| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 82 | 14 | 188 | 8 | 167 | 9 | 32 | 18 | 459 | 670 | 962 | |
Growth YoY Revenue Growth YoY% | -74.5 | -56.1 | -94.4 | 91.9 | -57.2 | 104.0 | -35.3 | -83.0 | 130.8 | 174.5 | 7,147.0 | 2,909.5 |
| 53 | 121 | 68 | 230 | 55 | 193 | 64 | 87 | 70 | 429 | 714 | 868 | |
| -35 | -39 | -54 | -42 | -48 | -25 | -55 | -55 | -52 | 30 | -44 | 94 | |
OPM OPM% | -196.4 | -47.5 | -378.6 | -22.1 | -626.9 | -15.2 | -597.2 | -172.1 | -298.8 | 6.5 | -6.5 | 9.8 |
| 9 | 82 | 119 | 55 | 45 | 28 | 149 | 107 | 112 | 107 | 137 | 24 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 3 | 6 | 7 | 4 | 2 | 4 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 7 | 6 | 6 | 5 |
PBT PBTCr | -30 | 39 | 59 | 3 | -14 | -5 | 87 | 42 | 51 | 129 | 84 | 111 |
| -11 | -11 | -13 | -10 | 0 | 17 | 1 | -10 | 3 | 21 | -6 | 25 | |
| -19 | 50 | 71 | 13 | -14 | -22 | 85 | 51 | 48 | 109 | 90 | 86 | |
Growth YoY PAT Growth YoY% | -152.1 | 46.7 | 13,137.0 | 398.4 | 26.0 | -144.9 | 19.0 | 302.4 | 442.0 | 584.6 | 5.9 | 66.9 |
NPM NPM% | -106.5 | 61.0 | 500.2 | 6.8 | -184.1 | -13.4 | 920.9 | 160.3 | 272.8 | 23.7 | 13.5 | 8.9 |
| -1.1 | 3.0 | 4.2 | 0.8 | -0.8 | -1.3 | 5.0 | 2.9 | 2.5 | 5.4 | 4.4 | 4.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 82 | 14 | 188 | 8 | 167 | 9 | 32 | 18 | 459 | 670 | 962 | |
Growth YoY Revenue Growth YoY% | -74.5 | -56.1 | -94.4 | 91.9 | -57.2 | 104.0 | -35.3 | -83.0 | 130.8 | 174.5 | 7,147.0 | 2,909.5 |
| 53 | 121 | 68 | 230 | 55 | 193 | 64 | 87 | 70 | 429 | 714 | 868 | |
| -35 | -39 | -54 | -42 | -48 | -25 | -55 | -55 | -52 | 30 | -44 | 94 | |
OPM OPM% | -196.4 | -47.5 | -378.6 | -22.1 | -626.9 | -15.2 | -597.2 | -172.1 | -298.8 | 6.5 | -6.5 | 9.8 |
| 9 | 82 | 119 | 55 | 45 | 28 | 149 | 107 | 112 | 107 | 137 | 24 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 3 | 6 | 7 | 4 | 2 | 4 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 7 | 6 | 6 | 5 |
PBT PBTCr | -30 | 39 | 59 | 3 | -14 | -5 | 87 | 42 | 51 | 129 | 84 | 111 |
| -11 | -11 | -13 | -10 | 0 | 17 | 1 | -10 | 3 | 21 | -6 | 25 | |
| -19 | 50 | 71 | 13 | -14 | -22 | 85 | 51 | 48 | 109 | 90 | 86 | |
Growth YoY PAT Growth YoY% | -152.1 | 46.7 | 13,137.0 | 398.4 | 26.0 | -144.9 | 19.0 | 302.4 | 442.0 | 584.6 | 5.9 | 66.9 |
NPM NPM% | -106.5 | 61.0 | 500.2 | 6.8 | -184.1 | -13.4 | 920.9 | 160.3 | 272.8 | 23.7 | 13.5 | 8.9 |
| -1.1 | 3.0 | 4.2 | 0.8 | -0.8 | -1.3 | 5.0 | 2.9 | 2.5 | 5.4 | 4.4 | 4.0 |
| 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 | 593 | 762 | 566 | 593 | 611 | 166 | 394 | 607 | 212 | 372 | 1,178 | 2,108 |
Growth Revenue Growth% | -45.4 | 28.5 | -25.7 | 4.7 | 3.0 | -72.8 | 136.7 | 54.1 | -65.0 | 75.5 | 216.5 | 875.7 |
| 508 | 712 | 509 | 567 | 668 | 260 | 483 | 717 | 383 | 542 | 1,300 | 2,081 | |
| 86 | 50 | 57 | 26 | -57 | -94 | -89 | -110 | -171 | -170 | -122 | 28 | |
OPM OPM% | 14.4 | 6.6 | 10.1 | 4.4 | -9.3 | -56.3 | -22.7 | -18.1 | -80.7 | -45.6 | -10.3 | 1.3 |
| 92 | 113 | 123 | 134 | -124 | 34 | 202 | 239 | 247 | 278 | 462 | 380 | |
Interest Expense Interest ExpenseCr | 36 | 20 | 41 | 12 | 8 | 11 | 7 | 11 | 7 | 19 | 11 | 9 |
Depreciation DepreciationCr | 4 | 5 | 4 | 4 | 8 | 7 | 7 | 12 | 14 | 18 | 24 | 23 |
PBT PBTCr | 138 | 139 | 135 | 143 | -196 | -78 | 99 | 106 | 54 | 71 | 306 | 375 |
| 43 | 33 | 31 | 25 | -2 | -6 | -62 | 3 | -44 | 9 | 8 | 43 | |
PAT PATCr | 95 | 106 | 103 | 119 | -195 | -71 | 162 | 103 | 98 | 61 | 298 | 332 |
Growth PAT Growth% | -66.6 | 11.9 | -2.4 | 14.8 | -263.9 | 63.3 | 326.3 | -36.4 | -4.4 | -37.6 | 386.0 | 232.9 |
NPM NPM% | 15.9 | 13.9 | 18.3 | 20.0 | -31.8 | -43.0 | 41.1 | 16.9 | 46.4 | 16.5 | 25.3 | 15.8 |
| 6.4 | 7.1 | 6.1 | 7.1 | -11.5 | -4.3 | 9.6 | 6.0 | 5.8 | 3.3 | 14.6 | 16.3 |
| 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 | 593 | 762 | 566 | 593 | 611 | 166 | 394 | 607 | 212 | 372 | 1,178 | 2,108 |
Growth Revenue Growth% | -45.4 | 28.5 | -25.7 | 4.7 | 3.0 | -72.8 | 136.7 | 54.1 | -65.0 | 75.5 | 216.5 | 875.7 |
| 508 | 712 | 509 | 567 | 668 | 260 | 483 | 717 | 383 | 542 | 1,300 | 2,081 | |
| 86 | 50 | 57 | 26 | -57 | -94 | -89 | -110 | -171 | -170 | -122 | 28 | |
OPM OPM% | 14.4 | 6.6 | 10.1 | 4.4 | -9.3 | -56.3 | -22.7 | -18.1 | -80.7 | -45.6 | -10.3 | 1.3 |
| 92 | 113 | 123 | 134 | -124 | 34 | 202 | 239 | 247 | 278 | 462 | 380 | |
Interest Expense Interest ExpenseCr | 36 | 20 | 41 | 12 | 8 | 11 | 7 | 11 | 7 | 19 | 11 | 9 |
Depreciation DepreciationCr | 4 | 5 | 4 | 4 | 8 | 7 | 7 | 12 | 14 | 18 | 24 | 23 |
PBT PBTCr | 138 | 139 | 135 | 143 | -196 | -78 | 99 | 106 | 54 | 71 | 306 | 375 |
| 43 | 33 | 31 | 25 | -2 | -6 | -62 | 3 | -44 | 9 | 8 | 43 | |
PAT PATCr | 95 | 106 | 103 | 119 | -195 | -71 | 162 | 103 | 98 | 61 | 298 | 332 |
Growth PAT Growth% | -66.6 | 11.9 | -2.4 | 14.8 | -263.9 | 63.3 | 326.3 | -36.4 | -4.4 | -37.6 | 386.0 | 232.9 |
NPM NPM% | 15.9 | 13.9 | 18.3 | 20.0 | -31.8 | -43.0 | 41.1 | 16.9 | 46.4 | 16.5 | 25.3 | 15.8 |
| 6.4 | 7.1 | 6.1 | 7.1 | -11.5 | -4.3 | 9.6 | 6.0 | 5.8 | 3.3 | 14.6 | 16.3 |
| 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 | 41 | 41 | 51 | 51 | 51 | 51 | 155 | 155 | 155 | 155 | 213 |
Reserves ReservesCr | 1,589 | 1,659 | 2,008 | 1,878 | 1,650 | 1,580 | 1,634 | 1,651 | 1,718 | 1,741 | 3,414 |
| 773 | 773 | 789 | 966 | 721 | 817 | 1,131 | 1,791 | 2,417 | 3,591 | 4,644 | |
| 569 | 370 | 105 | 54 | 77 | 82 | 69 | 14 | 659 | 934 | 24 | |
| 3,010 | 2,886 | 2,998 | 2,994 | 2,542 | 2,573 | 3,037 | 3,611 | 4,949 | 6,421 | 8,295 | |
| 2,233 | 2,075 | 2,113 | 2,148 | 1,806 | 1,836 | 2,137 | 2,718 | 3,910 | 5,168 | 6,623 | |
| 777 | 811 | 885 | 846 | 736 | 737 | 901 | 892 | 1,039 | 1,253 | 1,672 | |
| 3,010 | 2,886 | 2,998 | 2,994 | 2,542 | 2,573 | 3,037 | 3,611 | 4,949 | 6,421 | 8,295 |
| 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 | 41 | 41 | 51 | 51 | 51 | 51 | 155 | 155 | 155 | 155 | 213 |
Reserves ReservesCr | 1,589 | 1,659 | 2,008 | 1,878 | 1,650 | 1,580 | 1,634 | 1,651 | 1,718 | 1,741 | 3,414 |
| 773 | 773 | 789 | 966 | 721 | 817 | 1,131 | 1,791 | 2,417 | 3,591 | 4,644 | |
| 569 | 370 | 105 | 54 | 77 | 82 | 69 | 14 | 659 | 934 | 24 | |
| 3,010 | 2,886 | 2,998 | 2,994 | 2,542 | 2,573 | 3,037 | 3,611 | 4,949 | 6,421 | 8,295 | |
| 2,233 | 2,075 | 2,113 | 2,148 | 1,806 | 1,836 | 2,137 | 2,718 | 3,910 | 5,168 | 6,623 | |
| 777 | 811 | 885 | 846 | 736 | 737 | 901 | 892 | 1,039 | 1,253 | 1,672 | |
| 3,010 | 2,886 | 2,998 | 2,994 | 2,542 | 2,573 | 3,037 | 3,611 | 4,949 | 6,421 | 8,295 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -174 | 70 | 194 | 168 | -63 | -68 | -52 | -148 | -661 | -542 | -545 | |
| 106 | 141 | -180 | 288 | 88 | 110 | 123 | 28 | 214 | 273 | -145 | |
| 139 | -255 | -40 | -370 | -67 | -20 | 12 | -27 | 489 | 416 | 531 | |
Net Cash Flow Net Cash FlowCr | 72 | -44 | -25 | 85 | -42 | 23 | 83 | -148 | 42 | 147 | -159 |
Free Cash Flow Free Cash FlowCr | -177 | 58 | 193 | 164 | -66 | -71 | -53 | -162 | -677 | -556 | -563 |
CFO To PAT CFO To PAT% | -183.5 | 65.7 | 188.1 | 141.2 | 32.3 | 95.2 | -32.1 | -144.3 | -672.8 | -883.5 | -182.8 |
CFO To EBITDA CFO To EBITDA% | -202.7 | 138.3 | 338.6 | 648.2 | 110.5 | 72.8 | 58.1 | 134.8 | 386.6 | 319.1 | 448.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -174 | 70 | 194 | 168 | -63 | -68 | -52 | -148 | -661 | -542 | -545 | |
| 106 | 141 | -180 | 288 | 88 | 110 | 123 | 28 | 214 | 273 | -145 | |
| 139 | -255 | -40 | -370 | -67 | -20 | 12 | -27 | 489 | 416 | 531 | |
Net Cash Flow Net Cash FlowCr | 72 | -44 | -25 | 85 | -42 | 23 | 83 | -148 | 42 | 147 | -159 |
Free Cash Flow Free Cash FlowCr | -177 | 58 | 193 | 164 | -66 | -71 | -53 | -162 | -677 | -556 | -563 |
CFO To PAT CFO To PAT% | -183.5 | 65.7 | 188.1 | 141.2 | 32.3 | 95.2 | -32.1 | -144.3 | -672.8 | -883.5 | -182.8 |
CFO To EBITDA CFO To EBITDA% | -202.7 | 138.3 | 338.6 | 648.2 | 110.5 | 72.8 | 58.1 | 134.8 | 386.6 | 319.1 | 448.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,725 | 1,986 | 2,271 | 1,845 | 980 | 2,927 | 6,125 | 5,453 | 9,087 | 4,639 | 6,279 | 7,608 |
Price To Earnings Price To Earnings | 19.5 | 15.5 | 22.5 | 15.4 | 39.6 | 53.7 | 92.5 | 75.7 | 21.1 | 21.8 | ||
Price To Sales Price To Sales | 2.9 | 2.6 | 4.0 | 3.1 | 1.6 | 17.6 | 15.6 | 9.0 | 42.8 | 12.5 | 5.3 | 3.6 |
Price To Book Price To Book | 1.1 | 0.9 | 1.1 | 1.0 | 0.6 | 1.8 | 3.4 | 3.0 | 4.8 | 2.5 | 1.7 | 2.1 |
EV To EBITDA EV To EBITDA | 26.4 | 47.3 | 41.3 | 67.9 | -18.6 | -32.5 | -69.1 | -51.3 | -57.6 | -34.3 | -52.7 | 281.8 |
GPM GPM% | 32.3 | 22.7 | 30.4 | 27.8 | 20.3 | 28.7 | 22.8 | 15.2 | 9.2 | 15.0 | 11.5 | 11.5 |
OPM OPM% | 14.4 | 6.6 | 10.1 | 4.4 | -9.3 | -56.3 | -22.7 | -18.1 | -80.7 | -45.6 | -10.3 | 1.3 |
NPM NPM% | 15.9 | 13.9 | 18.3 | 20.0 | -31.8 | -43.0 | 41.1 | 16.9 | 46.4 | 16.5 | 25.3 | 15.8 |
ROCE ROCE% | 7.6 | 7.3 | 7.7 | 7.3 | -9.9 | -3.6 | 5.1 | 5.6 | 2.2 | 2.7 | 7.4 | 7.4 |
ROE ROE% | 5.8 | 6.2 | 5.0 | 6.2 | -11.4 | -4.4 | 9.0 | 5.7 | 5.3 | 3.2 | 8.2 | 8.2 |
ROA ROA% | 3.1 | 3.7 | 3.5 | 4.0 | -7.7 | -2.8 | 5.3 | 2.9 | 2.0 | 1.0 | 3.6 | 3.6 |
| 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 | 1,725 | 1,986 | 2,271 | 1,845 | 980 | 2,927 | 6,125 | 5,453 | 9,087 | 4,639 | 6,279 | 7,608 |
Price To Earnings Price To Earnings | 19.5 | 15.5 | 22.5 | 15.4 | 39.6 | 53.7 | 92.5 | 75.7 | 21.1 | 21.8 | ||
Price To Sales Price To Sales | 2.9 | 2.6 | 4.0 | 3.1 | 1.6 | 17.6 | 15.6 | 9.0 | 42.8 | 12.5 | 5.3 | 3.6 |
Price To Book Price To Book | 1.1 | 0.9 | 1.1 | 1.0 | 0.6 | 1.8 | 3.4 | 3.0 | 4.8 | 2.5 | 1.7 | 2.1 |
EV To EBITDA EV To EBITDA | 26.4 | 47.3 | 41.3 | 67.9 | -18.6 | -32.5 | -69.1 | -51.3 | -57.6 | -34.3 | -52.7 | 281.8 |
GPM GPM% | 32.3 | 22.7 | 30.4 | 27.8 | 20.3 | 28.7 | 22.8 | 15.2 | 9.2 | 15.0 | 11.5 | 11.5 |
OPM OPM% | 14.4 | 6.6 | 10.1 | 4.4 | -9.3 | -56.3 | -22.7 | -18.1 | -80.7 | -45.6 | -10.3 | 1.3 |
NPM NPM% | 15.9 | 13.9 | 18.3 | 20.0 | -31.8 | -43.0 | 41.1 | 16.9 | 46.4 | 16.5 | 25.3 | 15.8 |
ROCE ROCE% | 7.6 | 7.3 | 7.7 | 7.3 | -9.9 | -3.6 | 5.1 | 5.6 | 2.2 | 2.7 | 7.4 | 7.4 |
ROE ROE% | 5.8 | 6.2 | 5.0 | 6.2 | -11.4 | -4.4 | 9.0 | 5.7 | 5.3 | 3.2 | 8.2 | 8.2 |
ROA ROA% | 3.1 | 3.7 | 3.5 | 4.0 | -7.7 | -2.8 | 5.3 | 2.9 | 2.0 | 1.0 | 3.6 | 3.6 |
Documents — Mahindra Lifespace Developers Ltd
Concall Transcript Summaries — Mahindra Lifespace Developers Ltd