| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 15 | 60 | 59 | 49 | 51 | 95 | 91 | 94 | |
Growth YoY Revenue Growth YoY% | 289.4 | -17.1 | -13.3 | 93.3 | 76.5 | -1.0 | ||
| 15 | 41 | 49 | 39 | 44 | 84 | 77 | 85 | |
| 1 | 18 | 10 | 11 | 7 | 11 | 14 | 9 | |
OPM OPM% | 4.3 | 31.1 | 17.0 | 21.9 | 14.0 | 11.6 | 14.9 | 9.8 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 1 | 2 | 4 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | -1 | 18 | 9 | 10 | 7 | 10 | 11 | 8 |
| 0 | 5 | 3 | 3 | 2 | 2 | 2 | 1 | |
| -1 | 12 | 6 | 6 | 4 | 7 | 7 | 6 | |
Growth YoY PAT Growth YoY% | 651.8 | -48.6 | -29.3 | 13.6 | 70.6 | -17.7 | ||
NPM NPM% | -7.2 | 20.9 | 10.2 | 12.9 | 8.3 | 7.6 | 8.1 | 6.3 |
| 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 5.7 | 5.8 | 4.7 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 15 | 60 | 59 | 49 | 51 | 95 | 91 | 94 | |
Growth YoY Revenue Growth YoY% | 289.4 | -17.1 | -13.3 | 93.3 | 76.5 | -1.0 | ||
| 15 | 41 | 49 | 39 | 44 | 84 | 77 | 85 | |
| 1 | 18 | 10 | 11 | 7 | 11 | 14 | 9 | |
OPM OPM% | 4.3 | 31.1 | 17.0 | 21.9 | 14.0 | 11.6 | 14.9 | 9.8 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 1 | 2 | 4 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | -1 | 18 | 9 | 10 | 7 | 10 | 11 | 8 |
| 0 | 5 | 3 | 3 | 2 | 2 | 2 | 1 | |
| -1 | 12 | 6 | 6 | 4 | 7 | 7 | 6 | |
Growth YoY PAT Growth YoY% | 651.8 | -48.6 | -29.3 | 13.6 | 70.6 | -17.7 | ||
NPM NPM% | -7.2 | 20.9 | 10.2 | 12.9 | 8.3 | 7.6 | 8.1 | 6.3 |
| 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 5.7 | 5.8 | 4.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 35 | 37 | 75 | 109 | 147 | 185 |
Growth Revenue Growth% | 3.1 | 104.5 | 45.4 | 35.0 | 26.2 | |
| 33 | 36 | 56 | 88 | 128 | 162 | |
| 2 | 0 | 19 | 21 | 18 | 23 | |
OPM OPM% | 6.8 | 0.6 | 25.6 | 19.2 | 12.5 | 12.3 |
| 0 | 0 | 0 | 0 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 3 | 3 | 8 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 1 | -3 | 15 | 17 | 15 | 16 |
| 0 | 0 | 4 | 4 | 3 | 3 | |
PAT PATCr | 0 | -3 | 11 | 12 | 12 | 13 |
Growth PAT Growth% | -1,484.0 | 463.8 | 10.0 | -7.3 | 15.1 | |
NPM NPM% | 0.6 | -8.5 | 15.1 | 11.5 | 7.9 | 7.2 |
| 0.7 | -6.0 | 18.0 | 13.8 | 9.2 | 10.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 35 | 37 | 75 | 109 | 147 | 185 |
Growth Revenue Growth% | 3.1 | 104.5 | 45.4 | 35.0 | 26.2 | |
| 33 | 36 | 56 | 88 | 128 | 162 | |
| 2 | 0 | 19 | 21 | 18 | 23 | |
OPM OPM% | 6.8 | 0.6 | 25.6 | 19.2 | 12.5 | 12.3 |
| 0 | 0 | 0 | 0 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 3 | 3 | 8 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 1 | -3 | 15 | 17 | 15 | 16 |
| 0 | 0 | 4 | 4 | 3 | 3 | |
PAT PATCr | 0 | -3 | 11 | 12 | 12 | 13 |
Growth PAT Growth% | -1,484.0 | 463.8 | 10.0 | -7.3 | 15.1 | |
NPM NPM% | 0.6 | -8.5 | 15.1 | 11.5 | 7.9 | 7.2 |
| 0.7 | -6.0 | 18.0 | 13.8 | 9.2 | 10.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 9 | 13 |
Reserves ReservesCr | 0 | -1 | 12 | 23 | 64 |
| 10 | 15 | 40 | 53 | 103 | |
| 11 | 10 | 3 | 3 | 5 | |
| 22 | 26 | 57 | 101 | 184 | |
| 12 | 16 | 44 | 89 | 163 | |
| 10 | 10 | 13 | 12 | 21 | |
| 22 | 26 | 57 | 101 | 184 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 9 | 13 |
Reserves ReservesCr | 0 | -1 | 12 | 23 | 64 |
| 10 | 15 | 40 | 53 | 103 | |
| 11 | 10 | 3 | 3 | 5 | |
| 22 | 26 | 57 | 101 | 184 | |
| 12 | 16 | 44 | 89 | 163 | |
| 10 | 10 | 13 | 12 | 21 | |
| 22 | 26 | 57 | 101 | 184 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -3 | -1 | -1 | 5 | -43 | -17 | |
| -5 | -1 | -2 | -22 | -1 | -19 | |
| 9 | 3 | 2 | 17 | 46 | 41 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 2 | 4 |
Free Cash Flow Free Cash FlowCr | -8 | -2 | -2 | 2 | -45 | |
CFO To PAT CFO To PAT% | -1,363.3 | 39.0 | -9.1 | 41.6 | -375.6 | -126.5 |
CFO To EBITDA CFO To EBITDA% | -126.8 | -529.0 | -5.4 | 24.8 | -235.9 | -73.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -3 | -1 | -1 | 5 | -43 | -17 | |
| -5 | -1 | -2 | -22 | -1 | -19 | |
| 9 | 3 | 2 | 17 | 46 | 41 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 2 | 4 |
Free Cash Flow Free Cash FlowCr | -8 | -2 | -2 | 2 | -45 | |
CFO To PAT CFO To PAT% | -1,363.3 | 39.0 | -9.1 | 41.6 | -375.6 | -126.5 |
CFO To EBITDA CFO To EBITDA% | -126.8 | -529.0 | -5.4 | 24.8 | -235.9 | -73.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 92 | 52 | 54 | ||||
Price To Earnings Price To Earnings | 8.0 | 3.9 | 4.1 | ||||
Price To Sales Price To Sales | 0.6 | 0.3 | 0.3 | ||||
Price To Book Price To Book | 1.2 | 0.6 | 0.6 | ||||
EV To EBITDA EV To EBITDA | 6.7 | 6.2 | |||||
GPM GPM% | 13.7 | 9.4 | 40.5 | 31.7 | 26.4 | ||
OPM OPM% | 6.8 | 0.6 | 25.6 | 19.2 | 12.5 | 12.3 | 12.3 |
NPM NPM% | 0.6 | -8.5 | 15.1 | 11.5 | 7.9 | 7.2 | 7.2 |
ROCE ROCE% | 8.4 | -5.0 | 46.0 | 34.0 | 13.6 | ||
ROE ROE% | 20.2 | -260.8 | 81.3 | 39.2 | 15.1 | ||
ROA ROA% | 1.0 | -12.0 | 19.9 | 12.3 | 6.3 | ||
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 92 | 52 | 54 | ||||
Price To Earnings Price To Earnings | 8.0 | 3.9 | 4.1 | ||||
Price To Sales Price To Sales | 0.6 | 0.3 | 0.3 | ||||
Price To Book Price To Book | 1.2 | 0.6 | 0.6 | ||||
EV To EBITDA EV To EBITDA | 6.7 | 6.2 | |||||
GPM GPM% | 13.7 | 9.4 | 40.5 | 31.7 | 26.4 | ||
OPM OPM% | 6.8 | 0.6 | 25.6 | 19.2 | 12.5 | 12.3 | 12.3 |
NPM NPM% | 0.6 | -8.5 | 15.1 | 11.5 | 7.9 | 7.2 | 7.2 |
ROCE ROCE% | 8.4 | -5.0 | 46.0 | 34.0 | 13.6 | ||
ROE ROE% | 20.2 | -260.8 | 81.3 | 39.2 | 15.1 | ||
ROA ROA% | 1.0 | -12.0 | 19.9 | 12.3 | 6.3 | ||
Documents — K2 Infragen Ltd
Concall Transcript Summaries — K2 Infragen Ltd