| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 848 | 940 | 1,096 | 1,010 | 1,001 | 1,182 | 1,283 | 1,224 | 1,266 | 1,350 | 1,522 | 1,445 | |
Growth YoY Revenue Growth YoY% | 28.1 | 17.9 | 19.8 | 15.0 | 18.0 | 25.7 | 17.0 | 21.2 | 26.4 | 14.2 | 18.6 | 18.1 |
| 396 | 460 | 515 | 495 | 481 | 596 | 642 | 643 | 656 | 706 | 753 | 771 | |
| 452 | 480 | 581 | 515 | 521 | 586 | 641 | 581 | 610 | 644 | 769 | 674 | |
OPM OPM% | 53.3 | 51.0 | 53.0 | 51.0 | 52.0 | 49.6 | 50.0 | 47.5 | 48.2 | 47.7 | 50.5 | 46.6 |
| 47 | 78 | 104 | 94 | 87 | 83 | 89 | 90 | 107 | 52 | 17 | 57 | |
Interest Expense Interest ExpenseCr | 71 | 143 | 134 | 82 | -80 | 256 | 8 | 55 | 105 | 93 | 130 | 102 |
Depreciation DepreciationCr | 101 | 108 | 134 | 135 | 134 | 138 | 140 | 143 | 149 | 164 | 158 | 166 |
PBT PBTCr | 328 | 307 | 417 | 392 | 554 | 276 | 581 | 473 | 463 | 439 | 498 | 463 |
| 72 | 53 | 88 | 95 | 180 | -60 | 66 | 83 | 94 | 74 | 74 | 105 | |
| 256 | 254 | 329 | 297 | 374 | 336 | 516 | 390 | 369 | 365 | 424 | 358 | |
Growth YoY PAT Growth YoY% | 85.0 | 117.9 | 8.9 | -8.0 | 46.1 | 32.4 | 56.7 | 31.4 | -1.3 | 8.7 | -17.8 | -8.2 |
NPM NPM% | 30.2 | 27.0 | 30.0 | 29.4 | 37.3 | 28.4 | 40.2 | 31.8 | 29.1 | 27.0 | 27.8 | 24.8 |
| 1.4 | 1.2 | 1.6 | 1.4 | 1.8 | 1.6 | 2.5 | 1.9 | 1.7 | 1.7 | 2.0 | 1.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 848 | 940 | 1,096 | 1,010 | 1,001 | 1,182 | 1,283 | 1,224 | 1,266 | 1,350 | 1,522 | 1,445 | |
Growth YoY Revenue Growth YoY% | 28.1 | 17.9 | 19.8 | 15.0 | 18.0 | 25.7 | 17.0 | 21.2 | 26.4 | 14.2 | 18.6 | 18.1 |
| 396 | 460 | 515 | 495 | 481 | 596 | 642 | 643 | 656 | 706 | 753 | 771 | |
| 452 | 480 | 581 | 515 | 521 | 586 | 641 | 581 | 610 | 644 | 769 | 674 | |
OPM OPM% | 53.3 | 51.0 | 53.0 | 51.0 | 52.0 | 49.6 | 50.0 | 47.5 | 48.2 | 47.7 | 50.5 | 46.6 |
| 47 | 78 | 104 | 94 | 87 | 83 | 89 | 90 | 107 | 52 | 17 | 57 | |
Interest Expense Interest ExpenseCr | 71 | 143 | 134 | 82 | -80 | 256 | 8 | 55 | 105 | 93 | 130 | 102 |
Depreciation DepreciationCr | 101 | 108 | 134 | 135 | 134 | 138 | 140 | 143 | 149 | 164 | 158 | 166 |
PBT PBTCr | 328 | 307 | 417 | 392 | 554 | 276 | 581 | 473 | 463 | 439 | 498 | 463 |
| 72 | 53 | 88 | 95 | 180 | -60 | 66 | 83 | 94 | 74 | 74 | 105 | |
| 256 | 254 | 329 | 297 | 374 | 336 | 516 | 390 | 369 | 365 | 424 | 358 | |
Growth YoY PAT Growth YoY% | 85.0 | 117.9 | 8.9 | -8.0 | 46.1 | 32.4 | 56.7 | 31.4 | -1.3 | 8.7 | -17.8 | -8.2 |
NPM NPM% | 30.2 | 27.0 | 30.0 | 29.4 | 37.3 | 28.4 | 40.2 | 31.8 | 29.1 | 27.0 | 27.8 | 24.8 |
| 1.4 | 1.2 | 1.6 | 1.4 | 1.8 | 1.6 | 2.5 | 1.9 | 1.7 | 1.7 | 2.0 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 714 | 888 | 998 | 1,080 | 1,143 | 1,604 | 2,273 | 3,195 | 3,763 | 4,476 | 5,361 | 5,582 |
Growth Revenue Growth% | 29.0 | 24.4 | 12.4 | 8.2 | 5.8 | 40.3 | 41.8 | 40.5 | 17.8 | 18.9 | 19.8 | 19.0 |
| 238 | 378 | 410 | 550 | 524 | 787 | 1,164 | 1,575 | 1,798 | 2,214 | 2,758 | 2,886 | |
| 476 | 510 | 588 | 530 | 619 | 816 | 1,109 | 1,620 | 1,965 | 2,262 | 2,604 | 2,696 | |
OPM OPM% | 66.7 | 57.4 | 58.9 | 49.1 | 54.2 | 50.9 | 48.8 | 50.7 | 52.2 | 50.5 | 48.6 | 48.3 |
| 25 | 58 | 77 | 101 | 94 | 75 | 106 | 178 | 269 | 353 | 266 | 233 | |
Interest Expense Interest ExpenseCr | 82 | 90 | 130 | 177 | 277 | 228 | 420 | 596 | 332 | 266 | 383 | 430 |
Depreciation DepreciationCr | 142 | 82 | 157 | 171 | 202 | 271 | 370 | 391 | 436 | 547 | 614 | 636 |
PBT PBTCr | 278 | 396 | 377 | 284 | 234 | 393 | 426 | 811 | 1,465 | 1,803 | 1,873 | 1,863 |
| 25 | 85 | 97 | 12 | 38 | 108 | 96 | 61 | 304 | 281 | 326 | 348 | |
PAT PATCr | 253 | 310 | 281 | 272 | 197 | 285 | 330 | 750 | 1,161 | 1,521 | 1,547 | 1,515 |
Growth PAT Growth% | 71.0 | 22.8 | -9.5 | -3.1 | -27.7 | 44.8 | 16.1 | 126.8 | 54.9 | 31.1 | 1.7 | -6.2 |
NPM NPM% | 35.4 | 35.0 | 28.1 | 25.2 | 17.2 | 17.8 | 14.5 | 23.5 | 30.9 | 34.0 | 28.9 | 27.1 |
| 42.1 | 51.2 | 46.7 | 44.3 | 31.8 | 48.6 | 1.8 | 4.1 | 6.0 | 7.3 | 7.3 | 7.1 |
| 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 | 714 | 888 | 998 | 1,080 | 1,143 | 1,604 | 2,273 | 3,195 | 3,763 | 4,476 | 5,361 | 5,582 |
Growth Revenue Growth% | 29.0 | 24.4 | 12.4 | 8.2 | 5.8 | 40.3 | 41.8 | 40.5 | 17.8 | 18.9 | 19.8 | 19.0 |
| 238 | 378 | 410 | 550 | 524 | 787 | 1,164 | 1,575 | 1,798 | 2,214 | 2,758 | 2,886 | |
| 476 | 510 | 588 | 530 | 619 | 816 | 1,109 | 1,620 | 1,965 | 2,262 | 2,604 | 2,696 | |
OPM OPM% | 66.7 | 57.4 | 58.9 | 49.1 | 54.2 | 50.9 | 48.8 | 50.7 | 52.2 | 50.5 | 48.6 | 48.3 |
| 25 | 58 | 77 | 101 | 94 | 75 | 106 | 178 | 269 | 353 | 266 | 233 | |
Interest Expense Interest ExpenseCr | 82 | 90 | 130 | 177 | 277 | 228 | 420 | 596 | 332 | 266 | 383 | 430 |
Depreciation DepreciationCr | 142 | 82 | 157 | 171 | 202 | 271 | 370 | 391 | 436 | 547 | 614 | 636 |
PBT PBTCr | 278 | 396 | 377 | 284 | 234 | 393 | 426 | 811 | 1,465 | 1,803 | 1,873 | 1,863 |
| 25 | 85 | 97 | 12 | 38 | 108 | 96 | 61 | 304 | 281 | 326 | 348 | |
PAT PATCr | 253 | 310 | 281 | 272 | 197 | 285 | 330 | 750 | 1,161 | 1,521 | 1,547 | 1,515 |
Growth PAT Growth% | 71.0 | 22.8 | -9.5 | -3.1 | -27.7 | 44.8 | 16.1 | 126.8 | 54.9 | 31.1 | 1.7 | -6.2 |
NPM NPM% | 35.4 | 35.0 | 28.1 | 25.2 | 17.2 | 17.8 | 14.5 | 23.5 | 30.9 | 34.0 | 28.9 | 27.1 |
| 42.1 | 51.2 | 46.7 | 44.3 | 31.8 | 48.6 | 1.8 | 4.1 | 6.0 | 7.3 | 7.3 | 7.1 |
| 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 | 57 | 56 | 60 | 60 | 60 | 60 | 60 | 360 | 410 | 415 | 417 |
Reserves ReservesCr | 1,244 | 1,798 | 2,553 | 2,827 | 2,488 | 2,831 | 3,212 | 3,635 | 7,616 | 9,282 | 10,460 |
| 471 | 927 | 847 | 518 | 888 | 973 | 907 | 714 | 728 | 1,372 | 1,948 | |
| 889 | 1,144 | 1,607 | 2,225 | 3,107 | 4,193 | 5,051 | 4,648 | 4,869 | 5,068 | 6,718 | |
| 2,790 | 4,082 | 5,259 | 5,828 | 6,747 | 8,255 | 9,429 | 9,451 | 13,828 | 16,928 | 20,358 | |
| 486 | 656 | 1,129 | 1,386 | 1,500 | 1,403 | 2,336 | 2,790 | 5,388 | 4,139 | 4,422 | |
| 2,305 | 3,426 | 4,130 | 4,441 | 5,247 | 6,852 | 7,093 | 6,660 | 8,439 | 12,790 | 15,936 | |
| 2,790 | 4,082 | 5,259 | 5,828 | 6,747 | 8,255 | 9,429 | 9,451 | 13,828 | 16,928 | 20,358 |
| 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 | 57 | 56 | 60 | 60 | 60 | 60 | 60 | 360 | 410 | 415 | 417 |
Reserves ReservesCr | 1,244 | 1,798 | 2,553 | 2,827 | 2,488 | 2,831 | 3,212 | 3,635 | 7,616 | 9,282 | 10,460 |
| 471 | 927 | 847 | 518 | 888 | 973 | 907 | 714 | 728 | 1,372 | 1,948 | |
| 889 | 1,144 | 1,607 | 2,225 | 3,107 | 4,193 | 5,051 | 4,648 | 4,869 | 5,068 | 6,718 | |
| 2,790 | 4,082 | 5,259 | 5,828 | 6,747 | 8,255 | 9,429 | 9,451 | 13,828 | 16,928 | 20,358 | |
| 486 | 656 | 1,129 | 1,386 | 1,500 | 1,403 | 2,336 | 2,790 | 5,388 | 4,139 | 4,422 | |
| 2,305 | 3,426 | 4,130 | 4,441 | 5,247 | 6,852 | 7,093 | 6,660 | 8,439 | 12,790 | 15,936 | |
| 2,790 | 4,082 | 5,259 | 5,828 | 6,747 | 8,255 | 9,429 | 9,451 | 13,828 | 16,928 | 20,358 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 616 | 600 | 328 | 259 | 990 | 1,176 | 1,797 | 1,803 | 2,100 | 2,022 | |
| -1,052 | -1,098 | -495 | -379 | -1,637 | -801 | -883 | -4,205 | -1,697 | -2,062 | |
| 387 | 540 | 140 | 226 | 641 | 3 | -825 | 2,504 | -521 | 227 | |
Net Cash Flow Net Cash FlowCr | -49 | 41 | -27 | 107 | -6 | 377 | 90 | 102 | -118 | 187 |
Free Cash Flow Free Cash FlowCr | -424 | -338 | -223 | -400 | -602 | 669 | 1,528 | 1,555 | 26 | -467 |
CFO To PAT CFO To PAT% | 198.4 | 213.6 | 120.6 | 131.6 | 347.9 | 356.0 | 239.8 | 155.4 | 138.1 | 130.7 |
CFO To EBITDA CFO To EBITDA% | 120.8 | 102.0 | 61.9 | 41.8 | 121.3 | 106.0 | 110.9 | 91.8 | 92.8 | 77.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 616 | 600 | 328 | 259 | 990 | 1,176 | 1,797 | 1,803 | 2,100 | 2,022 | |
| -1,052 | -1,098 | -495 | -379 | -1,637 | -801 | -883 | -4,205 | -1,697 | -2,062 | |
| 387 | 540 | 140 | 226 | 641 | 3 | -825 | 2,504 | -521 | 227 | |
Net Cash Flow Net Cash FlowCr | -49 | 41 | -27 | 107 | -6 | 377 | 90 | 102 | -118 | 187 |
Free Cash Flow Free Cash FlowCr | -424 | -338 | -223 | -400 | -602 | 669 | 1,528 | 1,555 | 26 | -467 |
CFO To PAT CFO To PAT% | 198.4 | 213.6 | 120.6 | 131.6 | 347.9 | 356.0 | 239.8 | 155.4 | 138.1 | 130.7 |
CFO To EBITDA CFO To EBITDA% | 120.8 | 102.0 | 61.9 | 41.8 | 121.3 | 106.0 | 110.9 | 91.8 | 92.8 | 77.6 |
| 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 | 51,555 | 67,148 | 50,516 | 84,719 | ||||||||
Price To Earnings Price To Earnings | 43.6 | 44.1 | 32.9 | 51.1 | ||||||||
Price To Sales Price To Sales | 13.7 | 15.0 | 9.4 | 15.2 | ||||||||
Price To Book Price To Book | 6.3 | 6.8 | 4.6 | 4.9 | ||||||||
EV To EBITDA EV To EBITDA | 26.6 | 30.8 | 21.2 | 33.5 | ||||||||
GPM GPM% | 94.1 | 84.3 | 77.8 | 68.7 | 91.3 | 64.2 | 62.3 | 62.2 | 63.9 | 61.0 | 57.4 | 57.4 |
OPM OPM% | 66.7 | 57.4 | 58.9 | 49.1 | 54.2 | 50.9 | 48.8 | 50.7 | 52.2 | 50.5 | 48.6 | 48.3 |
NPM NPM% | 35.4 | 35.0 | 28.1 | 25.2 | 17.2 | 17.8 | 14.5 | 23.5 | 30.9 | 34.0 | 28.9 | 27.1 |
ROCE ROCE% | 15.7 | 14.5 | 11.8 | 9.4 | 9.7 | 8.8 | 10.6 | 16.4 | 14.1 | 14.0 | 12.7 | 12.7 |
ROE ROE% | 19.4 | 16.7 | 10.8 | 9.4 | 7.7 | 9.8 | 10.1 | 18.8 | 14.5 | 15.7 | 14.2 | 14.2 |
ROA ROA% | 9.1 | 7.6 | 5.3 | 4.7 | 2.9 | 3.5 | 3.5 | 7.9 | 8.4 | 9.0 | 7.6 | 7.6 |
| 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 | 51,555 | 67,148 | 50,516 | 84,719 | ||||||||
Price To Earnings Price To Earnings | 43.6 | 44.1 | 32.9 | 51.1 | ||||||||
Price To Sales Price To Sales | 13.7 | 15.0 | 9.4 | 15.2 | ||||||||
Price To Book Price To Book | 6.3 | 6.8 | 4.6 | 4.9 | ||||||||
EV To EBITDA EV To EBITDA | 26.6 | 30.8 | 21.2 | 33.5 | ||||||||
GPM GPM% | 94.1 | 84.3 | 77.8 | 68.7 | 91.3 | 64.2 | 62.3 | 62.2 | 63.9 | 61.0 | 57.4 | 57.4 |
OPM OPM% | 66.7 | 57.4 | 58.9 | 49.1 | 54.2 | 50.9 | 48.8 | 50.7 | 52.2 | 50.5 | 48.6 | 48.3 |
NPM NPM% | 35.4 | 35.0 | 28.1 | 25.2 | 17.2 | 17.8 | 14.5 | 23.5 | 30.9 | 34.0 | 28.9 | 27.1 |
ROCE ROCE% | 15.7 | 14.5 | 11.8 | 9.4 | 9.7 | 8.8 | 10.6 | 16.4 | 14.1 | 14.0 | 12.7 | 12.7 |
ROE ROE% | 19.4 | 16.7 | 10.8 | 9.4 | 7.7 | 9.8 | 10.1 | 18.8 | 14.5 | 15.7 | 14.2 | 14.2 |
ROA ROA% | 9.1 | 7.6 | 5.3 | 4.7 | 2.9 | 3.5 | 3.5 | 7.9 | 8.4 | 9.0 | 7.6 | 7.6 |
Documents — JSW Infrastructure Ltd
Concall Transcript Summaries — JSW Infrastructure Ltd