6 | -525.3 | -876.1 | -77.0 | -41.4 | -94.8 | -21.8 | 224.0 | 131.5 | -53.6 | 71.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -332 | 2,041 | 1,474 | 185 | 22 | 309 | 224 | 329 | 269 | -30 | 97 | |
| -402 | -659 | -344 | -13 | -20 | 6 | 113 | 6 | 3 | -69 | -7 | |
| 759 | -1,405 | -1,131 | -100 | -74 | -281 | -313 | -281 | -224 | -118 | -160 | |
Net Cash Flow Net Cash FlowCr | 25 | -23 | -1 | 72 | -72 | 34 | 24 | 54 | 48 | -217 | -70 |
Free Cash Flow Free Cash FlowCr | -717 | 2,047 | 1,482 | 202 | 22 | 310 | 225 | 330 | 274 | -38 | 97 |
CFO To PAT CFO To PAT% | 21.2 | -136.7 | -174.7 | -8.4 | -1.1 | -13.5 | -7.3 | -14.5 | -10.2 | 1.1 | -3.0 |
CFO To EBITDA CFO To EBITDA% | 124.6 | -525.3 | -876.1 | -77.0 | -41.4 | -94.8 | -21.8 | 224.0 | 131.5 | -53.6 | 71.8 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 405 | 723 | 466 | 394 | 232 | 63 | 31 | ||||||
Price To Earnings Price To Earnings | |||||||||||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||
Price To Book Price To Book | 0.2 | 0.9 | -1.6 | -0.5 | -0.1 | 0.0 | 0.0 | ||||||
EV To EBITDA EV To EBITDA | 33.1 | -34.5 | -20.3 | -43.4 | -32.8 | -162.1 | |||||||
GPM GPM% | 17.9 | 16.6 | 2.7 | 19.1 | 3.8 | 10.1 | 22.8 | 26.2 | 26.5 | 49.5 | 27.3 | 51.6 | 51.6 |
OPM OPM% | 4.8 | -7.0 | -13.0 | -6.5 | -12.6 | -4.2 | -30.6 | -135.6 | 16.6 | 33.7 | 12.3 | 39.5 | 39.5 |
NPM NPM% | -17.8 | -41.1 | -50.0 | -32.6 | -115.5 | -153.2 | -214.7 | -402.5 | -256.5 | -434.8 | -620.4 | -957.9 | -957.9 |
ROCE ROCE% | -1.1 | -5.9 | -6.5 | -9.6 | -13.8 | -8.4 | -17.6 | -69.5 | 4.2 | 3.3 | 0.2 | -0.6 | -0.6 |
ROE ROE% | -43.2 | -181.1 | 507.3 | 106.8 | 131.9 | 53.8 | 39.1 | 34.3 | 20.4 | 19.2 | 17.8 | 17.0 | 17.0 |
ROA ROA% | -6.2 | -10.9 | -10.2 | -5.6 | -18.9 | -16.7 | -21.1 | -32.0 | -24.3 | -28.9 | -34.7 | -40.0 | -40.0 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 405 | 723 | 466 | 394 | 232 | 63 | 31 | ||||||
Price To Earnings Price To Earnings | |||||||||||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||
Price To Book Price To Book | 0.2 | 0.9 | -1.6 | -0.5 | -0.1 | 0.0 | 0.0 | ||||||
EV To EBITDA EV To EBITDA | 33.1 | -34.5 | -20.3 | -43.4 | -32.8 | -162.1 | |||||||
GPM GPM% | 17.9 | 16.6 | 2.7 | 19.1 | 3.8 | 10.1 | 22.8 | 26.2 | 26.5 | 49.5 | 27.3 | 51.6 | 51.6 |
OPM OPM% | 4.8 | -7.0 | -13.0 | -6.5 | -12.6 | -4.2 | -30.6 | -135.6 | 16.6 | 33.7 | 12.3 | 39.5 | 39.5 |
NPM NPM% | -17.8 | -41.1 | -50.0 | -32.6 | -115.5 | -153.2 | -214.7 | -402.5 | -256.5 | -434.8 | -620.4 | -957.9 | -957.9 |
ROCE ROCE% | -1.1 | -5.9 | -6.5 | -9.6 | -13.8 | -8.4 | -17.6 | -69.5 | 4.2 | 3.3 | 0.2 | -0.6 | -0.6 |
ROE ROE% | -43.2 | -181.1 | 507.3 | 106.8 | 131.9 | 53.8 | 39.1 | 34.3 | 20.4 | 19.2 | 17.8 | 17.0 | 17.0 |
ROA ROA% | -6.2 | -10.9 | -10.2 | -5.6 | -18.9 | -16.7 | -21.1 | -32.0 | -24.3 | -28.9 | -34.7 | -40.0 | -40.0 |
Documents — IVRCL Ltd