| Quarter | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 18 | 17 | 17 | 8 | 8 | 2 | 11 | 0 | 0 | 0 | 58 | |
Growth YoY Revenue Growth YoY% | 134.1 | 248.5 | -50.8 | 34.9 | -4.3 | -56.3 | -89.0 | -31.9 | -98.5 | -95.9 | -101.1 | 410.6 |
| 12 | 21 | 22 | 22 | 12 | 16 | 5 | 22 | 2 | 0 | 0 | 38 | |
| -3 | -3 | -5 | -5 | -3 | -8 | -3 | -11 | -1 | 0 | 0 | 20 | |
OPM OPM% | -38.9 | -19.4 | -31.1 | -31.1 | -42.3 | -105.3 | -183.1 | -94.7 | -1,183.3 | 34.4 | -1,700.0 | 34.1 |
| 0 | 0 | 0 | 0 | 0 | 1 | 5 | -3 | 0 | 0 | 1 | -1 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 4 | 4 | 6 | 8 | 15 | 14 | 17 | 18 | 20 | 22 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -6 | -8 | -9 | -9 | -9 | -15 | -14 | -28 | -18 | -18 | -19 | -3 |
| -1 | -2 | -2 | -2 | -2 | -4 | -4 | -5 | -4 | -5 | -3 | -2 | |
| -5 | -6 | -7 | -7 | -7 | -11 | -9 | -22 | -14 | -13 | -16 | -1 | |
Growth YoY PAT Growth YoY% | -96.0 | -65.2 | -219.0 | -382.6 | -31.6 | -87.0 | -35.1 | -221.6 | -110.3 | -17.4 | -72.5 | 95.3 |
NPM NPM% | -57.5 | -34.3 | -41.8 | -41.8 | -79.1 | -146.7 | -513.1 | -197.6 | -11,391.7 | -4,203.1 | 81,000.0 | -1.8 |
| -7.8 | -9.7 | -11.0 | -11.0 | -10.3 | -18.1 | -14.9 | -35.4 | -21.6 | -21.3 | -25.7 | -1.4 |
| Quarter | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 18 | 17 | 17 | 8 | 8 | 2 | 11 | 0 | 0 | 0 | 58 | |
Growth YoY Revenue Growth YoY% | 134.1 | 248.5 | -50.8 | 34.9 | -4.3 | -56.3 | -89.0 | -31.9 | -98.5 | -95.9 | -101.1 | 410.6 |
| 12 | 21 | 22 | 22 | 12 | 16 | 5 | 22 | 2 | 0 | 0 | 38 | |
| -3 | -3 | -5 | -5 | -3 | -8 | -3 | -11 | -1 | 0 | 0 | 20 | |
OPM OPM% | -38.9 | -19.4 | -31.1 | -31.1 | -42.3 | -105.3 | -183.1 | -94.7 | -1,183.3 | 34.4 | -1,700.0 | 34.1 |
| 0 | 0 | 0 | 0 | 0 | 1 | 5 | -3 | 0 | 0 | 1 | -1 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 4 | 4 | 6 | 8 | 15 | 14 | 17 | 18 | 20 | 22 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -6 | -8 | -9 | -9 | -9 | -15 | -14 | -28 | -18 | -18 | -19 | -3 |
| -1 | -2 | -2 | -2 | -2 | -4 | -4 | -5 | -4 | -5 | -3 | -2 | |
| -5 | -6 | -7 | -7 | -7 | -11 | -9 | -22 | -14 | -13 | -16 | -1 | |
Growth YoY PAT Growth YoY% | -96.0 | -65.2 | -219.0 | -382.6 | -31.6 | -87.0 | -35.1 | -221.6 | -110.3 | -17.4 | -72.5 | 95.3 |
NPM NPM% | -57.5 | -34.3 | -41.8 | -41.8 | -79.1 | -146.7 | -513.1 | -197.6 | -11,391.7 | -4,203.1 | 81,000.0 | -1.8 |
| -7.8 | -9.7 | -11.0 | -11.0 | -10.3 | -18.1 | -14.9 | -35.4 | -21.6 | -21.3 | -25.7 | -1.4 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 68 | 116 | 145 | 53 | 33 | 48 | 48 | 55 | 64 | 28 | 58 |
Growth Revenue Growth% | 70.1 | 25.2 | -63.3 | -37.9 | 43.5 | 0.8 | 14.4 | 15.7 | -56.6 | 111.1 | |
| 56 | 86 | 129 | 57 | 43 | 54 | 71 | 50 | 72 | 53 | 39 | |
| 12 | 30 | 16 | -3 | -10 | -6 | -23 | 5 | -9 | -26 | 19 | |
OPM OPM% | 17.9 | 25.8 | 11.1 | -6.0 | -30.4 | -12.6 | -48.2 | 8.7 | -13.7 | -93.2 | 32.2 |
| 1 | 3 | 8 | 7 | 2 | 3 | 4 | 4 | 2 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 6 | 5 | 9 | 18 | 42 | 77 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 13 | 32 | 23 | 3 | -10 | -9 | -25 | 0 | -25 | -65 | -59 |
| 5 | 10 | 7 | 1 | -3 | -2 | -5 | 2 | -5 | -16 | -14 | |
PAT PATCr | 8 | 22 | 17 | 2 | -7 | -7 | -20 | -2 | -19 | -50 | -44 |
Growth PAT Growth% | 175.1 | -23.1 | -86.7 | -436.8 | 3.1 | -170.3 | 90.0 | -889.3 | -156.3 | 10.7 | |
NPM NPM% | 11.5 | 18.7 | 11.5 | 4.2 | -22.6 | -15.2 | -40.9 | -3.6 | -30.5 | -180.3 | -76.3 |
| 15.2 | 40.0 | 26.4 | 5.2 | -11.8 | -11.5 | -31.0 | -3.1 | -46.0 | -78.7 | -61.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 68 | 116 | 145 | 53 | 33 | 48 | 48 | 55 | 64 | 28 | 58 |
Growth Revenue Growth% | 70.1 | 25.2 | -63.3 | -37.9 | 43.5 | 0.8 | 14.4 | 15.7 | -56.6 | 111.1 | |
| 56 | 86 | 129 | 57 | 43 | 54 | 71 | 50 | 72 | 53 | 39 | |
| 12 | 30 | 16 | -3 | -10 | -6 | -23 | 5 | -9 | -26 | 19 | |
OPM OPM% | 17.9 | 25.8 | 11.1 | -6.0 | -30.4 | -12.6 | -48.2 | 8.7 | -13.7 | -93.2 | 32.2 |
| 1 | 3 | 8 | 7 | 2 | 3 | 4 | 4 | 2 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 6 | 5 | 9 | 18 | 42 | 77 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 13 | 32 | 23 | 3 | -10 | -9 | -25 | 0 | -25 | -65 | -59 |
| 5 | 10 | 7 | 1 | -3 | -2 | -5 | 2 | -5 | -16 | -14 | |
PAT PATCr | 8 | 22 | 17 | 2 | -7 | -7 | -20 | -2 | -19 | -50 | -44 |
Growth PAT Growth% | 175.1 | -23.1 | -86.7 | -436.8 | 3.1 | -170.3 | 90.0 | -889.3 | -156.3 | 10.7 | |
NPM NPM% | 11.5 | 18.7 | 11.5 | 4.2 | -22.6 | -15.2 | -40.9 | -3.6 | -30.5 | -180.3 | -76.3 |
| 15.2 | 40.0 | 26.4 | 5.2 | -11.8 | -11.5 | -31.0 | -3.1 | -46.0 | -78.7 | -61.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 |
Reserves ReservesCr | 62 | 203 | 219 | 222 | 214 | 206 | 186 | 184 | 165 | 108 | 75 |
| 126 | 114 | 46 | 58 | 46 | 79 | 109 | 132 | 200 | 363 | 566 | |
| 21 | 8 | 5 | 3 | 123 | 180 | 242 | 281 | 347 | 277 | 71 | |
| 214 | 332 | 276 | 290 | 388 | 471 | 544 | 604 | 718 | 754 | 720 | |
| 198 | 308 | 260 | 222 | 290 | 369 | 426 | 487 | 553 | 568 | 529 | |
| 16 | 23 | 16 | 68 | 99 | 101 | 118 | 117 | 165 | 186 | 191 | |
| 214 | 332 | 276 | 290 | 388 | 471 | 544 | 604 | 718 | 754 | 720 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 |
Reserves ReservesCr | 62 | 203 | 219 | 222 | 214 | 206 | 186 | 184 | 165 | 108 | 75 |
| 126 | 114 | 46 | 58 | 46 | 79 | 109 | 132 | 200 | 363 | 566 | |
| 21 | 8 | 5 | 3 | 123 | 180 | 242 | 281 | 347 | 277 | 71 | |
| 214 | 332 | 276 | 290 | 388 | 471 | 544 | 604 | 718 | 754 | 720 | |
| 198 | 308 | 260 | 222 | 290 | 369 | 426 | 487 | 553 | 568 | 529 | |
| 16 | 23 | 16 | 68 | 99 | 101 | 118 | 117 | 165 | 186 | 191 | |
| 214 | 332 | 276 | 290 | 388 | 471 | 544 | 604 | 718 | 754 | 720 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 15 | -18 | -65 | -104 | -114 | -59 | 5 | -42 | 15 | 69 | |
| -3 | -133 | 22 | 67 | -6 | 28 | 38 | 5 | 4 | 1 | 0 | |
| -15 | 108 | -6 | -2 | 117 | 78 | 22 | -1 | 35 | -22 | -68 | |
Net Cash Flow Net Cash FlowCr | -14 | -9 | -1 | 0 | 7 | -9 | 1 | 8 | -3 | -7 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 9 | -13 | -65 | -105 | -116 | -61 | 7 | -43 | 15 | 69 |
CFO To PAT CFO To PAT% | 39.0 | 71.1 | -108.0 | -2,938.0 | 1,386.4 | 1,572.9 | 301.6 | -270.1 | 218.8 | -30.3 | -154.8 |
CFO To EBITDA CFO To EBITDA% | 25.1 | 51.5 | -111.2 | 2,043.8 | 1,029.4 | 1,903.0 | 255.5 | 110.8 | 488.5 | -58.6 | 367.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 15 | -18 | -65 | -104 | -114 | -59 | 5 | -42 | 15 | 69 | |
| -3 | -133 | 22 | 67 | -6 | 28 | 38 | 5 | 4 | 1 | 0 | |
| -15 | 108 | -6 | -2 | 117 | 78 | 22 | -1 | 35 | -22 | -68 | |
Net Cash Flow Net Cash FlowCr | -14 | -9 | -1 | 0 | 7 | -9 | 1 | 8 | -3 | -7 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 9 | -13 | -65 | -105 | -116 | -61 | 7 | -43 | 15 | 69 |
CFO To PAT CFO To PAT% | 39.0 | 71.1 | -108.0 | -2,938.0 | 1,386.4 | 1,572.9 | 301.6 | -270.1 | 218.8 | -30.3 | -154.8 |
CFO To EBITDA CFO To EBITDA% | 25.1 | 51.5 | -111.2 | 2,043.8 | 1,029.4 | 1,903.0 | 255.5 | 110.8 | 488.5 | -58.6 | 367.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 61 | 932 | 717 | 597 | 584 | 286 | 143 | 118 | 138 | 51 | 63 | 33 |
Price To Earnings Price To Earnings | 7.9 | 43.4 | 43.5 | 268.7 | ||||||||
Price To Sales Price To Sales | 0.9 | 8.0 | 4.9 | 11.2 | 17.6 | 6.0 | 3.0 | 2.1 | 2.2 | 1.9 | 1.1 | 0.6 |
Price To Book Price To Book | 0.9 | 4.5 | 3.2 | 2.6 | 2.6 | 1.4 | 0.7 | 0.6 | 0.8 | 0.5 | 0.8 | 0.4 |
EV To EBITDA EV To EBITDA | 5.6 | 31.3 | 44.3 | -186.7 | -69.1 | -79.1 | -16.0 | 74.0 | -50.2 | -20.7 | 28.8 | 27.3 |
GPM GPM% | 27.3 | 35.0 | 21.7 | 29.2 | 31.7 | 27.4 | 10.1 | 32.0 | 16.8 | -41.0 | 46.1 | 46.1 |
OPM OPM% | 17.9 | 25.8 | 11.1 | -6.0 | -30.4 | -12.6 | -48.2 | 8.7 | -13.7 | -93.2 | 32.2 | 32.2 |
NPM NPM% | 11.5 | 18.7 | 11.5 | 4.2 | -22.6 | -15.2 | -40.9 | -3.6 | -30.5 | -180.3 | -76.3 | -76.3 |
ROCE ROCE% | 14.6 | 14.8 | 10.3 | 1.4 | -2.5 | -0.8 | -4.6 | 2.0 | -1.4 | -4.0 | 3.3 | 3.3 |
ROE ROE% | 11.8 | 10.3 | 7.4 | 1.0 | -3.4 | -3.4 | -10.2 | -1.0 | -11.3 | -43.6 | -54.1 | -54.1 |
ROA ROA% | 3.7 | 6.5 | 6.0 | 0.8 | -1.9 | -1.5 | -3.6 | -0.3 | -2.7 | -6.6 | -6.2 | -6.2 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 61 | 932 | 717 | 597 | 584 | 286 | 143 | 118 | 138 | 51 | 63 | 33 |
Price To Earnings Price To Earnings | 7.9 | 43.4 | 43.5 | 268.7 | ||||||||
Price To Sales Price To Sales | 0.9 | 8.0 | 4.9 | 11.2 | 17.6 | 6.0 | 3.0 | 2.1 | 2.2 | 1.9 | 1.1 | 0.6 |
Price To Book Price To Book | 0.9 | 4.5 | 3.2 | 2.6 | 2.6 | 1.4 | 0.7 | 0.6 | 0.8 | 0.5 | 0.8 | 0.4 |
EV To EBITDA EV To EBITDA | 5.6 | 31.3 | 44.3 | -186.7 | -69.1 | -79.1 | -16.0 | 74.0 | -50.2 | -20.7 | 28.8 | 27.3 |
GPM GPM% | 27.3 | 35.0 | 21.7 | 29.2 | 31.7 | 27.4 | 10.1 | 32.0 | 16.8 | -41.0 | 46.1 | 46.1 |
OPM OPM% | 17.9 | 25.8 | 11.1 | -6.0 | -30.4 | -12.6 | -48.2 | 8.7 | -13.7 | -93.2 | 32.2 | 32.2 |
NPM NPM% | 11.5 | 18.7 | 11.5 | 4.2 | -22.6 | -15.2 | -40.9 | -3.6 | -30.5 | -180.3 | -76.3 | -76.3 |
ROCE ROCE% | 14.6 | 14.8 | 10.3 | 1.4 | -2.5 | -0.8 | -4.6 | 2.0 | -1.4 | -4.0 | 3.3 | 3.3 |
ROE ROE% | 11.8 | 10.3 | 7.4 | 1.0 | -3.4 | -3.4 | -10.2 | -1.0 | -11.3 | -43.6 | -54.1 | -54.1 |
ROA ROA% | 3.7 | 6.5 | 6.0 | 0.8 | -1.9 | -1.5 | -3.6 | -0.3 | -2.7 | -6.6 | -6.2 | -6.2 |
Documents — Poddar Housing & Development Ltd