| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 236 | 232 | 241 | 564 | 567 | 587 | 647 | 1,023 | 1,002 | 1,104 | 1,145 | 1,312 | |
Growth YoY Revenue Growth YoY% | 70.8 | 19.4 | 10.4 | 139.0 | 140.3 | 153.2 | 168.9 | 81.5 | 76.7 | 88.3 | 77.0 | 28.3 |
| 58 | 48 | 52 | 107 | 109 | 80 | 90 | 189 | 202 | 178 | 259 | 275 | |
| 178 | 183 | 188 | 456 | 458 | 507 | 557 | 833 | 800 | 927 | 886 | 1,037 | |
OPM OPM% | 75.3 | 79.1 | 78.2 | 80.9 | 80.8 | 86.4 | 86.1 | 81.5 | 79.9 | 83.9 | 77.4 | 79.0 |
| 5 | 5 | 16 | 8 | 11 | 15 | 17 | 9 | 12 | 12 | 14 | 11 | |
Interest Expense Interest ExpenseCr | 64 | 70 | 85 | 255 | 259 | 272 | 270 | 454 | 454 | 417 | 398 | 480 |
Depreciation DepreciationCr | 58 | 62 | 71 | 195 | 181 | 201 | 219 | 358 | 331 | 367 | 396 | 446 |
PBT PBTCr | 61 | 56 | 48 | 14 | 28 | 49 | 86 | 31 | 27 | 155 | 107 | 121 |
| -13 | -16 | -17 | -50 | -46 | 3 | -55 | -91 | -85 | -92 | -98 | -114 | |
| 74 | 72 | 66 | 64 | 75 | 46 | 141 | 121 | 112 | 247 | 205 | 235 | |
Growth YoY PAT Growth YoY% | 21.3 | 2.9 | 3.9 | -22.5 | 0.8 | -36.1 | 113.8 | 89.7 | 50.5 | 438.2 | 45.6 | 93.0 |
NPM NPM% | 31.3 | 31.1 | 27.3 | 11.4 | 13.1 | 7.8 | 21.7 | 11.9 | 11.2 | 22.4 | 17.9 | 17.9 |
| 1.2 | 1.0 | 0.8 | 0.9 | 0.6 | 0.3 | 1.0 | 0.6 | 0.6 | 1.3 | 1.1 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 236 | 232 | 241 | 564 | 567 | 587 | 647 | 1,023 | 1,002 | 1,104 | 1,145 | 1,312 | |
Growth YoY Revenue Growth YoY% | 70.8 | 19.4 | 10.4 | 139.0 | 140.3 | 153.2 | 168.9 | 81.5 | 76.7 | 88.3 | 77.0 | 28.3 |
| 58 | 48 | 52 | 107 | 109 | 80 | 90 | 189 | 202 | 178 | 259 | 275 | |
| 178 | 183 | 188 | 456 | 458 | 507 | 557 | 833 | 800 | 927 | 886 | 1,037 | |
OPM OPM% | 75.3 | 79.1 | 78.2 | 80.9 | 80.8 | 86.4 | 86.1 | 81.5 | 79.9 | 83.9 | 77.4 | 79.0 |
| 5 | 5 | 16 | 8 | 11 | 15 | 17 | 9 | 12 | 12 | 14 | 11 | |
Interest Expense Interest ExpenseCr | 64 | 70 | 85 | 255 | 259 | 272 | 270 | 454 | 454 | 417 | 398 | 480 |
Depreciation DepreciationCr | 58 | 62 | 71 | 195 | 181 | 201 | 219 | 358 | 331 | 367 | 396 | 446 |
PBT PBTCr | 61 | 56 | 48 | 14 | 28 | 49 | 86 | 31 | 27 | 155 | 107 | 121 |
| -13 | -16 | -17 | -50 | -46 | 3 | -55 | -91 | -85 | -92 | -98 | -114 | |
| 74 | 72 | 66 | 64 | 75 | 46 | 141 | 121 | 112 | 247 | 205 | 235 | |
Growth YoY PAT Growth YoY% | 21.3 | 2.9 | 3.9 | -22.5 | 0.8 | -36.1 | 113.8 | 89.7 | 50.5 | 438.2 | 45.6 | 93.0 |
NPM NPM% | 31.3 | 31.1 | 27.3 | 11.4 | 13.1 | 7.8 | 21.7 | 11.9 | 11.2 | 22.4 | 17.9 | 17.9 |
| 1.2 | 1.0 | 0.8 | 0.9 | 0.6 | 0.3 | 1.0 | 0.6 | 0.6 | 1.3 | 1.1 | 1.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 147 | 698 | 974 | 2,413 | 4,322 | 4,563 |
Growth Revenue Growth% | 376.0 | 39.6 | 147.8 | 79.1 | 61.6 | ||
| 1 | 38 | 142 | 212 | 441 | 828 | 914 | |
| -1 | 109 | 556 | 762 | 1,973 | 3,494 | 3,649 | |
OPM OPM% | 74.4 | 79.7 | 78.2 | 81.7 | 80.8 | 80.0 | |
| 0 | 3 | 3 | 1 | 2 | 1 | 50 | |
Interest Expense Interest ExpenseCr | 0 | 32 | 166 | 280 | 1,055 | 1,723 | 1,749 |
Depreciation DepreciationCr | 0 | 11 | 176 | 248 | 797 | 1,451 | 1,540 |
PBT PBTCr | -1 | 70 | 217 | 235 | 122 | 320 | 410 |
| 0 | 2 | -39 | -60 | -203 | -366 | -388 | |
PAT PATCr | -1 | 68 | 257 | 294 | 325 | 686 | 799 |
Growth PAT Growth% | 10,168.2 | 275.8 | 14.5 | 10.5 | 110.9 | 108.8 | |
NPM NPM% | 46.6 | 36.8 | 30.2 | 13.5 | 15.9 | 17.5 | |
| 0.0 | 1.1 | 3.9 | 3.9 | 2.5 | 3.5 | 4.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 147 | 698 | 974 | 2,413 | 4,322 | 4,563 |
Growth Revenue Growth% | 376.0 | 39.6 | 147.8 | 79.1 | 61.6 | ||
| 1 | 38 | 142 | 212 | 441 | 828 | 914 | |
| -1 | 109 | 556 | 762 | 1,973 | 3,494 | 3,649 | |
OPM OPM% | 74.4 | 79.7 | 78.2 | 81.7 | 80.8 | 80.0 | |
| 0 | 3 | 3 | 1 | 2 | 1 | 50 | |
Interest Expense Interest ExpenseCr | 0 | 32 | 166 | 280 | 1,055 | 1,723 | 1,749 |
Depreciation DepreciationCr | 0 | 11 | 176 | 248 | 797 | 1,451 | 1,540 |
PBT PBTCr | -1 | 70 | 217 | 235 | 122 | 320 | 410 |
| 0 | 2 | -39 | -60 | -203 | -366 | -388 | |
PAT PATCr | -1 | 68 | 257 | 294 | 325 | 686 | 799 |
Growth PAT Growth% | 10,168.2 | 275.8 | 14.5 | 10.5 | 110.9 | 108.8 | |
NPM NPM% | 46.6 | 36.8 | 30.2 | 13.5 | 15.9 | 17.5 | |
| 0.0 | 1.1 | 3.9 | 3.9 | 2.5 | 3.5 | 4.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 5,994 | 7,416 | 14,671 | 22,971 | 26,002 | 25,992 |
Reserves ReservesCr | -1 | 68 | -25 | -275 | -998 | -2,201 | -2,388 |
| 1 | 27 | 115 | 1,021 | 1,215 | 1,651 | 1,643 | |
| 0 | 1,460 | 2,985 | 11,994 | 21,840 | 25,542 | 25,849 | |
| 0 | 7,549 | 10,492 | 27,410 | 45,028 | 50,994 | 51,096 | |
| 0 | 73 | 231 | 496 | 523 | 772 | 1,016 | |
| 0 | 7,476 | 10,260 | 26,914 | 44,505 | 50,222 | 50,080 | |
| 0 | 7,549 | 10,492 | 27,410 | 45,028 | 50,994 | 51,096 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 5,994 | 7,416 | 14,671 | 22,971 | 26,002 | 25,992 |
Reserves ReservesCr | -1 | 68 | -25 | -275 | -998 | -2,201 | -2,388 |
| 1 | 27 | 115 | 1,021 | 1,215 | 1,651 | 1,643 | |
| 0 | 1,460 | 2,985 | 11,994 | 21,840 | 25,542 | 25,849 | |
| 0 | 7,549 | 10,492 | 27,410 | 45,028 | 50,994 | 51,096 | |
| 0 | 73 | 231 | 496 | 523 | 772 | 1,016 | |
| 0 | 7,476 | 10,260 | 26,914 | 44,505 | 50,222 | 50,080 | |
| 0 | 7,549 | 10,492 | 27,410 | 45,028 | 50,994 | 51,096 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -7,243 | 624 | 805 | 2,099 | 3,820 | |
| 0 | -25 | -2,905 | -15,810 | -18,309 | -6,596 | |
| 0 | 7,331 | 2,429 | 15,258 | 16,212 | 2,930 | |
Net Cash Flow Net Cash FlowCr | 0 | 64 | 147 | 253 | 2 | 154 |
Free Cash Flow Free Cash FlowCr | -7,243 | -2,227 | -15,025 | -16,159 | -2,824 | |
CFO To PAT CFO To PAT% | 0.0 | -10,594.3 | 242.8 | 273.5 | 645.7 | 557.3 |
CFO To EBITDA CFO To EBITDA% | 0.0 | -6,643.5 | 112.2 | 105.6 | 106.4 | 109.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -7,243 | 624 | 805 | 2,099 | 3,820 | |
| 0 | -25 | -2,905 | -15,810 | -18,309 | -6,596 | |
| 0 | 7,331 | 2,429 | 15,258 | 16,212 | 2,930 | |
Net Cash Flow Net Cash FlowCr | 0 | 64 | 147 | 253 | 2 | 154 |
Free Cash Flow Free Cash FlowCr | -7,243 | -2,227 | -15,025 | -16,159 | -2,824 | |
CFO To PAT CFO To PAT% | 0.0 | -10,594.3 | 242.8 | 273.5 | 645.7 | 557.3 |
CFO To EBITDA CFO To EBITDA% | 0.0 | -6,643.5 | 112.2 | 105.6 | 106.4 | 109.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,403 | 15,344 | 25,857 | 31,764 | 32,926 | ||
Price To Earnings Price To Earnings | 42.3 | ||||||
Price To Sales Price To Sales | 43.7 | 15.8 | 10.7 | 7.3 | 7.2 | ||
Price To Book Price To Book | 1.4 | ||||||
EV To EBITDA EV To EBITDA | 71.6 | 34.9 | 23.9 | 16.1 | 15.7 | ||
GPM GPM% | 94.2 | 87.0 | 84.4 | 86.1 | 84.4 | 84.4 | |
OPM OPM% | 74.4 | 79.7 | 78.2 | 81.7 | 80.8 | 80.0 | |
NPM NPM% | 46.6 | 36.8 | 30.2 | 13.5 | 15.9 | 17.5 | |
ROCE ROCE% | 100.2 | 1.4 | 3.7 | 2.0 | 2.7 | 4.2 | 4.4 |
ROE ROE% | 100.2 | 1.1 | 3.5 | 2.0 | 1.5 | 2.9 | 3.4 |
ROA ROA% | -67,900.0 | 0.9 | 2.5 | 1.1 | 0.7 | 1.3 | 1.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,403 | 15,344 | 25,857 | 31,764 | 32,926 | ||
Price To Earnings Price To Earnings | 42.3 | ||||||
Price To Sales Price To Sales | 43.7 | 15.8 | 10.7 | 7.3 | 7.2 | ||
Price To Book Price To Book | 1.4 | ||||||
EV To EBITDA EV To EBITDA | 71.6 | 34.9 | 23.9 | 16.1 | 15.7 | ||
GPM GPM% | 94.2 | 87.0 | 84.4 | 86.1 | 84.4 | 84.4 | |
OPM OPM% | 74.4 | 79.7 | 78.2 | 81.7 | 80.8 | 80.0 | |
NPM NPM% | 46.6 | 36.8 | 30.2 | 13.5 | 15.9 | 17.5 | |
ROCE ROCE% | 100.2 | 1.4 | 3.7 | 2.0 | 2.7 | 4.2 | 4.4 |
ROE ROE% | 100.2 | 1.1 | 3.5 | 2.0 | 1.5 | 2.9 | 3.4 |
ROA ROA% | -67,900.0 | 0.9 | 2.5 | 1.1 | 0.7 | 1.3 | 1.6 |
Documents — National Highways Infra Trust