| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,750 | 2,931 | 4,019 | 2,847 | 2,626 | 4,083 | 4,224 | 3,492 | 3,799 | 4,673 | 4,714 | 4,997 | |
Growth YoY Revenue Growth YoY% | -0.9 | 65.2 | 23.4 | 76.0 | 50.1 | 39.3 | 5.1 | 22.7 | 44.7 | 14.4 | 11.6 | 43.1 |
| 1,334 | 2,048 | 2,972 | 2,090 | 1,921 | 2,777 | 3,004 | 2,507 | 2,690 | 3,257 | 3,301 | 3,074 | |
| 416 | 883 | 1,047 | 757 | 705 | 1,306 | 1,221 | 984 | 1,109 | 1,415 | 1,413 | 1,922 | |
OPM OPM% | 23.8 | 30.1 | 26.1 | 26.6 | 26.8 | 32.0 | 28.9 | 28.2 | 29.2 | 30.3 | 30.0 | 38.5 |
| 2 | -84 | 65 | 71 | 58 | 64 | 195 | 133 | 80 | 111 | 129 | 102 | |
Interest Expense Interest ExpenseCr | 123 | 117 | 116 | 117 | 137 | 144 | 152 | 148 | 157 | 185 | 167 | 179 |
Depreciation DepreciationCr | 29 | 33 | 117 | 60 | 67 | 67 | 78 | 66 | 71 | 98 | 111 | 69 |
PBT PBTCr | 265 | 649 | 879 | 651 | 560 | 1,159 | 1,187 | 904 | 961 | 1,243 | 1,264 | 1,776 |
| 62 | 144 | 212 | 175 | 137 | 214 | 264 | 228 | 171 | 285 | 256 | 403 | |
| 203 | 505 | 667 | 476 | 423 | 945 | 923 | 675 | 790 | 958 | 1,008 | 1,373 | |
Growth YoY PAT Growth YoY% | 121.7 | 24.7 | -10.6 | 165.6 | 108.6 | 87.0 | 38.4 | 41.9 | 86.7 | 1.4 | 9.2 | 103.4 |
NPM NPM% | 11.6 | 17.2 | 16.6 | 16.7 | 16.1 | 23.1 | 21.9 | 19.3 | 20.8 | 20.5 | 21.4 | 27.5 |
| 2.1 | 5.2 | 6.8 | 4.8 | 4.3 | 9.5 | 9.3 | 6.8 | 7.9 | 9.6 | 10.1 | 13.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,750 | 2,931 | 4,019 | 2,847 | 2,626 | 4,083 | 4,224 | 3,492 | 3,799 | 4,673 | 4,714 | 4,997 | |
Growth YoY Revenue Growth YoY% | -0.9 | 65.2 | 23.4 | 76.0 | 50.1 | 39.3 | 5.1 | 22.7 | 44.7 | 14.4 | 11.6 | 43.1 |
| 1,334 | 2,048 | 2,972 | 2,090 | 1,921 | 2,777 | 3,004 | 2,507 | 2,690 | 3,257 | 3,301 | 3,074 | |
| 416 | 883 | 1,047 | 757 | 705 | 1,306 | 1,221 | 984 | 1,109 | 1,415 | 1,413 | 1,922 | |
OPM OPM% | 23.8 | 30.1 | 26.1 | 26.6 | 26.8 | 32.0 | 28.9 | 28.2 | 29.2 | 30.3 | 30.0 | 38.5 |
| 2 | -84 | 65 | 71 | 58 | 64 | 195 | 133 | 80 | 111 | 129 | 102 | |
Interest Expense Interest ExpenseCr | 123 | 117 | 116 | 117 | 137 | 144 | 152 | 148 | 157 | 185 | 167 | 179 |
Depreciation DepreciationCr | 29 | 33 | 117 | 60 | 67 | 67 | 78 | 66 | 71 | 98 | 111 | 69 |
PBT PBTCr | 265 | 649 | 879 | 651 | 560 | 1,159 | 1,187 | 904 | 961 | 1,243 | 1,264 | 1,776 |
| 62 | 144 | 212 | 175 | 137 | 214 | 264 | 228 | 171 | 285 | 256 | 403 | |
| 203 | 505 | 667 | 476 | 423 | 945 | 923 | 675 | 790 | 958 | 1,008 | 1,373 | |
Growth YoY PAT Growth YoY% | 121.7 | 24.7 | -10.6 | 165.6 | 108.6 | 87.0 | 38.4 | 41.9 | 86.7 | 1.4 | 9.2 | 103.4 |
NPM NPM% | 11.6 | 17.2 | 16.6 | 16.7 | 16.1 | 23.1 | 21.9 | 19.3 | 20.8 | 20.5 | 21.4 | 27.5 |
| 2.1 | 5.2 | 6.8 | 4.8 | 4.3 | 9.5 | 9.3 | 6.8 | 7.9 | 9.6 | 10.1 | 13.7 |
| 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 | 8,320 | 7,754 | 9,677 | 11,907 | 12,443 | 5,449 | 9,233 | 9,470 | 10,316 | 13,780 | 16,676 | 18,181 |
Growth Revenue Growth% | 32.7 | -6.8 | 24.8 | 23.0 | 4.5 | -56.2 | 69.5 | 2.6 | 8.9 | 33.6 | 21.0 | 26.0 |
| 6,309 | 6,173 | 8,007 | 8,740 | 10,535 | 4,077 | 7,055 | 7,404 | 7,640 | 9,792 | 11,755 | 12,322 | |
| 2,011 | 1,582 | 1,671 | 3,167 | 1,907 | 1,372 | 2,179 | 2,066 | 2,676 | 3,988 | 4,921 | 5,859 | |
OPM OPM% | 24.2 | 20.4 | 17.3 | 26.6 | 15.3 | 25.2 | 23.6 | 21.8 | 25.9 | 28.9 | 29.5 | 32.2 |
| 27 | 332 | 514 | 72 | 119 | -140 | 293 | -1,042 | 36 | 389 | 453 | 422 | |
Interest Expense Interest ExpenseCr | 488 | 466 | 607 | 556 | 730 | 1,126 | 680 | 479 | 480 | 550 | 657 | 688 |
Depreciation DepreciationCr | 393 | 460 | 395 | 194 | 292 | 73 | 75 | 93 | 204 | 272 | 345 | 349 |
PBT PBTCr | 1,157 | 987 | 1,183 | 2,489 | 1,003 | 33 | 1,717 | 453 | 2,028 | 3,556 | 4,371 | 5,244 |
| 458 | 409 | 388 | 845 | 262 | -15 | 508 | -37 | 473 | 789 | 941 | 1,115 | |
PAT PATCr | 699 | 579 | 795 | 1,644 | 742 | 48 | 1,209 | 490 | 1,554 | 2,767 | 3,431 | 4,129 |
Growth PAT Growth% | -7.8 | -17.2 | 37.4 | 106.8 | -54.9 | -93.5 | 2,423.5 | -59.5 | 217.5 | 78.0 | 24.0 | 39.2 |
NPM NPM% | 8.4 | 7.5 | 8.2 | 13.8 | 6.0 | 0.9 | 13.1 | 5.2 | 15.1 | 20.1 | 20.6 | 22.7 |
| 29.2 | 14.4 | 19.8 | 41.3 | 18.4 | 1.0 | 13.1 | 5.0 | 16.0 | 27.8 | 34.3 | 41.3 |
| 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 | 8,320 | 7,754 | 9,677 | 11,907 | 12,443 | 5,449 | 9,233 | 9,470 | 10,316 | 13,780 | 16,676 | 18,181 |
Growth Revenue Growth% | 32.7 | -6.8 | 24.8 | 23.0 | 4.5 | -56.2 | 69.5 | 2.6 | 8.9 | 33.6 | 21.0 | 26.0 |
| 6,309 | 6,173 | 8,007 | 8,740 | 10,535 | 4,077 | 7,055 | 7,404 | 7,640 | 9,792 | 11,755 | 12,322 | |
| 2,011 | 1,582 | 1,671 | 3,167 | 1,907 | 1,372 | 2,179 | 2,066 | 2,676 | 3,988 | 4,921 | 5,859 | |
OPM OPM% | 24.2 | 20.4 | 17.3 | 26.6 | 15.3 | 25.2 | 23.6 | 21.8 | 25.9 | 28.9 | 29.5 | 32.2 |
| 27 | 332 | 514 | 72 | 119 | -140 | 293 | -1,042 | 36 | 389 | 453 | 422 | |
Interest Expense Interest ExpenseCr | 488 | 466 | 607 | 556 | 730 | 1,126 | 680 | 479 | 480 | 550 | 657 | 688 |
Depreciation DepreciationCr | 393 | 460 | 395 | 194 | 292 | 73 | 75 | 93 | 204 | 272 | 345 | 349 |
PBT PBTCr | 1,157 | 987 | 1,183 | 2,489 | 1,003 | 33 | 1,717 | 453 | 2,028 | 3,556 | 4,371 | 5,244 |
| 458 | 409 | 388 | 845 | 262 | -15 | 508 | -37 | 473 | 789 | 941 | 1,115 | |
PAT PATCr | 699 | 579 | 795 | 1,644 | 742 | 48 | 1,209 | 490 | 1,554 | 2,767 | 3,431 | 4,129 |
Growth PAT Growth% | -7.8 | -17.2 | 37.4 | 106.8 | -54.9 | -93.5 | 2,423.5 | -59.5 | 217.5 | 78.0 | 24.0 | 39.2 |
NPM NPM% | 8.4 | 7.5 | 8.2 | 13.8 | 6.0 | 0.9 | 13.1 | 5.2 | 15.1 | 20.1 | 20.6 | 22.7 |
| 29.2 | 14.4 | 19.8 | 41.3 | 18.4 | 1.0 | 13.1 | 5.0 | 16.0 | 27.8 | 34.3 | 41.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 118 | 113 | 396 | 396 | 396 | 396 | 482 | 482 | 995 | 998 | 999 |
Reserves ReservesCr | 3,683 | 4,248 | 4,759 | 3,445 | 4,156 | 4,203 | 11,624 | 12,181 | 16,475 | 19,179 | 22,286 |
| 23,988 | 31,100 | 32,792 | 44,729 | 33,063 | 29,475 | 23,025 | 23,859 | 27,427 | 27,816 | 31,107 | |
| 2,717 | 2,339 | 3,128 | 759 | 2,558 | 4,708 | 3,292 | 2,574 | 2,264 | 1,780 | 4,401 | |
| 30,671 | 37,920 | 41,118 | 49,864 | 40,693 | 39,308 | 38,479 | 39,155 | 47,225 | 49,841 | 58,937 | |
| 25,551 | 34,453 | 37,851 | 46,650 | 33,488 | 32,836 | 33,763 | 35,750 | 44,558 | 46,946 | 54,420 | |
| 5,120 | 3,468 | 3,267 | 3,214 | 7,205 | 6,472 | 4,716 | 3,405 | 2,668 | 2,895 | 4,516 | |
| 30,671 | 37,920 | 41,118 | 49,864 | 40,693 | 39,308 | 38,479 | 39,155 | 47,225 | 49,841 | 58,937 |
| 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 | 118 | 113 | 396 | 396 | 396 | 396 | 482 | 482 | 995 | 998 | 999 |
Reserves ReservesCr | 3,683 | 4,248 | 4,759 | 3,445 | 4,156 | 4,203 | 11,624 | 12,181 | 16,475 | 19,179 | 22,286 |
| 23,988 | 31,100 | 32,792 | 44,729 | 33,063 | 29,475 | 23,025 | 23,859 | 27,427 | 27,816 | 31,107 | |
| 2,717 | 2,339 | 3,128 | 759 | 2,558 | 4,708 | 3,292 | 2,574 | 2,264 | 1,780 | 4,401 | |
| 30,671 | 37,920 | 41,118 | 49,864 | 40,693 | 39,308 | 38,479 | 39,155 | 47,225 | 49,841 | 58,937 | |
| 25,551 | 34,453 | 37,851 | 46,650 | 33,488 | 32,836 | 33,763 | 35,750 | 44,558 | 46,946 | 54,420 | |
| 5,120 | 3,468 | 3,267 | 3,214 | 7,205 | 6,472 | 4,716 | 3,405 | 2,668 | 2,895 | 4,516 | |
| 30,671 | 37,920 | 41,118 | 49,864 | 40,693 | 39,308 | 38,479 | 39,155 | 47,225 | 49,841 | 58,937 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 512 | 696 | 972 | -463 | 3,772 | 2,524 | 1,998 | 2,750 | 2,512 | 1,566 | 959 | |
| -595 | -854 | -813 | -184 | 212 | 420 | 1,139 | 1,778 | -2,947 | -90 | -780 | |
| -53 | 14 | -94 | 736 | -4,188 | -2,835 | -2,888 | -3,706 | 951 | -2,506 | 1,589 | |
Net Cash Flow Net Cash FlowCr | -136 | -144 | 65 | 88 | -205 | 109 | 250 | 822 | 516 | -1,031 | 1,768 |
Free Cash Flow Free Cash FlowCr | 428 | 631 | 930 | -562 | 3,743 | 2,530 | 1,965 | 2,675 | 2,346 | 1,091 | 709 |
CFO To PAT CFO To PAT% | 73.3 | 120.2 | 122.3 | -28.2 | 508.7 | 5,270.3 | 165.3 | 561.8 | 161.7 | 56.6 | 28.0 |
CFO To EBITDA CFO To EBITDA% | 25.5 | 44.0 | 58.2 | -14.6 | 197.8 | 184.0 | 91.7 | 133.1 | 93.9 | 39.3 | 19.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 512 | 696 | 972 | -463 | 3,772 | 2,524 | 1,998 | 2,750 | 2,512 | 1,566 | 959 | |
| -595 | -854 | -813 | -184 | 212 | 420 | 1,139 | 1,778 | -2,947 | -90 | -780 | |
| -53 | 14 | -94 | 736 | -4,188 | -2,835 | -2,888 | -3,706 | 951 | -2,506 | 1,589 | |
Net Cash Flow Net Cash FlowCr | -136 | -144 | 65 | 88 | -205 | 109 | 250 | 822 | 516 | -1,031 | 1,768 |
Free Cash Flow Free Cash FlowCr | 428 | 631 | 930 | -562 | 3,743 | 2,530 | 1,965 | 2,675 | 2,346 | 1,091 | 709 |
CFO To PAT CFO To PAT% | 73.3 | 120.2 | 122.3 | -28.2 | 508.7 | 5,270.3 | 165.3 | 561.8 | 161.7 | 56.6 | 28.0 |
CFO To EBITDA CFO To EBITDA% | 25.5 | 44.0 | 58.2 | -14.6 | 197.8 | 184.0 | 91.7 | 133.1 | 93.9 | 39.3 | 19.5 |
| 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 | 54,184 | 44,835 | 1,12,746 | 1,19,384 | 67,612 | 1,14,324 | ||||||
Price To Earnings Price To Earnings | 45.1 | 92.1 | 72.8 | 43.2 | 19.7 | 27.7 | ||||||
Price To Sales Price To Sales | 5.9 | 4.7 | 10.9 | 8.7 | 4.0 | 6.3 | ||||||
Price To Book Price To Book | 4.6 | 3.7 | 6.6 | 6.0 | 3.0 | 5.0 | ||||||
EV To EBITDA EV To EBITDA | 29.6 | 25.2 | 44.0 | 31.3 | 15.0 | 20.5 | ||||||
GPM GPM% | 37.5 | 33.4 | 31.5 | 38.0 | 23.3 | 33.9 | 34.3 | 36.0 | 39.9 | 40.1 | 41.3 | 41.3 |
OPM OPM% | 24.2 | 20.4 | 17.3 | 26.6 | 15.3 | 25.2 | 23.6 | 21.8 | 25.9 | 28.9 | 29.5 | 32.2 |
NPM NPM% | 8.4 | 7.5 | 8.2 | 13.8 | 6.0 | 0.9 | 13.1 | 5.2 | 15.1 | 20.1 | 20.6 | 22.7 |
ROCE ROCE% | 9.3 | 6.2 | 6.3 | 11.2 | 7.5 | 5.1 | 10.1 | 4.3 | 10.0 | 15.1 | 15.2 | 15.2 |
ROE ROE% | 18.4 | 13.3 | 15.4 | 42.8 | 16.3 | 1.0 | 10.0 | 3.9 | 8.9 | 13.7 | 14.7 | 14.7 |
ROA ROA% | 2.3 | 1.5 | 1.9 | 3.3 | 1.8 | 0.1 | 3.1 | 1.3 | 3.3 | 5.5 | 5.8 | 5.8 |
| 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 | 54,184 | 44,835 | 1,12,746 | 1,19,384 | 67,612 | 1,14,324 | ||||||
Price To Earnings Price To Earnings | 45.1 | 92.1 | 72.8 | 43.2 | 19.7 | 27.7 | ||||||
Price To Sales Price To Sales | 5.9 | 4.7 | 10.9 | 8.7 | 4.0 | 6.3 | ||||||
Price To Book Price To Book | 4.6 | 3.7 | 6.6 | 6.0 | 3.0 | 5.0 | ||||||
EV To EBITDA EV To EBITDA | 29.6 | 25.2 | 44.0 | 31.3 | 15.0 | 20.5 | ||||||
GPM GPM% | 37.5 | 33.4 | 31.5 | 38.0 | 23.3 | 33.9 | 34.3 | 36.0 | 39.9 | 40.1 | 41.3 | 41.3 |
OPM OPM% | 24.2 | 20.4 | 17.3 | 26.6 | 15.3 | 25.2 | 23.6 | 21.8 | 25.9 | 28.9 | 29.5 | 32.2 |
NPM NPM% | 8.4 | 7.5 | 8.2 | 13.8 | 6.0 | 0.9 | 13.1 | 5.2 | 15.1 | 20.1 | 20.6 | 22.7 |
ROCE ROCE% | 9.3 | 6.2 | 6.3 | 11.2 | 7.5 | 5.1 | 10.1 | 4.3 | 10.0 | 15.1 | 15.2 | 15.2 |
ROE ROE% | 18.4 | 13.3 | 15.4 | 42.8 | 16.3 | 1.0 | 10.0 | 3.9 | 8.9 | 13.7 | 14.7 | 14.7 |
ROA ROA% | 2.3 | 1.5 | 1.9 | 3.3 | 1.8 | 0.1 | 3.1 | 1.3 | 3.3 | 5.5 | 5.8 | 5.8 |
Documents — Lodha Developers Ltd
Concall Transcript Summaries — Lodha Developers Ltd