| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,217 | 1,054 | 1,315 | 1,405 | 1,320 | 1,411 | 1,150 | 988 | 1,779 | 1,493 | 1,750 | 1,301 | |
Growth YoY Revenue Growth YoY% | 76.8 | -35.3 | 36.8 | 54.4 | 8.4 | 33.9 | -12.5 | -29.7 | 34.8 | 5.8 | 52.1 | 31.7 |
| 579 | 544 | 526 | 590 | 506 | 555 | 532 | 467 | 759 | 635 | 790 | 567 | |
| 638 | 509 | 789 | 815 | 814 | 856 | 618 | 520 | 1,020 | 857 | 960 | 734 | |
OPM OPM% | 52.4 | 48.3 | 60.0 | 58.0 | 61.7 | 60.7 | 53.7 | 52.7 | 57.4 | 57.4 | 54.9 | 56.4 |
| 28 | 31 | 247 | 39 | 41 | 52 | 63 | 93 | 77 | 55 | 63 | 65 | |
Interest Expense Interest ExpenseCr | 56 | 50 | 50 | 59 | 52 | 75 | 80 | 75 | 71 | 67 | 27 | 52 |
Depreciation DepreciationCr | 11 | 11 | 14 | 20 | 21 | 23 | 24 | 32 | 33 | 33 | 33 | 35 |
PBT PBTCr | 599 | 479 | 971 | 775 | 782 | 810 | 577 | 507 | 993 | 813 | 963 | 712 |
| 142 | 119 | 183 | 191 | 193 | 192 | 144 | 86 | 233 | 190 | 260 | 168 | |
| 457 | 360 | 788 | 585 | 589 | 618 | 433 | 421 | 760 | 623 | 703 | 544 | |
Growth YoY PAT Growth YoY% | 43.4 | -48.7 | 64.1 | 81.7 | 29.1 | 71.7 | -45.0 | -27.9 | 29.0 | 0.7 | 62.4 | 29.0 |
NPM NPM% | 37.5 | 34.2 | 59.9 | 41.6 | 44.7 | 43.8 | 37.7 | 42.7 | 42.7 | 41.7 | 40.2 | 41.8 |
| 12.6 | 9.9 | 21.7 | 16.1 | 16.2 | 17.0 | 11.9 | 11.6 | 20.9 | 17.6 | 19.3 | 14.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,217 | 1,054 | 1,315 | 1,405 | 1,320 | 1,411 | 1,150 | 988 | 1,779 | 1,493 | 1,750 | 1,301 | |
Growth YoY Revenue Growth YoY% | 76.8 | -35.3 | 36.8 | 54.4 | 8.4 | 33.9 | -12.5 | -29.7 | 34.8 | 5.8 | 52.1 | 31.7 |
| 579 | 544 | 526 | 590 | 506 | 555 | 532 | 467 | 759 | 635 | 790 | 567 | |
| 638 | 509 | 789 | 815 | 814 | 856 | 618 | 520 | 1,020 | 857 | 960 | 734 | |
OPM OPM% | 52.4 | 48.3 | 60.0 | 58.0 | 61.7 | 60.7 | 53.7 | 52.7 | 57.4 | 57.4 | 54.9 | 56.4 |
| 28 | 31 | 247 | 39 | 41 | 52 | 63 | 93 | 77 | 55 | 63 | 65 | |
Interest Expense Interest ExpenseCr | 56 | 50 | 50 | 59 | 52 | 75 | 80 | 75 | 71 | 67 | 27 | 52 |
Depreciation DepreciationCr | 11 | 11 | 14 | 20 | 21 | 23 | 24 | 32 | 33 | 33 | 33 | 35 |
PBT PBTCr | 599 | 479 | 971 | 775 | 782 | 810 | 577 | 507 | 993 | 813 | 963 | 712 |
| 142 | 119 | 183 | 191 | 193 | 192 | 144 | 86 | 233 | 190 | 260 | 168 | |
| 457 | 360 | 788 | 585 | 589 | 618 | 433 | 421 | 760 | 623 | 703 | 544 | |
Growth YoY PAT Growth YoY% | 43.4 | -48.7 | 64.1 | 81.7 | 29.1 | 71.7 | -45.0 | -27.9 | 29.0 | 0.7 | 62.4 | 29.0 |
NPM NPM% | 37.5 | 34.2 | 59.9 | 41.6 | 44.7 | 43.8 | 37.7 | 42.7 | 42.7 | 41.7 | 40.2 | 41.8 |
| 12.6 | 9.9 | 21.7 | 16.1 | 16.2 | 17.0 | 11.9 | 11.6 | 20.9 | 17.6 | 19.3 | 14.9 |
| 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 | 1,416 | 1,114 | 1,265 | 2,583 | 2,238 | 2,053 | 2,694 | 4,193 | 4,496 | 5,286 | 6,009 | 6,322 |
Growth Revenue Growth% | 53.5 | -21.4 | 13.6 | 104.1 | -13.3 | -8.3 | 31.3 | 55.6 | 7.2 | 17.6 | 13.7 | 29.9 |
| 740 | 544 | 590 | 1,427 | 1,190 | 1,052 | 1,513 | 2,081 | 2,086 | 2,183 | 2,651 | 2,750 | |
| 676 | 570 | 675 | 1,155 | 1,048 | 1,000 | 1,181 | 2,112 | 2,410 | 3,103 | 3,358 | 3,572 | |
OPM OPM% | 47.8 | 51.2 | 53.4 | 44.7 | 46.8 | 48.7 | 43.9 | 50.4 | 53.6 | 58.7 | 55.9 | 56.5 |
| 43 | 51 | 30 | 86 | 54 | 41 | 298 | 321 | 332 | 196 | 289 | 261 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 7 | 19 | 88 | 76 | 86 | 169 | 218 | 265 | 241 | 218 |
Depreciation DepreciationCr | 49 | 50 | 49 | 44 | 45 | 41 | 40 | 40 | 48 | 88 | 131 | 134 |
PBT PBTCr | 663 | 565 | 650 | 1,178 | 969 | 924 | 1,354 | 2,224 | 2,476 | 2,945 | 3,276 | 3,480 |
| 229 | 187 | 191 | 361 | 280 | 185 | 306 | 319 | 549 | 719 | 768 | 851 | |
PAT PATCr | 434 | 379 | 459 | 817 | 689 | 739 | 1,047 | 1,905 | 1,927 | 2,226 | 2,507 | 2,630 |
Growth PAT Growth% | 36.8 | -12.8 | 21.2 | 78.1 | -15.6 | 7.3 | 41.6 | 81.9 | 1.2 | 15.5 | 12.7 | 27.5 |
NPM NPM% | 30.6 | 34.0 | 36.3 | 31.6 | 30.8 | 36.0 | 38.9 | 45.4 | 42.9 | 42.1 | 41.7 | 41.6 |
| 13.0 | 11.2 | 13.5 | 22.8 | 19.0 | 20.3 | 28.8 | 52.4 | 53.0 | 61.2 | 69.4 | 72.8 |
| 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 | 1,416 | 1,114 | 1,265 | 2,583 | 2,238 | 2,053 | 2,694 | 4,193 | 4,496 | 5,286 | 6,009 | 6,322 |
Growth Revenue Growth% | 53.5 | -21.4 | 13.6 | 104.1 | -13.3 | -8.3 | 31.3 | 55.6 | 7.2 | 17.6 | 13.7 | 29.9 |
| 740 | 544 | 590 | 1,427 | 1,190 | 1,052 | 1,513 | 2,081 | 2,086 | 2,183 | 2,651 | 2,750 | |
| 676 | 570 | 675 | 1,155 | 1,048 | 1,000 | 1,181 | 2,112 | 2,410 | 3,103 | 3,358 | 3,572 | |
OPM OPM% | 47.8 | 51.2 | 53.4 | 44.7 | 46.8 | 48.7 | 43.9 | 50.4 | 53.6 | 58.7 | 55.9 | 56.5 |
| 43 | 51 | 30 | 86 | 54 | 41 | 298 | 321 | 332 | 196 | 289 | 261 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 7 | 19 | 88 | 76 | 86 | 169 | 218 | 265 | 241 | 218 |
Depreciation DepreciationCr | 49 | 50 | 49 | 44 | 45 | 41 | 40 | 40 | 48 | 88 | 131 | 134 |
PBT PBTCr | 663 | 565 | 650 | 1,178 | 969 | 924 | 1,354 | 2,224 | 2,476 | 2,945 | 3,276 | 3,480 |
| 229 | 187 | 191 | 361 | 280 | 185 | 306 | 319 | 549 | 719 | 768 | 851 | |
PAT PATCr | 434 | 379 | 459 | 817 | 689 | 739 | 1,047 | 1,905 | 1,927 | 2,226 | 2,507 | 2,630 |
Growth PAT Growth% | 36.8 | -12.8 | 21.2 | 78.1 | -15.6 | 7.3 | 41.6 | 81.9 | 1.2 | 15.5 | 12.7 | 27.5 |
NPM NPM% | 30.6 | 34.0 | 36.3 | 31.6 | 30.8 | 36.0 | 38.9 | 45.4 | 42.9 | 42.1 | 41.7 | 41.6 |
| 13.0 | 11.2 | 13.5 | 22.8 | 19.0 | 20.3 | 28.8 | 52.4 | 53.0 | 61.2 | 69.4 | 72.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 339 | 340 | 340 | 364 | 364 | 364 | 364 | 364 | 364 | 364 | 364 |
Reserves ReservesCr | 5,002 | 5,386 | 5,753 | 7,666 | 8,266 | 9,006 | 10,053 | 11,847 | 13,481 | 15,341 | 17,558 |
| 1,738 | 1,904 | 3,301 | 2,306 | 2,383 | 2,084 | 2,844 | 3,288 | 3,273 | 3,507 | 4,323 | |
| 404 | 855 | 831 | 788 | 209 | 600 | 2,430 | 3,128 | 2,516 | 3,530 | 3,084 | |
| 7,484 | 8,485 | 10,225 | 11,124 | 11,221 | 12,054 | 15,691 | 18,626 | 19,633 | 22,742 | 25,328 | |
| 4,838 | 5,554 | 6,433 | 6,986 | 6,846 | 6,765 | 8,909 | 12,456 | 12,746 | 15,217 | 17,250 | |
| 2,645 | 2,931 | 3,792 | 4,138 | 4,375 | 5,288 | 6,782 | 6,169 | 6,887 | 7,525 | 8,079 | |
| 7,484 | 8,485 | 10,225 | 11,124 | 11,221 | 12,054 | 15,691 | 18,626 | 19,633 | 22,742 | 25,328 |
| 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 | 339 | 340 | 340 | 364 | 364 | 364 | 364 | 364 | 364 | 364 | 364 |
Reserves ReservesCr | 5,002 | 5,386 | 5,753 | 7,666 | 8,266 | 9,006 | 10,053 | 11,847 | 13,481 | 15,341 | 17,558 |
| 1,738 | 1,904 | 3,301 | 2,306 | 2,383 | 2,084 | 2,844 | 3,288 | 3,273 | 3,507 | 4,323 | |
| 404 | 855 | 831 | 788 | 209 | 600 | 2,430 | 3,128 | 2,516 | 3,530 | 3,084 | |
| 7,484 | 8,485 | 10,225 | 11,124 | 11,221 | 12,054 | 15,691 | 18,626 | 19,633 | 22,742 | 25,328 | |
| 4,838 | 5,554 | 6,433 | 6,986 | 6,846 | 6,765 | 8,909 | 12,456 | 12,746 | 15,217 | 17,250 | |
| 2,645 | 2,931 | 3,792 | 4,138 | 4,375 | 5,288 | 6,782 | 6,169 | 6,887 | 7,525 | 8,079 | |
| 7,484 | 8,485 | 10,225 | 11,124 | 11,221 | 12,054 | 15,691 | 18,626 | 19,633 | 22,742 | 25,328 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 453 | 174 | -202 | 146 | -282 | 696 | 1,069 | -2,383 | 2,816 | 2,163 | 1,380 | |
| -121 | -559 | -592 | -646 | 358 | -591 | -1,390 | 1,739 | -644 | -2,392 | -463 | |
| -204 | 335 | 651 | 839 | -309 | -116 | 1,142 | 709 | -2,034 | 200 | -1,009 | |
Net Cash Flow Net Cash FlowCr | 128 | -50 | -143 | 339 | -233 | -11 | 821 | 64 | 138 | -29 | -92 |
Free Cash Flow Free Cash FlowCr | 413 | 98 | -279 | -25 | -508 | -628 | -137 | -2,985 | 2,140 | 1,472 | 746 |
CFO To PAT CFO To PAT% | 104.4 | 45.9 | -44.1 | 17.8 | -40.9 | 94.2 | 102.1 | -125.1 | 146.2 | 97.2 | 55.0 |
CFO To EBITDA CFO To EBITDA% | 67.0 | 30.5 | -29.9 | 12.6 | -26.9 | 69.6 | 90.5 | -112.8 | 116.9 | 69.7 | 41.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 453 | 174 | -202 | 146 | -282 | 696 | 1,069 | -2,383 | 2,816 | 2,163 | 1,380 | |
| -121 | -559 | -592 | -646 | 358 | -591 | -1,390 | 1,739 | -644 | -2,392 | -463 | |
| -204 | 335 | 651 | 839 | -309 | -116 | 1,142 | 709 | -2,034 | 200 | -1,009 | |
Net Cash Flow Net Cash FlowCr | 128 | -50 | -143 | 339 | -233 | -11 | 821 | 64 | 138 | -29 | -92 |
Free Cash Flow Free Cash FlowCr | 413 | 98 | -279 | -25 | -508 | -628 | -137 | -2,985 | 2,140 | 1,472 | 746 |
CFO To PAT CFO To PAT% | 104.4 | 45.9 | -44.1 | 17.8 | -40.9 | 94.2 | 102.1 | -125.1 | 146.2 | 97.2 | 55.0 |
CFO To EBITDA CFO To EBITDA% | 67.0 | 30.5 | -29.9 | 12.6 | -26.9 | 69.6 | 90.5 | -112.8 | 116.9 | 69.7 | 41.1 |
| 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 | 8,203 | 12,490 | 17,267 | 19,173 | 12,152 | 20,922 | 34,153 | 30,650 | 53,582 | 59,484 | 51,526 | 66,648 |
Price To Earnings Price To Earnings | 18.8 | 33.0 | 37.6 | 23.5 | 17.6 | 28.3 | 32.6 | 16.1 | 27.8 | 26.7 | 20.6 | 25.2 |
Price To Sales Price To Sales | 5.8 | 11.2 | 13.7 | 7.4 | 5.4 | 10.2 | 12.7 | 7.3 | 11.9 | 11.3 | 8.6 | 10.5 |
Price To Book Price To Book | 1.5 | 2.2 | 2.8 | 2.4 | 1.4 | 2.2 | 3.3 | 2.5 | 3.9 | 3.8 | 2.9 | 3.7 |
EV To EBITDA EV To EBITDA | 12.3 | 22.8 | 26.8 | 16.9 | 12.6 | 22.3 | 31.1 | 16.1 | 22.9 | 19.9 | 15.7 | 18.5 |
GPM GPM% | 54.3 | 60.3 | 62.0 | 51.0 | 52.4 | 55.6 | 49.4 | 55.5 | 60.1 | 65.1 | 62.3 | 62.3 |
OPM OPM% | 47.8 | 51.2 | 53.4 | 44.7 | 46.8 | 48.7 | 43.9 | 50.4 | 53.6 | 58.7 | 55.9 | 56.5 |
NPM NPM% | 30.6 | 34.0 | 36.3 | 31.6 | 30.8 | 36.0 | 38.9 | 45.4 | 42.9 | 42.1 | 41.7 | 41.6 |
ROCE ROCE% | 11.6 | 8.7 | 9.3 | 13.5 | 10.8 | 9.2 | 10.8 | 14.8 | 16.5 | 16.9 | 16.9 | 16.9 |
ROE ROE% | 8.1 | 6.6 | 7.5 | 10.2 | 8.0 | 7.9 | 10.1 | 15.6 | 13.9 | 14.2 | 14.0 | 14.0 |
ROA ROA% | 5.8 | 4.5 | 4.5 | 7.3 | 6.1 | 6.1 | 6.7 | 10.2 | 9.8 | 9.8 | 9.9 | 9.9 |
| 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 | 8,203 | 12,490 | 17,267 | 19,173 | 12,152 | 20,922 | 34,153 | 30,650 | 53,582 | 59,484 | 51,526 | 66,648 |
Price To Earnings Price To Earnings | 18.8 | 33.0 | 37.6 | 23.5 | 17.6 | 28.3 | 32.6 | 16.1 | 27.8 | 26.7 | 20.6 | 25.2 |
Price To Sales Price To Sales | 5.8 | 11.2 | 13.7 | 7.4 | 5.4 | 10.2 | 12.7 | 7.3 | 11.9 | 11.3 | 8.6 | 10.5 |
Price To Book Price To Book | 1.5 | 2.2 | 2.8 | 2.4 | 1.4 | 2.2 | 3.3 | 2.5 | 3.9 | 3.8 | 2.9 | 3.7 |
EV To EBITDA EV To EBITDA | 12.3 | 22.8 | 26.8 | 16.9 | 12.6 | 22.3 | 31.1 | 16.1 | 22.9 | 19.9 | 15.7 | 18.5 |
GPM GPM% | 54.3 | 60.3 | 62.0 | 51.0 | 52.4 | 55.6 | 49.4 | 55.5 | 60.1 | 65.1 | 62.3 | 62.3 |
OPM OPM% | 47.8 | 51.2 | 53.4 | 44.7 | 46.8 | 48.7 | 43.9 | 50.4 | 53.6 | 58.7 | 55.9 | 56.5 |
NPM NPM% | 30.6 | 34.0 | 36.3 | 31.6 | 30.8 | 36.0 | 38.9 | 45.4 | 42.9 | 42.1 | 41.7 | 41.6 |
ROCE ROCE% | 11.6 | 8.7 | 9.3 | 13.5 | 10.8 | 9.2 | 10.8 | 14.8 | 16.5 | 16.9 | 16.9 | 16.9 |
ROE ROE% | 8.1 | 6.6 | 7.5 | 10.2 | 8.0 | 7.9 | 10.1 | 15.6 | 13.9 | 14.2 | 14.0 | 14.0 |
ROA ROA% | 5.8 | 4.5 | 4.5 | 7.3 | 6.1 | 6.1 | 6.7 | 10.2 | 9.8 | 9.8 | 9.9 | 9.9 |
Documents — Oberoi Realty Ltd
Concall Transcript Summaries — Oberoi Realty Ltd