| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 34 | 87 | 41 | 40 | 52 | 113 | 93 | 74 | 75 | 81 | 74 | |
Growth YoY Revenue Growth YoY% | 30.7 | 20.6 | 101.0 | 69.1 | 1.7 | 52.5 | 30.7 | 124.2 | 86.0 | 43.4 | -28.6 | -19.9 |
| 37 | 30 | 82 | 37 | 34 | 47 | 106 | 84 | 66 | 68 | 73 | 67 | |
| 2 | 4 | 5 | 4 | 5 | 5 | 7 | 9 | 8 | 7 | 8 | 7 | |
OPM OPM% | 6.0 | 11.9 | 6.0 | 10.2 | 13.6 | 10.3 | 6.3 | 9.5 | 10.9 | 9.3 | 10.5 | 10.1 |
| 4 | 2 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 4 | 4 | 7 | 7 | 8 | 8 | 10 | 11 | 11 | 9 | 10 | 10 |
| 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | |
| 3 | 3 | 5 | 5 | 6 | 6 | 7 | 8 | 8 | 7 | 8 | 8 | |
Growth YoY PAT Growth YoY% | 470.8 | 647.5 | 1,844.4 | 1,025.0 | 115.3 | 92.0 | 38.3 | 67.9 | 33.9 | 15.2 | 3.3 | -8.3 |
NPM NPM% | 7.0 | 8.7 | 6.0 | 12.0 | 14.8 | 11.0 | 6.4 | 9.0 | 10.7 | 8.8 | 9.3 | 10.3 |
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 34 | 87 | 41 | 40 | 52 | 113 | 93 | 74 | 75 | 81 | 74 | |
Growth YoY Revenue Growth YoY% | 30.7 | 20.6 | 101.0 | 69.1 | 1.7 | 52.5 | 30.7 | 124.2 | 86.0 | 43.4 | -28.6 | -19.9 |
| 37 | 30 | 82 | 37 | 34 | 47 | 106 | 84 | 66 | 68 | 73 | 67 | |
| 2 | 4 | 5 | 4 | 5 | 5 | 7 | 9 | 8 | 7 | 8 | 7 | |
OPM OPM% | 6.0 | 11.9 | 6.0 | 10.2 | 13.6 | 10.3 | 6.3 | 9.5 | 10.9 | 9.3 | 10.5 | 10.1 |
| 4 | 2 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 4 | 4 | 7 | 7 | 8 | 8 | 10 | 11 | 11 | 9 | 10 | 10 |
| 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | |
| 3 | 3 | 5 | 5 | 6 | 6 | 7 | 8 | 8 | 7 | 8 | 8 | |
Growth YoY PAT Growth YoY% | 470.8 | 647.5 | 1,844.4 | 1,025.0 | 115.3 | 92.0 | 38.3 | 67.9 | 33.9 | 15.2 | 3.3 | -8.3 |
NPM NPM% | 7.0 | 8.7 | 6.0 | 12.0 | 14.8 | 11.0 | 6.4 | 9.0 | 10.7 | 8.8 | 9.3 | 10.3 |
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 |
| 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 | 183 | 195 | 202 | 214 | 244 | 97 | 83 | 115 | 185 | 247 | 323 | 304 |
Growth Revenue Growth% | 47.2 | 6.3 | 3.9 | 5.7 | 13.9 | -60.2 | -14.0 | 38.1 | 60.5 | 33.7 | 30.7 | 2.1 |
| 156 | 167 | 166 | 178 | 215 | 87 | 76 | 113 | 173 | 225 | 290 | 273 | |
| 27 | 28 | 36 | 36 | 29 | 10 | 7 | 3 | 11 | 22 | 32 | 31 | |
OPM OPM% | 14.9 | 14.2 | 17.7 | 16.8 | 11.7 | 10.0 | 8.7 | 2.3 | 6.1 | 9.0 | 10.0 | 10.2 |
| 12 | 6 | 6 | 7 | 12 | 9 | 11 | 12 | 14 | 15 | 15 | 15 | |
Interest Expense Interest ExpenseCr | 15 | 9 | 11 | 13 | 17 | 16 | 15 | 11 | 8 | 4 | 4 | 4 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 23 | 23 | 29 | 28 | 21 | 1 | 2 | 2 | 16 | 32 | 41 | 40 |
| 9 | 8 | 9 | 8 | 5 | 0 | 1 | 1 | 4 | 8 | 11 | 10 | |
PAT PATCr | 14 | 15 | 20 | 20 | 17 | 1 | 1 | 1 | 11 | 24 | 30 | 30 |
Growth PAT Growth% | 21.1 | 2.6 | 34.5 | 0.1 | -16.4 | -96.7 | 120.7 | -0.4 | 847.3 | 108.8 | 27.2 | 8.9 |
NPM NPM% | 7.9 | 7.6 | 9.9 | 9.4 | 6.9 | 0.6 | 1.4 | 1.1 | 6.2 | 9.7 | 9.4 | 9.7 |
| 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.0 | -0.1 | 0.0 | 0.3 | 0.5 | 0.6 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 183 | 195 | 202 | 214 | 244 | 97 | 83 | 115 | 185 | 247 | 323 | 304 |
Growth Revenue Growth% | 47.2 | 6.3 | 3.9 | 5.7 | 13.9 | -60.2 | -14.0 | 38.1 | 60.5 | 33.7 | 30.7 | 2.1 |
| 156 | 167 | 166 | 178 | 215 | 87 | 76 | 113 | 173 | 225 | 290 | 273 | |
| 27 | 28 | 36 | 36 | 29 | 10 | 7 | 3 | 11 | 22 | 32 | 31 | |
OPM OPM% | 14.9 | 14.2 | 17.7 | 16.8 | 11.7 | 10.0 | 8.7 | 2.3 | 6.1 | 9.0 | 10.0 | 10.2 |
| 12 | 6 | 6 | 7 | 12 | 9 | 11 | 12 | 14 | 15 | 15 | 15 | |
Interest Expense Interest ExpenseCr | 15 | 9 | 11 | 13 | 17 | 16 | 15 | 11 | 8 | 4 | 4 | 4 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 23 | 23 | 29 | 28 | 21 | 1 | 2 | 2 | 16 | 32 | 41 | 40 |
| 9 | 8 | 9 | 8 | 5 | 0 | 1 | 1 | 4 | 8 | 11 | 10 | |
PAT PATCr | 14 | 15 | 20 | 20 | 17 | 1 | 1 | 1 | 11 | 24 | 30 | 30 |
Growth PAT Growth% | 21.1 | 2.6 | 34.5 | 0.1 | -16.4 | -96.7 | 120.7 | -0.4 | 847.3 | 108.8 | 27.2 | 8.9 |
NPM NPM% | 7.9 | 7.6 | 9.9 | 9.4 | 6.9 | 0.6 | 1.4 | 1.1 | 6.2 | 9.7 | 9.4 | 9.7 |
| 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.0 | -0.1 | 0.0 | 0.3 | 0.5 | 0.6 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 37 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 |
Reserves ReservesCr | 126 | 19 | 64 | 79 | 96 | 96 | 94 | 93 | 104 | 125 | 148 |
| 71 | 109 | 103 | 100 | 99 | 107 | 192 | 657 | 663 | 670 | 671 | |
| 142 | 73 | 71 | 98 | 110 | 122 | 94 | 28 | 36 | 36 | 35 | |
| 379 | 241 | 277 | 316 | 345 | 364 | 419 | 818 | 842 | 870 | 894 | |
| 287 | 127 | 178 | 219 | 227 | 232 | 252 | 653 | 683 | 716 | 741 | |
| 92 | 114 | 99 | 97 | 118 | 131 | 167 | 165 | 159 | 154 | 153 | |
| 379 | 241 | 277 | 316 | 345 | 364 | 419 | 818 | 842 | 870 | 894 |
| 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 | 37 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 |
Reserves ReservesCr | 126 | 19 | 64 | 79 | 96 | 96 | 94 | 93 | 104 | 125 | 148 |
| 71 | 109 | 103 | 100 | 99 | 107 | 192 | 657 | 663 | 670 | 671 | |
| 142 | 73 | 71 | 98 | 110 | 122 | 94 | 28 | 36 | 36 | 35 | |
| 379 | 241 | 277 | 316 | 345 | 364 | 419 | 818 | 842 | 870 | 894 | |
| 287 | 127 | 178 | 219 | 227 | 232 | 252 | 653 | 683 | 716 | 741 | |
| 92 | 114 | 99 | 97 | 118 | 131 | 167 | 165 | 159 | 154 | 153 | |
| 379 | 241 | 277 | 316 | 345 | 364 | 419 | 818 | 842 | 870 | 894 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -11 | 34 | 3 | -18 | 29 | 18 | 64 | 58 | 65 | 60 | -26 | |
| 8 | -22 | -12 | 17 | -9 | -16 | -26 | -3 | -28 | -25 | 10 | |
| 2 | -10 | 8 | 1 | -19 | 10 | -51 | -54 | -39 | -12 | -7 | |
Net Cash Flow Net Cash FlowCr | -1 | 2 | -1 | -1 | 0 | 12 | -13 | 1 | -1 | 23 | -23 |
Free Cash Flow Free Cash FlowCr | -11 | 31 | 2 | -18 | 28 | 18 | 68 | 59 | 65 | 57 | -27 |
CFO To PAT CFO To PAT% | -74.9 | 227.6 | 13.6 | -91.0 | 171.8 | 3,337.0 | 5,299.5 | 4,815.4 | 572.5 | 252.5 | -84.4 |
CFO To EBITDA CFO To EBITDA% | -39.7 | 122.4 | 7.6 | -50.8 | 100.7 | 188.8 | 885.4 | 2,246.9 | 579.0 | 272.0 | -79.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -11 | 34 | 3 | -18 | 29 | 18 | 64 | 58 | 65 | 60 | -26 | |
| 8 | -22 | -12 | 17 | -9 | -16 | -26 | -3 | -28 | -25 | 10 | |
| 2 | -10 | 8 | 1 | -19 | 10 | -51 | -54 | -39 | -12 | -7 | |
Net Cash Flow Net Cash FlowCr | -1 | 2 | -1 | -1 | 0 | 12 | -13 | 1 | -1 | 23 | -23 |
Free Cash Flow Free Cash FlowCr | -11 | 31 | 2 | -18 | 28 | 18 | 68 | 59 | 65 | 57 | -27 |
CFO To PAT CFO To PAT% | -74.9 | 227.6 | 13.6 | -91.0 | 171.8 | 3,337.0 | 5,299.5 | 4,815.4 | 572.5 | 252.5 | -84.4 |
CFO To EBITDA CFO To EBITDA% | -39.7 | 122.4 | 7.6 | -50.8 | 100.7 | 188.8 | 885.4 | 2,246.9 | 579.0 | 272.0 | -79.2 |
| 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 | 463 | 651 | 768 | 318 | 99 | 174 | 225 | 185 | 411 | 355 | 235 | 264 |
Price To Earnings Price To Earnings | 34.8 | 43.5 | 38.2 | 15.8 | 6.0 | 36.0 | 17.3 | 10.1 | 10.6 | |||
Price To Sales Price To Sales | 2.5 | 3.3 | 3.8 | 1.5 | 0.4 | 1.8 | 2.7 | 1.6 | 2.2 | 1.4 | 0.7 | 0.9 |
Price To Book Price To Book | 2.8 | 11.1 | 7.4 | 2.7 | 0.7 | 1.3 | 1.7 | 1.4 | 2.9 | 2.2 | 1.3 | 1.4 |
EV To EBITDA EV To EBITDA | 22.0 | 25.6 | 23.2 | 11.7 | 7.1 | 31.0 | 45.8 | 95.9 | 39.0 | 16.0 | 8.0 | 9.2 |
GPM GPM% | 18.4 | 18.2 | 22.7 | 22.2 | 16.7 | 15.6 | 15.5 | 11.5 | 10.2 | 12.8 | 14.3 | 14.3 |
OPM OPM% | 14.9 | 14.2 | 17.7 | 16.8 | 11.7 | 10.0 | 8.7 | 2.3 | 6.1 | 9.0 | 10.0 | 10.2 |
NPM NPM% | 7.9 | 7.6 | 9.9 | 9.4 | 6.9 | 0.6 | 1.4 | 1.1 | 6.2 | 9.7 | 9.4 | 9.7 |
ROCE ROCE% | 12.5 | 26.3 | 23.5 | 18.2 | 15.7 | 6.1 | 6.8 | 6.6 | 13.2 | 18.9 | 21.4 | 21.4 |
ROE ROE% | 8.9 | 25.3 | 19.4 | 16.9 | 12.3 | 0.4 | 0.9 | 0.9 | 7.9 | 14.5 | 16.2 | 16.2 |
ROA ROA% | 3.8 | 6.2 | 7.2 | 6.3 | 4.8 | 0.1 | 0.3 | 0.1 | 1.4 | 2.7 | 3.4 | 3.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 463 | 651 | 768 | 318 | 99 | 174 | 225 | 185 | 411 | 355 | 235 | 264 |
Price To Earnings Price To Earnings | 34.8 | 43.5 | 38.2 | 15.8 | 6.0 | 36.0 | 17.3 | 10.1 | 10.6 | |||
Price To Sales Price To Sales | 2.5 | 3.3 | 3.8 | 1.5 | 0.4 | 1.8 | 2.7 | 1.6 | 2.2 | 1.4 | 0.7 | 0.9 |
Price To Book Price To Book | 2.8 | 11.1 | 7.4 | 2.7 | 0.7 | 1.3 | 1.7 | 1.4 | 2.9 | 2.2 | 1.3 | 1.4 |
EV To EBITDA EV To EBITDA | 22.0 | 25.6 | 23.2 | 11.7 | 7.1 | 31.0 | 45.8 | 95.9 | 39.0 | 16.0 | 8.0 | 9.2 |
GPM GPM% | 18.4 | 18.2 | 22.7 | 22.2 | 16.7 | 15.6 | 15.5 | 11.5 | 10.2 | 12.8 | 14.3 | 14.3 |
OPM OPM% | 14.9 | 14.2 | 17.7 | 16.8 | 11.7 | 10.0 | 8.7 | 2.3 | 6.1 | 9.0 | 10.0 | 10.2 |
NPM NPM% | 7.9 | 7.6 | 9.9 | 9.4 | 6.9 | 0.6 | 1.4 | 1.1 | 6.2 | 9.7 | 9.4 | 9.7 |
ROCE ROCE% | 12.5 | 26.3 | 23.5 | 18.2 | 15.7 | 6.1 | 6.8 | 6.6 | 13.2 | 18.9 | 21.4 | 21.4 |
ROE ROE% | 8.9 | 25.3 | 19.4 | 16.9 | 12.3 | 0.4 | 0.9 | 0.9 | 7.9 | 14.5 | 16.2 | 16.2 |
ROA ROA% | 3.8 | 6.2 | 7.2 | 6.3 | 4.8 | 0.1 | 0.3 | 0.1 | 1.4 | 2.7 | 3.4 | 3.4 |
Documents — Nila Infrastructures Ltd