| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 215 | 242 | 297 | 342 | 230 | 242 | 294 | 183 | 149 | 153 | 146 | 218 | |
Growth YoY Revenue Growth YoY% | -46.4 | -47.1 | -56.4 | -33.0 | 7.0 | 0.2 | -1.0 | -46.5 | -35.4 | -36.7 | -50.5 | 19.4 |
| 150 | 139 | 247 | 258 | 203 | 136 | 187 | 142 | 112 | 121 | 127 | 147 | |
| 65 | 103 | 50 | 84 | 28 | 107 | 106 | 41 | 37 | 33 | 19 | 72 | |
OPM OPM% | 30.2 | 42.5 | 16.7 | 24.4 | 12.0 | 44.0 | 36.2 | 22.2 | 24.6 | 21.4 | 13.0 | 32.8 |
| 27 | 31 | 42 | 36 | 41 | -13 | 37 | 45 | 46 | 45 | 42 | 22 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 12 | 4 | 3 | 3 | 5 | 3 | 2 | 2 | 3 | 5 |
Depreciation DepreciationCr | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 3 |
PBT PBTCr | 83 | 123 | 77 | 113 | 63 | 89 | 136 | 80 | 78 | 72 | 55 | 85 |
| 18 | 37 | 13 | 29 | 16 | 5 | 38 | 22 | 18 | 20 | 14 | 22 | |
| 65 | 87 | 65 | 84 | 47 | 84 | 97 | 58 | 60 | 52 | 41 | 63 | |
Growth YoY PAT Growth YoY% | 3.3 | -4.5 | -29.4 | -3.1 | -27.4 | -2.9 | 50.3 | -30.9 | 27.0 | -38.6 | -57.8 | 7.6 |
NPM NPM% | 30.3 | 35.8 | 21.8 | 24.7 | 20.5 | 34.7 | 33.1 | 31.9 | 40.3 | 33.7 | 28.2 | 28.7 |
| 1.9 | 2.2 | 1.8 | 2.1 | 1.2 | 2.3 | 2.0 | 1.5 | 1.4 | 1.2 | 1.1 | 1.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 215 | 242 | 297 | 342 | 230 | 242 | 294 | 183 | 149 | 153 | 146 | 218 | |
Growth YoY Revenue Growth YoY% | -46.4 | -47.1 | -56.4 | -33.0 | 7.0 | 0.2 | -1.0 | -46.5 | -35.4 | -36.7 | -50.5 | 19.4 |
| 150 | 139 | 247 | 258 | 203 | 136 | 187 | 142 | 112 | 121 | 127 | 147 | |
| 65 | 103 | 50 | 84 | 28 | 107 | 106 | 41 | 37 | 33 | 19 | 72 | |
OPM OPM% | 30.2 | 42.5 | 16.7 | 24.4 | 12.0 | 44.0 | 36.2 | 22.2 | 24.6 | 21.4 | 13.0 | 32.8 |
| 27 | 31 | 42 | 36 | 41 | -13 | 37 | 45 | 46 | 45 | 42 | 22 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 12 | 4 | 3 | 3 | 5 | 3 | 2 | 2 | 3 | 5 |
Depreciation DepreciationCr | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 3 |
PBT PBTCr | 83 | 123 | 77 | 113 | 63 | 89 | 136 | 80 | 78 | 72 | 55 | 85 |
| 18 | 37 | 13 | 29 | 16 | 5 | 38 | 22 | 18 | 20 | 14 | 22 | |
| 65 | 87 | 65 | 84 | 47 | 84 | 97 | 58 | 60 | 52 | 41 | 63 | |
Growth YoY PAT Growth YoY% | 3.3 | -4.5 | -29.4 | -3.1 | -27.4 | -2.9 | 50.3 | -30.9 | 27.0 | -38.6 | -57.8 | 7.6 |
NPM NPM% | 30.3 | 35.8 | 21.8 | 24.7 | 20.5 | 34.7 | 33.1 | 31.9 | 40.3 | 33.7 | 28.2 | 28.7 |
| 1.9 | 2.2 | 1.8 | 2.1 | 1.2 | 2.3 | 2.0 | 1.5 | 1.4 | 1.2 | 1.1 | 1.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 226 | 452 | 652 | 371 | 267 | 427 | 961 | 1,890 | 1,263 | 1,108 | 630 | 666 |
Growth Revenue Growth% | -17.6 | 99.5 | 44.3 | -43.0 | -28.1 | 60.0 | 125.1 | 96.6 | -33.2 | -12.3 | -43.1 | -29.9 |
| 191 | 346 | 452 | 272 | 270 | 331 | 714 | 1,476 | 937 | 784 | 502 | 506 | |
| 35 | 106 | 199 | 100 | -3 | 97 | 247 | 414 | 326 | 324 | 129 | 160 | |
OPM OPM% | 15.4 | 23.4 | 30.6 | 26.9 | -1.0 | 22.6 | 25.7 | 21.9 | 25.8 | 29.3 | 20.4 | 24.0 |
| 33 | 53 | 43 | 47 | 32 | 26 | 202 | 53 | 116 | 100 | 179 | 155 | |
Interest Expense Interest ExpenseCr | 21 | 39 | 56 | 53 | 57 | 58 | 62 | 58 | 35 | 15 | 10 | 12 |
Depreciation DepreciationCr | 8 | 8 | 8 | 7 | 7 | 9 | 9 | 11 | 10 | 8 | 12 | 13 |
PBT PBTCr | 39 | 112 | 179 | 85 | -34 | 55 | 379 | 397 | 397 | 401 | 285 | 290 |
| 23 | 47 | 70 | 43 | -22 | 22 | 80 | 108 | 94 | 88 | 74 | 74 | |
PAT PATCr | 15 | 66 | 109 | 43 | -12 | 33 | 299 | 289 | 303 | 313 | 211 | 215 |
Growth PAT Growth% | -68.5 | 326.8 | 66.6 | -61.0 | -128.7 | 372.7 | 795.3 | -3.2 | 5.0 | 3.1 | -32.5 | -24.9 |
NPM NPM% | 6.8 | 14.5 | 16.8 | 11.5 | -4.6 | 7.8 | 31.1 | 15.3 | 24.0 | 28.2 | 33.5 | 32.4 |
| 0.5 | 1.4 | 1.8 | 1.1 | -0.2 | 0.9 | 5.8 | 7.0 | 8.1 | 7.6 | 5.1 | 5.4 |
| 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 | 226 | 452 | 652 | 371 | 267 | 427 | 961 | 1,890 | 1,263 | 1,108 | 630 | 666 |
Growth Revenue Growth% | -17.6 | 99.5 | 44.3 | -43.0 | -28.1 | 60.0 | 125.1 | 96.6 | -33.2 | -12.3 | -43.1 | -29.9 |
| 191 | 346 | 452 | 272 | 270 | 331 | 714 | 1,476 | 937 | 784 | 502 | 506 | |
| 35 | 106 | 199 | 100 | -3 | 97 | 247 | 414 | 326 | 324 | 129 | 160 | |
OPM OPM% | 15.4 | 23.4 | 30.6 | 26.9 | -1.0 | 22.6 | 25.7 | 21.9 | 25.8 | 29.3 | 20.4 | 24.0 |
| 33 | 53 | 43 | 47 | 32 | 26 | 202 | 53 | 116 | 100 | 179 | 155 | |
Interest Expense Interest ExpenseCr | 21 | 39 | 56 | 53 | 57 | 58 | 62 | 58 | 35 | 15 | 10 | 12 |
Depreciation DepreciationCr | 8 | 8 | 8 | 7 | 7 | 9 | 9 | 11 | 10 | 8 | 12 | 13 |
PBT PBTCr | 39 | 112 | 179 | 85 | -34 | 55 | 379 | 397 | 397 | 401 | 285 | 290 |
| 23 | 47 | 70 | 43 | -22 | 22 | 80 | 108 | 94 | 88 | 74 | 74 | |
PAT PATCr | 15 | 66 | 109 | 43 | -12 | 33 | 299 | 289 | 303 | 313 | 211 | 215 |
Growth PAT Growth% | -68.5 | 326.8 | 66.6 | -61.0 | -128.7 | 372.7 | 795.3 | -3.2 | 5.0 | 3.1 | -32.5 | -24.9 |
NPM NPM% | 6.8 | 14.5 | 16.8 | 11.5 | -4.6 | 7.8 | 31.1 | 15.3 | 24.0 | 28.2 | 33.5 | 32.4 |
| 0.5 | 1.4 | 1.8 | 1.1 | -0.2 | 0.9 | 5.8 | 7.0 | 8.1 | 7.6 | 5.1 | 5.4 |
| 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 | 50 | 50 | 50 | 50 | 50 | 50 | 74 | 74 | 74 | 75 | 81 |
Reserves ReservesCr | 552 | 605 | 639 | 644 | 620 | 625 | 785 | 1,015 | 1,253 | 1,568 | 2,186 |
| 151 | 241 | 185 | 203 | 239 | 433 | 398 | 608 | 551 | 317 | 422 | |
| 246 | 260 | 404 | 407 | 370 | 329 | 389 | 28 | 86 | 16 | 42 | |
| 1,024 | 1,198 | 1,351 | 1,347 | 1,298 | 1,456 | 1,717 | 1,781 | 2,155 | 2,177 | 2,778 | |
| 610 | 814 | 811 | 769 | 864 | 1,118 | 1,409 | 1,397 | 1,886 | 1,900 | 2,344 | |
| 414 | 385 | 540 | 578 | 434 | 339 | 308 | 384 | 268 | 277 | 434 | |
| 1,024 | 1,198 | 1,351 | 1,347 | 1,298 | 1,456 | 1,717 | 1,781 | 2,155 | 2,177 | 2,778 |
| 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 | 50 | 50 | 50 | 50 | 50 | 50 | 74 | 74 | 74 | 75 | 81 |
Reserves ReservesCr | 552 | 605 | 639 | 644 | 620 | 625 | 785 | 1,015 | 1,253 | 1,568 | 2,186 |
| 151 | 241 | 185 | 203 | 239 | 433 | 398 | 608 | 551 | 317 | 422 | |
| 246 | 260 | 404 | 407 | 370 | 329 | 389 | 28 | 86 | 16 | 42 | |
| 1,024 | 1,198 | 1,351 | 1,347 | 1,298 | 1,456 | 1,717 | 1,781 | 2,155 | 2,177 | 2,778 | |
| 610 | 814 | 811 | 769 | 864 | 1,118 | 1,409 | 1,397 | 1,886 | 1,900 | 2,344 | |
| 414 | 385 | 540 | 578 | 434 | 339 | 308 | 384 | 268 | 277 | 434 | |
| 1,024 | 1,198 | 1,351 | 1,347 | 1,298 | 1,456 | 1,717 | 1,781 | 2,155 | 2,177 | 2,778 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -169 | 94 | -169 | 16 | 88 | 78 | 187 | 448 | 573 | 133 | -50 | |
| -4 | -59 | 87 | 119 | 84 | -84 | 28 | -102 | -397 | -115 | -323 | |
| 118 | -17 | 44 | -129 | -137 | 20 | -91 | -458 | -28 | -116 | 306 | |
Net Cash Flow Net Cash FlowCr | -55 | 18 | -39 | 6 | 35 | 14 | 123 | -111 | 148 | -98 | -67 |
Free Cash Flow Free Cash FlowCr | -179 | 83 | -172 | -4 | 93 | 107 | 191 | 441 | 579 | 130 | -55 |
CFO To PAT CFO To PAT% | -1,101.3 | 143.3 | -155.2 | 37.9 | -720.1 | 234.8 | 62.6 | 155.1 | 188.8 | 42.5 | -23.6 |
CFO To EBITDA CFO To EBITDA% | -483.3 | 88.7 | -85.0 | 16.2 | -3,242.1 | 81.1 | 75.5 | 108.2 | 175.4 | 41.0 | -38.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -169 | 94 | -169 | 16 | 88 | 78 | 187 | 448 | 573 | 133 | -50 | |
| -4 | -59 | 87 | 119 | 84 | -84 | 28 | -102 | -397 | -115 | -323 | |
| 118 | -17 | 44 | -129 | -137 | 20 | -91 | -458 | -28 | -116 | 306 | |
Net Cash Flow Net Cash FlowCr | -55 | 18 | -39 | 6 | 35 | 14 | 123 | -111 | 148 | -98 | -67 |
Free Cash Flow Free Cash FlowCr | -179 | 83 | -172 | -4 | 93 | 107 | 191 | 441 | 579 | 130 | -55 |
CFO To PAT CFO To PAT% | -1,101.3 | 143.3 | -155.2 | 37.9 | -720.1 | 234.8 | 62.6 | 155.1 | 188.8 | 42.5 | -23.6 |
CFO To EBITDA CFO To EBITDA% | -483.3 | 88.7 | -85.0 | 16.2 | -3,242.1 | 81.1 | 75.5 | 108.2 | 175.4 | 41.0 | -38.6 |
| 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 | 985 | 1,158 | 1,239 | 1,006 | 415 | 1,032 | 3,868 | 2,528 | 7,585 | 5,584 | 3,177 | 4,970 |
Price To Earnings Price To Earnings | 56.1 | 21.9 | 18.6 | 24.1 | 32.3 | 17.9 | 9.8 | 25.3 | 19.8 | 15.8 | 22.9 | |
Price To Sales Price To Sales | 4.3 | 2.6 | 1.9 | 2.7 | 1.6 | 2.4 | 4.0 | 1.3 | 6.0 | 5.0 | 5.0 | 7.5 |
Price To Book Price To Book | 1.6 | 1.8 | 1.8 | 1.4 | 0.6 | 1.5 | 4.5 | 2.3 | 5.7 | 3.4 | 1.4 | 2.2 |
EV To EBITDA EV To EBITDA | 32.9 | 12.0 | 7.7 | 13.2 | -247.2 | 13.7 | 16.4 | 5.9 | 22.0 | 16.0 | 21.8 | 29.4 |
GPM GPM% | 37.6 | 38.4 | 45.0 | 46.9 | 26.2 | 37.8 | 40.2 | 32.5 | 45.3 | 50.1 | 51.5 | 51.5 |
OPM OPM% | 15.4 | 23.4 | 30.6 | 26.9 | -1.0 | 22.6 | 25.7 | 21.9 | 25.8 | 29.3 | 20.4 | 24.0 |
NPM NPM% | 6.8 | 14.5 | 16.8 | 11.5 | -4.6 | 7.8 | 31.1 | 15.3 | 24.0 | 28.2 | 33.5 | 32.4 |
ROCE ROCE% | 6.8 | 15.9 | 20.8 | 12.1 | 2.1 | 9.6 | 31.1 | 35.2 | 29.6 | 24.7 | 12.7 | 12.7 |
ROE ROE% | 2.5 | 10.0 | 15.9 | 6.1 | -1.8 | 4.9 | 34.7 | 26.5 | 22.9 | 19.0 | 9.3 | 9.3 |
ROA ROA% | 1.5 | 5.5 | 8.1 | 3.2 | -0.9 | 2.3 | 17.4 | 16.2 | 14.1 | 14.4 | 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 | 985 | 1,158 | 1,239 | 1,006 | 415 | 1,032 | 3,868 | 2,528 | 7,585 | 5,584 | 3,177 | 4,970 |
Price To Earnings Price To Earnings | 56.1 | 21.9 | 18.6 | 24.1 | 32.3 | 17.9 | 9.8 | 25.3 | 19.8 | 15.8 | 22.9 | |
Price To Sales Price To Sales | 4.3 | 2.6 | 1.9 | 2.7 | 1.6 | 2.4 | 4.0 | 1.3 | 6.0 | 5.0 | 5.0 | 7.5 |
Price To Book Price To Book | 1.6 | 1.8 | 1.8 | 1.4 | 0.6 | 1.5 | 4.5 | 2.3 | 5.7 | 3.4 | 1.4 | 2.2 |
EV To EBITDA EV To EBITDA | 32.9 | 12.0 | 7.7 | 13.2 | -247.2 | 13.7 | 16.4 | 5.9 | 22.0 | 16.0 | 21.8 | 29.4 |
GPM GPM% | 37.6 | 38.4 | 45.0 | 46.9 | 26.2 | 37.8 | 40.2 | 32.5 | 45.3 | 50.1 | 51.5 | 51.5 |
OPM OPM% | 15.4 | 23.4 | 30.6 | 26.9 | -1.0 | 22.6 | 25.7 | 21.9 | 25.8 | 29.3 | 20.4 | 24.0 |
NPM NPM% | 6.8 | 14.5 | 16.8 | 11.5 | -4.6 | 7.8 | 31.1 | 15.3 | 24.0 | 28.2 | 33.5 | 32.4 |
ROCE ROCE% | 6.8 | 15.9 | 20.8 | 12.1 | 2.1 | 9.6 | 31.1 | 35.2 | 29.6 | 24.7 | 12.7 | 12.7 |
ROE ROE% | 2.5 | 10.0 | 15.9 | 6.1 | -1.8 | 4.9 | 34.7 | 26.5 | 22.9 | 19.0 | 9.3 | 9.3 |
ROA ROA% | 1.5 | 5.5 | 8.1 | 3.2 | -0.9 | 2.3 | 17.4 | 16.2 | 14.1 | 14.4 | 7.6 | 7.6 |
Documents — Man Infraconstruction Ltd
Concall Transcript Summaries — Man Infraconstruction Ltd