| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 280 | 54 | 113 | 208 | 87 | 88 | 47 | 58 | 61 | 63 | 54 | 61 | |
Growth YoY Revenue Growth YoY% | -47.0 | 0.7 | 167.2 | 223.4 | -68.9 | 63.3 | -58.5 | -72.0 | -30.4 | -28.1 | 14.7 | 4.8 |
| 375 | 86 | 110 | 155 | 190 | 75 | 57 | 51 | 82 | 58 | 78 | 65 | |
| -95 | -33 | 4 | 52 | -103 | 13 | -10 | 7 | -22 | 5 | -24 | -4 | |
OPM OPM% | -34.0 | -60.4 | 3.5 | 25.3 | -118.3 | 14.4 | -22.1 | 12.4 | -35.8 | 8.5 | -45.3 | -6.6 |
| -95 | 2 | 5 | 2 | 85 | 2 | 1 | 63 | 103 | 72 | 1 | 7 | |
Interest Expense Interest ExpenseCr | 106 | 115 | 69 | 56 | 223 | 101 | 106 | 89 | 149 | 119 | 117 | 129 |
Depreciation DepreciationCr | 25 | 14 | 14 | 15 | 14 | 13 | 13 | 13 | 12 | 11 | 11 | 23 |
PBT PBTCr | -321 | -161 | -75 | -16 | -255 | -99 | -128 | -31 | -80 | -53 | -152 | -149 |
| 98 | 35 | 0 | 0 | 52 | 2 | 0 | 0 | 7 | 6 | 2 | 0 | |
| -419 | -195 | -75 | -16 | -307 | -101 | -128 | -31 | -87 | -59 | -154 | -149 | |
Growth YoY PAT Growth YoY% | -61.5 | -62.9 | 24.7 | 89.8 | 26.6 | 48.4 | -71.0 | -90.8 | 71.7 | 41.3 | -20.1 | -375.2 |
NPM NPM% | -149.6 | -362.6 | -66.0 | -7.9 | -352.9 | -114.7 | -272.2 | -54.0 | -143.3 | -93.6 | -285.1 | -244.9 |
| -9.6 | -4.5 | -1.7 | -0.4 | -7.0 | -2.3 | -2.9 | -0.7 | -2.0 | -1.4 | -3.5 | -3.3 |
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 280 | 54 | 113 | 208 | 87 | 88 | 47 | 58 | 61 | 63 | 54 | 61 | |
Growth YoY Revenue Growth YoY% | -47.0 | 0.7 | 167.2 | 223.4 | -68.9 | 63.3 | -58.5 | -72.0 | -30.4 | -28.1 | 14.7 | 4.8 |
| 375 | 86 | 110 | 155 | 190 | 75 | 57 | 51 | 82 | 58 | 78 | 65 | |
| -95 | -33 | 4 | 52 | -103 | 13 | -10 | 7 | -22 | 5 | -24 | -4 | |
OPM OPM% | -34.0 | -60.4 | 3.5 | 25.3 | -118.3 | 14.4 | -22.1 | 12.4 | -35.8 | 8.5 | -45.3 | -6.6 |
| -95 | 2 | 5 | 2 | 85 | 2 | 1 | 63 | 103 | 72 | 1 | 7 | |
Interest Expense Interest ExpenseCr | 106 | 115 | 69 | 56 | 223 | 101 | 106 | 89 | 149 | 119 | 117 | 129 |
Depreciation DepreciationCr | 25 | 14 | 14 | 15 | 14 | 13 | 13 | 13 | 12 | 11 | 11 | 23 |
PBT PBTCr | -321 | -161 | -75 | -16 | -255 | -99 | -128 | -31 | -80 | -53 | -152 | -149 |
| 98 | 35 | 0 | 0 | 52 | 2 | 0 | 0 | 7 | 6 | 2 | 0 | |
| -419 | -195 | -75 | -16 | -307 | -101 | -128 | -31 | -87 | -59 | -154 | -149 | |
Growth YoY PAT Growth YoY% | -61.5 | -62.9 | 24.7 | 89.8 | 26.6 | 48.4 | -71.0 | -90.8 | 71.7 | 41.3 | -20.1 | -375.2 |
NPM NPM% | -149.6 | -362.6 | -66.0 | -7.9 | -352.9 | -114.7 | -272.2 | -54.0 | -143.3 | -93.6 | -285.1 | -244.9 |
| -9.6 | -4.5 | -1.7 | -0.4 | -7.0 | -2.3 | -2.9 | -0.7 | -2.0 | -1.4 | -3.5 | -3.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 763 | 406 | 279 | 194 | 911 | 1,191 | 358 | 899 | 440 | 462 | 254 | 239 |
Growth Revenue Growth% | 36.0 | -46.8 | -31.3 | -30.6 | 370.4 | 30.8 | -69.9 | 151.0 | -51.0 | 5.0 | -45.1 | -14.8 |
| 438 | 317 | 206 | 215 | 963 | 1,135 | 375 | 954 | 548 | 541 | 266 | 284 | |
| 325 | 89 | 73 | -22 | -52 | 56 | -16 | -55 | -107 | -79 | -12 | -45 | |
OPM OPM% | 42.6 | 22.0 | 26.1 | -11.1 | -5.7 | 4.7 | -4.6 | -6.1 | -24.4 | -17.1 | -4.8 | -18.8 |
| -452 | 36 | 28 | 16 | 14 | 77 | 71 | 19 | -86 | 93 | 170 | 183 | |
Interest Expense Interest ExpenseCr | 180 | 186 | 234 | 324 | 335 | 481 | 433 | 395 | 393 | 464 | 444 | 515 |
Depreciation DepreciationCr | 5 | 29 | 28 | 30 | 29 | 27 | 37 | 59 | 66 | 57 | 52 | 58 |
PBT PBTCr | -313 | -90 | -161 | -360 | -402 | -375 | -415 | -490 | -652 | -507 | -338 | -434 |
| -200 | -41 | -12 | -36 | -34 | -12 | 13 | 4 | 147 | 87 | 9 | 15 | |
PAT PATCr | -113 | -49 | -149 | -324 | -367 | -363 | -428 | -494 | -799 | -594 | -347 | -449 |
Growth PAT Growth% | -795.2 | 56.2 | -201.5 | -117.6 | -13.4 | 1.1 | -17.8 | -15.4 | -61.8 | 25.7 | 41.5 | 20.9 |
NPM NPM% | -14.8 | -12.2 | -53.4 | -167.3 | -40.3 | -30.5 | -119.5 | -54.9 | -181.5 | -128.6 | -136.8 | -188.1 |
| -2.5 | -0.8 | -3.3 | -7.3 | -8.4 | -8.0 | -9.8 | -11.3 | -18.4 | -13.6 | -7.9 | -10.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 763 | 406 | 279 | 194 | 911 | 1,191 | 358 | 899 | 440 | 462 | 254 | 239 |
Growth Revenue Growth% | 36.0 | -46.8 | -31.3 | -30.6 | 370.4 | 30.8 | -69.9 | 151.0 | -51.0 | 5.0 | -45.1 | -14.8 |
| 438 | 317 | 206 | 215 | 963 | 1,135 | 375 | 954 | 548 | 541 | 266 | 284 | |
| 325 | 89 | 73 | -22 | -52 | 56 | -16 | -55 | -107 | -79 | -12 | -45 | |
OPM OPM% | 42.6 | 22.0 | 26.1 | -11.1 | -5.7 | 4.7 | -4.6 | -6.1 | -24.4 | -17.1 | -4.8 | -18.8 |
| -452 | 36 | 28 | 16 | 14 | 77 | 71 | 19 | -86 | 93 | 170 | 183 | |
Interest Expense Interest ExpenseCr | 180 | 186 | 234 | 324 | 335 | 481 | 433 | 395 | 393 | 464 | 444 | 515 |
Depreciation DepreciationCr | 5 | 29 | 28 | 30 | 29 | 27 | 37 | 59 | 66 | 57 | 52 | 58 |
PBT PBTCr | -313 | -90 | -161 | -360 | -402 | -375 | -415 | -490 | -652 | -507 | -338 | -434 |
| -200 | -41 | -12 | -36 | -34 | -12 | 13 | 4 | 147 | 87 | 9 | 15 | |
PAT PATCr | -113 | -49 | -149 | -324 | -367 | -363 | -428 | -494 | -799 | -594 | -347 | -449 |
Growth PAT Growth% | -795.2 | 56.2 | -201.5 | -117.6 | -13.4 | 1.1 | -17.8 | -15.4 | -61.8 | 25.7 | 41.5 | 20.9 |
NPM NPM% | -14.8 | -12.2 | -53.4 | -167.3 | -40.3 | -30.5 | -119.5 | -54.9 | -181.5 | -128.6 | -136.8 | -188.1 |
| -2.5 | -0.8 | -3.3 | -7.3 | -8.4 | -8.0 | -9.8 | -11.3 | -18.4 | -13.6 | -7.9 | -10.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 |
Reserves ReservesCr | 2,454 | 2,413 | 2,265 | 1,947 | 725 | 390 | -37 | -521 | -1,320 | -1,914 | -2,259 | -2,472 |
| 2,076 | 2,073 | 1,978 | 2,785 | 5,481 | 5,025 | 4,949 | 4,450 | 4,227 | 4,638 | 4,375 | 4,432 | |
| 2,437 | 2,577 | 3,327 | 3,278 | 3,187 | 2,453 | 2,727 | 2,767 | 3,170 | 2,913 | 2,948 | 3,064 | |
| 7,294 | 7,469 | 7,956 | 8,390 | 9,688 | 8,089 | 7,859 | 6,925 | 6,383 | 5,948 | 5,400 | 5,377 | |
| 5,483 | 4,495 | 4,838 | 5,246 | 6,103 | 5,328 | 5,110 | 4,186 | 3,869 | 3,918 | 3,394 | 3,352 | |
| 1,811 | 2,973 | 3,119 | 3,144 | 3,585 | 2,761 | 2,749 | 2,739 | 2,514 | 2,030 | 2,006 | 2,024 | |
| 7,294 | 7,469 | 7,956 | 8,390 | 9,688 | 8,089 | 7,859 | 6,925 | 6,383 | 5,948 | 5,400 | 5,377 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 |
Reserves ReservesCr | 2,454 | 2,413 | 2,265 | 1,947 | 725 | 390 | -37 | -521 | -1,320 | -1,914 | -2,259 | -2,472 |
| 2,076 | 2,073 | 1,978 | 2,785 | 5,481 | 5,025 | 4,949 | 4,450 | 4,227 | 4,638 | 4,375 | 4,432 | |
| 2,437 | 2,577 | 3,327 | 3,278 | 3,187 | 2,453 | 2,727 | 2,767 | 3,170 | 2,913 | 2,948 | 3,064 | |
| 7,294 | 7,469 | 7,956 | 8,390 | 9,688 | 8,089 | 7,859 | 6,925 | 6,383 | 5,948 | 5,400 | 5,377 | |
| 5,483 | 4,495 | 4,838 | 5,246 | 6,103 | 5,328 | 5,110 | 4,186 | 3,869 | 3,918 | 3,394 | 3,352 | |
| 1,811 | 2,973 | 3,119 | 3,144 | 3,585 | 2,761 | 2,749 | 2,739 | 2,514 | 2,030 | 2,006 | 2,024 | |
| 7,294 | 7,469 | 7,956 | 8,390 | 9,688 | 8,089 | 7,859 | 6,925 | 6,383 | 5,948 | 5,400 | 5,377 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 562 | -32 | -332 | 85 | 1,310 | 1,563 | 259 | 550 | 374 | 260 | 38 | |
| -7 | -48 | -152 | -90 | -470 | -11 | -47 | 39 | -59 | -30 | -78 | |
| -463 | -69 | 460 | 0 | -815 | -1,576 | -179 | -608 | -325 | -214 | 39 | |
Net Cash Flow Net Cash FlowCr | 93 | -149 | -23 | -6 | 26 | -25 | 33 | -18 | -10 | 16 | -1 |
Free Cash Flow Free Cash FlowCr | 565 | -81 | -358 | -17 | 1,198 | 1,477 | 218 | 580 | 325 | 202 | -42 |
CFO To PAT CFO To PAT% | -498.9 | 63.9 | 222.8 | -26.1 | -356.7 | -430.2 | -60.6 | -111.4 | -46.8 | -43.8 | -10.9 |
CFO To EBITDA CFO To EBITDA% | 173.1 | -35.4 | -455.9 | -392.5 | -2,528.2 | 2,785.6 | -1,581.0 | -1,007.8 | -348.2 | -328.8 | -312.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 562 | -32 | -332 | 85 | 1,310 | 1,563 | 259 | 550 | 374 | 260 | 38 | |
| -7 | -48 | -152 | -90 | -470 | -11 | -47 | 39 | -59 | -30 | -78 | |
| -463 | -69 | 460 | 0 | -815 | -1,576 | -179 | -608 | -325 | -214 | 39 | |
Net Cash Flow Net Cash FlowCr | 93 | -149 | -23 | -6 | 26 | -25 | 33 | -18 | -10 | 16 | -1 |
Free Cash Flow Free Cash FlowCr | 565 | -81 | -358 | -17 | 1,198 | 1,477 | 218 | 580 | 325 | 202 | -42 |
CFO To PAT CFO To PAT% | -498.9 | 63.9 | 222.8 | -26.1 | -356.7 | -430.2 | -60.6 | -111.4 | -46.8 | -43.8 | -10.9 |
CFO To EBITDA CFO To EBITDA% | 173.1 | -35.4 | -455.9 | -392.5 | -2,528.2 | 2,785.6 | -1,581.0 | -1,007.8 | -348.2 | -328.8 | -312.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 812 | 814 | 537 | 653 | 266 | 57 | 370 | 657 | 273 | 653 | 955 | 85 |
Price To Earnings Price To Earnings | -2.8 | |||||||||||
Price To Sales Price To Sales | 1.1 | 2.0 | 1.9 | 3.4 | 0.3 | 0.1 | 1.0 | 0.7 | 0.6 | 1.4 | 3.8 | 0.4 |
Price To Book Price To Book | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 2.0 | -2.2 | -0.3 | -0.4 | -0.5 | 0.0 |
EV To EBITDA EV To EBITDA | 10.1 | 39.6 | 57.5 | -196.8 | -72.3 | 42.1 | -230.9 | -75.3 | -33.6 | -48.1 | -348.7 | -74.9 |
GPM GPM% | 56.0 | 50.1 | 58.9 | 38.7 | 4.1 | 18.7 | 7.6 | -0.9 | -7.4 | 11.0 | 38.8 | 38.8 |
OPM OPM% | 42.6 | 22.0 | 26.1 | -11.1 | -5.7 | 4.7 | -4.6 | -6.1 | -24.4 | -17.1 | -4.8 | -18.8 |
NPM NPM% | -14.8 | -12.2 | -53.4 | -167.3 | -40.3 | -30.5 | -119.5 | -54.9 | -181.5 | -128.6 | -136.8 | -188.1 |
ROCE ROCE% | -2.5 | 1.7 | 1.2 | -0.6 | -1.5 | 3.5 | 0.5 | -2.9 | -11.2 | -2.8 | 8.2 | 12.6 |
ROE ROE% | -4.2 | -1.9 | -6.0 | -15.0 | -39.0 | -59.8 | -236.7 | 163.0 | 72.5 | 35.0 | 17.0 | 19.9 |
ROA ROA% | -1.5 | -0.7 | -1.9 | -3.9 | -3.8 | -4.5 | -5.4 | -7.1 | -12.5 | -10.0 | -6.4 | -8.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 812 | 814 | 537 | 653 | 266 | 57 | 370 | 657 | 273 | 653 | 955 | 85 |
Price To Earnings Price To Earnings | -2.8 | |||||||||||
Price To Sales Price To Sales | 1.1 | 2.0 | 1.9 | 3.4 | 0.3 | 0.1 | 1.0 | 0.7 | 0.6 | 1.4 | 3.8 | 0.4 |
Price To Book Price To Book | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 2.0 | -2.2 | -0.3 | -0.4 | -0.5 | 0.0 |
EV To EBITDA EV To EBITDA | 10.1 | 39.6 | 57.5 | -196.8 | -72.3 | 42.1 | -230.9 | -75.3 | -33.6 | -48.1 | -348.7 | -74.9 |
GPM GPM% | 56.0 | 50.1 | 58.9 | 38.7 | 4.1 | 18.7 | 7.6 | -0.9 | -7.4 | 11.0 | 38.8 | 38.8 |
OPM OPM% | 42.6 | 22.0 | 26.1 | -11.1 | -5.7 | 4.7 | -4.6 | -6.1 | -24.4 | -17.1 | -4.8 | -18.8 |
NPM NPM% | -14.8 | -12.2 | -53.4 | -167.3 | -40.3 | -30.5 | -119.5 | -54.9 | -181.5 | -128.6 | -136.8 | -188.1 |
ROCE ROCE% | -2.5 | 1.7 | 1.2 | -0.6 | -1.5 | 3.5 | 0.5 | -2.9 | -11.2 | -2.8 | 8.2 | 12.6 |
ROE ROE% | -4.2 | -1.9 | -6.0 | -15.0 | -39.0 | -59.8 | -236.7 | 163.0 | 72.5 | 35.0 | 17.0 | 19.9 |
ROA ROA% | -1.5 | -0.7 | -1.9 | -3.9 | -3.8 | -4.5 | -5.4 | -7.1 | -12.5 | -10.0 | -6.4 | -8.4 |
Documents — Parsvnath Developers Ltd