| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 198 | 76 | 526 | 341 | 308 | 350 | 719 | 82 | 139 | 265 | 249 | 920 | |
Growth YoY Revenue Growth YoY% | 60.7 | -79.4 | -34.0 | -40.3 | 55.6 | 361.4 | 36.5 | -75.8 | -55.0 | -24.1 | -65.4 | 1,016.5 |
| 207 | 112 | 544 | 313 | 292 | 324 | 612 | 108 | 176 | 257 | 255 | 730 | |
| -9 | -37 | -18 | 28 | 16 | 26 | 106 | -26 | -37 | 8 | -6 | 190 | |
OPM OPM% | -4.5 | -48.4 | -3.4 | 8.2 | 5.3 | 7.3 | 14.8 | -31.5 | -26.9 | 3.0 | -2.4 | 20.6 |
| 4 | 4 | -2 | 12 | 14 | 20 | 6 | 15 | 31 | 17 | 14 | 17 | |
Interest Expense Interest ExpenseCr | 9 | 31 | 21 | 19 | 11 | 6 | 6 | 7 | 3 | 11 | 6 | 2 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 5 |
PBT PBTCr | -17 | -67 | -45 | 17 | 17 | 36 | 101 | -22 | -14 | 10 | -2 | 199 |
| 9 | -4 | -18 | 10 | 7 | 10 | 35 | -5 | -3 | 6 | 12 | 53 | |
| -26 | -63 | -26 | 6 | 10 | 26 | 66 | -17 | -11 | 4 | -14 | 147 | |
Growth YoY PAT Growth YoY% | -281.3 | -133.4 | -121.6 | -86.7 | 139.4 | 141.8 | 353.2 | -365.0 | -207.7 | -83.9 | -121.6 | 968.8 |
NPM NPM% | -13.2 | -83.2 | -5.0 | 1.9 | 3.4 | 7.5 | 9.2 | -20.5 | -8.0 | 1.6 | -5.8 | 15.9 |
| -3.3 | -8.3 | -3.6 | 0.8 | 1.3 | 3.3 | 8.6 | -2.2 | -1.2 | 0.5 | -1.8 | 16.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 198 | 76 | 526 | 341 | 308 | 350 | 719 | 82 | 139 | 265 | 249 | 920 | |
Growth YoY Revenue Growth YoY% | 60.7 | -79.4 | -34.0 | -40.3 | 55.6 | 361.4 | 36.5 | -75.8 | -55.0 | -24.1 | -65.4 | 1,016.5 |
| 207 | 112 | 544 | 313 | 292 | 324 | 612 | 108 | 176 | 257 | 255 | 730 | |
| -9 | -37 | -18 | 28 | 16 | 26 | 106 | -26 | -37 | 8 | -6 | 190 | |
OPM OPM% | -4.5 | -48.4 | -3.4 | 8.2 | 5.3 | 7.3 | 14.8 | -31.5 | -26.9 | 3.0 | -2.4 | 20.6 |
| 4 | 4 | -2 | 12 | 14 | 20 | 6 | 15 | 31 | 17 | 14 | 17 | |
Interest Expense Interest ExpenseCr | 9 | 31 | 21 | 19 | 11 | 6 | 6 | 7 | 3 | 11 | 6 | 2 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 5 |
PBT PBTCr | -17 | -67 | -45 | 17 | 17 | 36 | 101 | -22 | -14 | 10 | -2 | 199 |
| 9 | -4 | -18 | 10 | 7 | 10 | 35 | -5 | -3 | 6 | 12 | 53 | |
| -26 | -63 | -26 | 6 | 10 | 26 | 66 | -17 | -11 | 4 | -14 | 147 | |
Growth YoY PAT Growth YoY% | -281.3 | -133.4 | -121.6 | -86.7 | 139.4 | 141.8 | 353.2 | -365.0 | -207.7 | -83.9 | -121.6 | 968.8 |
NPM NPM% | -13.2 | -83.2 | -5.0 | 1.9 | 3.4 | 7.5 | 9.2 | -20.5 | -8.0 | 1.6 | -5.8 | 15.9 |
| -3.3 | -8.3 | -3.6 | 0.8 | 1.3 | 3.3 | 8.6 | -2.2 | -1.2 | 0.5 | -1.8 | 16.5 |
| 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 | 754 | 964 | 1,403 | 869 | 1,130 | 692 | 1,117 | 1,488 | 1,371 | 1,717 | 735 | 1,572 |
Growth Revenue Growth% | 8.2 | 27.9 | 45.5 | -38.0 | 29.9 | -38.8 | 61.5 | 33.2 | -7.9 | 25.2 | -57.2 | 7.8 |
| 555 | 726 | 1,100 | 622 | 896 | 629 | 931 | 1,299 | 1,344 | 1,542 | 796 | 1,418 | |
| 198 | 238 | 302 | 247 | 234 | 62 | 186 | 189 | 28 | 176 | -61 | 154 | |
OPM OPM% | 26.3 | 24.7 | 21.6 | 28.4 | 20.7 | 9.0 | 16.7 | 12.7 | 2.0 | 10.2 | -8.3 | 9.8 |
| 17 | 10 | 14 | 11 | 47 | 17 | 19 | 31 | 14 | 51 | 76 | 78 | |
Interest Expense Interest ExpenseCr | 84 | 86 | 99 | 92 | 80 | 70 | 50 | 41 | 98 | 42 | 27 | 22 |
Depreciation DepreciationCr | 15 | 15 | 15 | 15 | 17 | 12 | 10 | 12 | 14 | 14 | 16 | 16 |
PBT PBTCr | 116 | 147 | 203 | 151 | 184 | -3 | 145 | 168 | -71 | 171 | -28 | 194 |
| 53 | 62 | 49 | 52 | 84 | 1 | 51 | 55 | -3 | 62 | 10 | 68 | |
PAT PATCr | 62 | 85 | 154 | 99 | 100 | -4 | 93 | 113 | -67 | 109 | -38 | 125 |
Growth PAT Growth% | -38.9 | 36.3 | 80.9 | -35.3 | 0.3 | -103.8 | 2,531.0 | 21.5 | -159.5 | 262.0 | -134.8 | 45.8 |
NPM NPM% | 8.3 | 8.8 | 10.9 | 11.4 | 8.8 | -0.6 | 8.3 | 7.6 | -4.9 | 6.4 | -5.2 | 8.0 |
| 7.8 | 11.5 | 16.0 | 9.9 | 9.6 | -0.7 | 10.4 | 13.5 | -9.1 | 14.0 | -4.5 | 14.0 |
| 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 | 754 | 964 | 1,403 | 869 | 1,130 | 692 | 1,117 | 1,488 | 1,371 | 1,717 | 735 | 1,572 |
Growth Revenue Growth% | 8.2 | 27.9 | 45.5 | -38.0 | 29.9 | -38.8 | 61.5 | 33.2 | -7.9 | 25.2 | -57.2 | 7.8 |
| 555 | 726 | 1,100 | 622 | 896 | 629 | 931 | 1,299 | 1,344 | 1,542 | 796 | 1,418 | |
| 198 | 238 | 302 | 247 | 234 | 62 | 186 | 189 | 28 | 176 | -61 | 154 | |
OPM OPM% | 26.3 | 24.7 | 21.6 | 28.4 | 20.7 | 9.0 | 16.7 | 12.7 | 2.0 | 10.2 | -8.3 | 9.8 |
| 17 | 10 | 14 | 11 | 47 | 17 | 19 | 31 | 14 | 51 | 76 | 78 | |
Interest Expense Interest ExpenseCr | 84 | 86 | 99 | 92 | 80 | 70 | 50 | 41 | 98 | 42 | 27 | 22 |
Depreciation DepreciationCr | 15 | 15 | 15 | 15 | 17 | 12 | 10 | 12 | 14 | 14 | 16 | 16 |
PBT PBTCr | 116 | 147 | 203 | 151 | 184 | -3 | 145 | 168 | -71 | 171 | -28 | 194 |
| 53 | 62 | 49 | 52 | 84 | 1 | 51 | 55 | -3 | 62 | 10 | 68 | |
PAT PATCr | 62 | 85 | 154 | 99 | 100 | -4 | 93 | 113 | -67 | 109 | -38 | 125 |
Growth PAT Growth% | -38.9 | 36.3 | 80.9 | -35.3 | 0.3 | -103.8 | 2,531.0 | 21.5 | -159.5 | 262.0 | -134.8 | 45.8 |
NPM NPM% | 8.3 | 8.8 | 10.9 | 11.4 | 8.8 | -0.6 | 8.3 | 7.6 | -4.9 | 6.4 | -5.2 | 8.0 |
| 7.8 | 11.5 | 16.0 | 9.9 | 9.6 | -0.7 | 10.4 | 13.5 | -9.1 | 14.0 | -4.5 | 14.0 |
| 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 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 89 |
Reserves ReservesCr | 707 | 800 | 908 | 764 | 829 | 818 | 883 | 791 | 677 | 754 | 1,118 |
| 1,020 | 1,429 | 995 | 2,260 | 2,286 | 2,511 | 2,663 | 2,689 | 3,833 | 4,415 | 6,312 | |
| 671 | 314 | 481 | 524 | 524 | 496 | 340 | 467 | 354 | 38 | 41 | |
| 2,778 | 2,873 | 2,668 | 3,630 | 3,730 | 3,901 | 3,970 | 4,032 | 4,941 | 5,291 | 7,557 | |
| 2,466 | 2,436 | 2,258 | 3,085 | 3,006 | 3,163 | 3,305 | 3,459 | 4,270 | 4,548 | 6,885 | |
| 313 | 437 | 410 | 545 | 723 | 738 | 665 | 573 | 671 | 743 | 673 | |
| 2,778 | 2,873 | 2,668 | 3,630 | 3,730 | 3,901 | 3,970 | 4,032 | 4,941 | 5,291 | 7,557 |
| 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 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 89 |
Reserves ReservesCr | 707 | 800 | 908 | 764 | 829 | 818 | 883 | 791 | 677 | 754 | 1,118 |
| 1,020 | 1,429 | 995 | 2,260 | 2,286 | 2,511 | 2,663 | 2,689 | 3,833 | 4,415 | 6,312 | |
| 671 | 314 | 481 | 524 | 524 | 496 | 340 | 467 | 354 | 38 | 41 | |
| 2,778 | 2,873 | 2,668 | 3,630 | 3,730 | 3,901 | 3,970 | 4,032 | 4,941 | 5,291 | 7,557 | |
| 2,466 | 2,436 | 2,258 | 3,085 | 3,006 | 3,163 | 3,305 | 3,459 | 4,270 | 4,548 | 6,885 | |
| 313 | 437 | 410 | 545 | 723 | 738 | 665 | 573 | 671 | 743 | 673 | |
| 2,778 | 2,873 | 2,668 | 3,630 | 3,730 | 3,901 | 3,970 | 4,032 | 4,941 | 5,291 | 7,557 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 143 | 230 | 67 | 335 | 324 | 355 | 198 | -111 | 282 | 217 | |
| -137 | 38 | 38 | 16 | -69 | -155 | -115 | -59 | -134 | -241 | -474 | |
| 119 | -171 | -254 | -119 | -227 | -137 | -206 | -59 | 319 | -160 | 278 | |
Net Cash Flow Net Cash FlowCr | 18 | 10 | 13 | -36 | 39 | 32 | 34 | 79 | 74 | -119 | 21 |
Free Cash Flow Free Cash FlowCr | 38 | 143 | 232 | 68 | 266 | 212 | 330 | 179 | -153 | 225 | 188 |
CFO To PAT CFO To PAT% | 58.5 | 168.0 | 149.6 | 67.8 | 335.9 | -8,432.0 | 380.2 | 174.3 | 164.5 | 257.8 | -569.9 |
CFO To EBITDA CFO To EBITDA% | 18.4 | 59.9 | 76.0 | 27.3 | 143.4 | 519.0 | 190.6 | 104.5 | -401.6 | 160.3 | -355.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 143 | 230 | 67 | 335 | 324 | 355 | 198 | -111 | 282 | 217 | |
| -137 | 38 | 38 | 16 | -69 | -155 | -115 | -59 | -134 | -241 | -474 | |
| 119 | -171 | -254 | -119 | -227 | -137 | -206 | -59 | 319 | -160 | 278 | |
Net Cash Flow Net Cash FlowCr | 18 | 10 | 13 | -36 | 39 | 32 | 34 | 79 | 74 | -119 | 21 |
Free Cash Flow Free Cash FlowCr | 38 | 143 | 232 | 68 | 266 | 212 | 330 | 179 | -153 | 225 | 188 |
CFO To PAT CFO To PAT% | 58.5 | 168.0 | 149.6 | 67.8 | 335.9 | -8,432.0 | 380.2 | 174.3 | 164.5 | 257.8 | -569.9 |
CFO To EBITDA CFO To EBITDA% | 18.4 | 59.9 | 76.0 | 27.3 | 143.4 | 519.0 | 190.6 | 104.5 | -401.6 | 160.3 | -355.0 |
| 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 | 785 | 1,376 | 2,246 | 1,903 | 894 | 1,716 | 2,146 | 1,890 | 3,511 | 2,460 | 2,627 | 3,902 |
Price To Earnings Price To Earnings | 13.3 | 15.8 | 18.5 | 25.2 | 12.3 | 27.0 | 18.2 | 23.1 | 31.3 | |||
Price To Sales Price To Sales | 1.0 | 1.4 | 1.6 | 2.2 | 0.8 | 2.5 | 1.9 | 1.3 | 2.6 | 1.4 | 3.6 | 2.5 |
Price To Book Price To Book | 1.0 | 1.6 | 2.3 | 2.3 | 1.0 | 1.9 | 2.2 | 2.2 | 4.7 | 3.0 | 2.2 | 3.2 |
EV To EBITDA EV To EBITDA | 7.2 | 6.8 | 8.6 | 9.7 | 5.7 | 35.8 | 12.9 | 11.1 | 152.6 | 18.0 | -54.0 | 29.4 |
GPM GPM% | 43.2 | 36.0 | 30.5 | 46.5 | 34.1 | 26.6 | 29.4 | 25.3 | 19.9 | 23.0 | 25.2 | 25.2 |
OPM OPM% | 26.3 | 24.7 | 21.6 | 28.4 | 20.7 | 9.0 | 16.7 | 12.7 | 2.0 | 10.2 | -8.3 | 9.8 |
NPM NPM% | 8.3 | 8.8 | 10.9 | 11.4 | 8.8 | -0.6 | 8.3 | 7.6 | -4.9 | 6.4 | -5.2 | 8.0 |
ROCE ROCE% | 13.3 | 19.5 | 20.7 | 17.4 | 18.3 | 4.3 | 13.0 | 14.6 | 1.4 | 10.8 | -0.1 | -0.1 |
ROE ROE% | 8.0 | 9.7 | 15.6 | 11.8 | 11.0 | -0.4 | 9.7 | 13.1 | -9.0 | 13.2 | -3.2 | -3.2 |
ROA ROA% | 2.2 | 3.0 | 5.8 | 2.7 | 2.7 | -0.1 | 2.4 | 2.8 | -1.4 | 2.1 | -0.5 | -0.5 |
| 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 | 785 | 1,376 | 2,246 | 1,903 | 894 | 1,716 | 2,146 | 1,890 | 3,511 | 2,460 | 2,627 | 3,902 |
Price To Earnings Price To Earnings | 13.3 | 15.8 | 18.5 | 25.2 | 12.3 | 27.0 | 18.2 | 23.1 | 31.3 | |||
Price To Sales Price To Sales | 1.0 | 1.4 | 1.6 | 2.2 | 0.8 | 2.5 | 1.9 | 1.3 | 2.6 | 1.4 | 3.6 | 2.5 |
Price To Book Price To Book | 1.0 | 1.6 | 2.3 | 2.3 | 1.0 | 1.9 | 2.2 | 2.2 | 4.7 | 3.0 | 2.2 | 3.2 |
EV To EBITDA EV To EBITDA | 7.2 | 6.8 | 8.6 | 9.7 | 5.7 | 35.8 | 12.9 | 11.1 | 152.6 | 18.0 | -54.0 | 29.4 |
GPM GPM% | 43.2 | 36.0 | 30.5 | 46.5 | 34.1 | 26.6 | 29.4 | 25.3 | 19.9 | 23.0 | 25.2 | 25.2 |
OPM OPM% | 26.3 | 24.7 | 21.6 | 28.4 | 20.7 | 9.0 | 16.7 | 12.7 | 2.0 | 10.2 | -8.3 | 9.8 |
NPM NPM% | 8.3 | 8.8 | 10.9 | 11.4 | 8.8 | -0.6 | 8.3 | 7.6 | -4.9 | 6.4 | -5.2 | 8.0 |
ROCE ROCE% | 13.3 | 19.5 | 20.7 | 17.4 | 18.3 | 4.3 | 13.0 | 14.6 | 1.4 | 10.8 | -0.1 | -0.1 |
ROE ROE% | 8.0 | 9.7 | 15.6 | 11.8 | 11.0 | -0.4 | 9.7 | 13.1 | -9.0 | 13.2 | -3.2 | -3.2 |
ROA ROA% | 2.2 | 3.0 | 5.8 | 2.7 | 2.7 | -0.1 | 2.4 | 2.8 | -1.4 | 2.1 | -0.5 | -0.5 |
Documents — Kolte Patil Developers Ltd
Concall Transcript Summaries — Kolte Patil Developers Ltd