| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 368 | 574 | 920 | 658 | 496 | 318 | 542 | 524 | 644 | 1,069 | 1,502 | 849 | |
Growth YoY Revenue Growth YoY% | 53.8 | 46.2 | 136.5 | 103.7 | 34.5 | -44.5 | -41.1 | -20.3 | 30.0 | 236.1 | 177.3 | 61.9 |
| 281 | 375 | 807 | 528 | 384 | 300 | 511 | 458 | 540 | 850 | 1,200 | 660 | |
| 87 | 199 | 113 | 130 | 112 | 18 | 30 | 67 | 104 | 219 | 302 | 189 | |
OPM OPM% | 23.6 | 34.7 | 12.3 | 19.8 | 22.6 | 5.7 | 5.6 | 12.7 | 16.1 | 20.5 | 20.1 | 22.2 |
| 11 | 19 | 25 | 18 | 32 | 15 | 22 | 14 | 18 | 35 | 39 | 28 | |
Interest Expense Interest ExpenseCr | 105 | 105 | 127 | 119 | 141 | 143 | 152 | 161 | 169 | 165 | 184 | 179 |
Depreciation DepreciationCr | 6 | 7 | 10 | 7 | 8 | 8 | 11 | 10 | 11 | 11 | 11 | 12 |
PBT PBTCr | -13 | 106 | 3 | 22 | -5 | -118 | -111 | -90 | -57 | 79 | 145 | 26 |
| -2 | 29 | 9 | 7 | 12 | -26 | -23 | -22 | -14 | 20 | 35 | 1 | |
| -11 | 78 | -7 | 15 | -17 | -93 | -88 | -69 | -43 | 58 | 110 | 25 | |
Growth YoY PAT Growth YoY% | 34.8 | 245.0 | -125.1 | 182.8 | -52.0 | -219.1 | -1,211.5 | -563.8 | -152.0 | 163.0 | 224.9 | 136.8 |
NPM NPM% | -3.0 | 13.6 | -0.7 | 2.3 | -3.4 | -29.1 | -16.3 | -13.1 | -6.7 | 5.5 | 7.3 | 3.0 |
| -0.5 | 3.3 | -0.3 | 0.6 | -0.7 | -3.9 | -3.6 | -2.9 | -1.8 | 2.5 | 4.8 | 1.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 368 | 574 | 920 | 658 | 496 | 318 | 542 | 524 | 644 | 1,069 | 1,502 | 849 | |
Growth YoY Revenue Growth YoY% | 53.8 | 46.2 | 136.5 | 103.7 | 34.5 | -44.5 | -41.1 | -20.3 | 30.0 | 236.1 | 177.3 | 61.9 |
| 281 | 375 | 807 | 528 | 384 | 300 | 511 | 458 | 540 | 850 | 1,200 | 660 | |
| 87 | 199 | 113 | 130 | 112 | 18 | 30 | 67 | 104 | 219 | 302 | 189 | |
OPM OPM% | 23.6 | 34.7 | 12.3 | 19.8 | 22.6 | 5.7 | 5.6 | 12.7 | 16.1 | 20.5 | 20.1 | 22.2 |
| 11 | 19 | 25 | 18 | 32 | 15 | 22 | 14 | 18 | 35 | 39 | 28 | |
Interest Expense Interest ExpenseCr | 105 | 105 | 127 | 119 | 141 | 143 | 152 | 161 | 169 | 165 | 184 | 179 |
Depreciation DepreciationCr | 6 | 7 | 10 | 7 | 8 | 8 | 11 | 10 | 11 | 11 | 11 | 12 |
PBT PBTCr | -13 | 106 | 3 | 22 | -5 | -118 | -111 | -90 | -57 | 79 | 145 | 26 |
| -2 | 29 | 9 | 7 | 12 | -26 | -23 | -22 | -14 | 20 | 35 | 1 | |
| -11 | 78 | -7 | 15 | -17 | -93 | -88 | -69 | -43 | 58 | 110 | 25 | |
Growth YoY PAT Growth YoY% | 34.8 | 245.0 | -125.1 | 182.8 | -52.0 | -219.1 | -1,211.5 | -563.8 | -152.0 | 163.0 | 224.9 | 136.8 |
NPM NPM% | -3.0 | 13.6 | -0.7 | 2.3 | -3.4 | -29.1 | -16.3 | -13.1 | -6.7 | 5.5 | 7.3 | 3.0 |
| -0.5 | 3.3 | -0.3 | 0.6 | -0.7 | -3.9 | -3.6 | -2.9 | -1.8 | 2.5 | 4.8 | 1.2 |
| 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 | 1,584 | 1,407 | 1,415 | 2,050 | 2,128 | 963 | 955 | 1,236 | 2,185 | 2,014 | 3,740 | 4,064 |
Growth Revenue Growth% | -5.3 | -11.2 | 0.6 | 44.9 | 3.8 | -54.7 | -0.9 | 29.4 | 76.8 | -7.8 | 85.7 | 116.2 |
| 1,244 | 998 | 1,107 | 1,610 | 1,678 | 679 | 741 | 1,006 | 1,722 | 1,723 | 3,048 | 3,251 | |
| 340 | 409 | 307 | 440 | 450 | 284 | 214 | 230 | 463 | 291 | 692 | 813 | |
OPM OPM% | 21.5 | 29.1 | 21.7 | 21.5 | 21.2 | 29.5 | 22.4 | 18.6 | 21.2 | 14.4 | 18.5 | 20.0 |
| 47 | 68 | 88 | 75 | 56 | 91 | 422 | 203 | 68 | 86 | 106 | 120 | |
Interest Expense Interest ExpenseCr | 243 | 290 | 251 | 328 | 343 | 357 | 332 | 360 | 434 | 555 | 679 | 697 |
Depreciation DepreciationCr | 16 | 16 | 15 | 15 | 23 | 20 | 18 | 17 | 28 | 35 | 42 | 44 |
PBT PBTCr | 128 | 171 | 129 | 172 | 140 | -2 | 286 | 55 | 68 | -212 | 77 | 193 |
| 44 | 42 | 37 | 57 | 52 | 2 | 138 | -11 | 26 | -29 | 20 | 42 | |
PAT PATCr | 84 | 129 | 91 | 114 | 88 | -4 | 148 | 67 | 42 | -183 | 57 | 151 |
Growth PAT Growth% | -36.3 | 53.4 | -29.1 | 25.1 | -22.7 | -104.5 | 3,845.2 | -54.9 | -36.9 | -535.5 | 131.0 | 156.5 |
NPM NPM% | 5.3 | 9.2 | 6.5 | 5.6 | 4.2 | -0.4 | 15.5 | 5.4 | 1.9 | -9.1 | 1.5 | 3.7 |
| 3.5 | 5.4 | 3.9 | 4.8 | 3.7 | -0.2 | 6.2 | 2.8 | 1.8 | -7.6 | 2.7 | 6.8 |
| 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 | 1,584 | 1,407 | 1,415 | 2,050 | 2,128 | 963 | 955 | 1,236 | 2,185 | 2,014 | 3,740 | 4,064 |
Growth Revenue Growth% | -5.3 | -11.2 | 0.6 | 44.9 | 3.8 | -54.7 | -0.9 | 29.4 | 76.8 | -7.8 | 85.7 | 116.2 |
| 1,244 | 998 | 1,107 | 1,610 | 1,678 | 679 | 741 | 1,006 | 1,722 | 1,723 | 3,048 | 3,251 | |
| 340 | 409 | 307 | 440 | 450 | 284 | 214 | 230 | 463 | 291 | 692 | 813 | |
OPM OPM% | 21.5 | 29.1 | 21.7 | 21.5 | 21.2 | 29.5 | 22.4 | 18.6 | 21.2 | 14.4 | 18.5 | 20.0 |
| 47 | 68 | 88 | 75 | 56 | 91 | 422 | 203 | 68 | 86 | 106 | 120 | |
Interest Expense Interest ExpenseCr | 243 | 290 | 251 | 328 | 343 | 357 | 332 | 360 | 434 | 555 | 679 | 697 |
Depreciation DepreciationCr | 16 | 16 | 15 | 15 | 23 | 20 | 18 | 17 | 28 | 35 | 42 | 44 |
PBT PBTCr | 128 | 171 | 129 | 172 | 140 | -2 | 286 | 55 | 68 | -212 | 77 | 193 |
| 44 | 42 | 37 | 57 | 52 | 2 | 138 | -11 | 26 | -29 | 20 | 42 | |
PAT PATCr | 84 | 129 | 91 | 114 | 88 | -4 | 148 | 67 | 42 | -183 | 57 | 151 |
Growth PAT Growth% | -36.3 | 53.4 | -29.1 | 25.1 | -22.7 | -104.5 | 3,845.2 | -54.9 | -36.9 | -535.5 | 131.0 | 156.5 |
NPM NPM% | 5.3 | 9.2 | 6.5 | 5.6 | 4.2 | -0.4 | 15.5 | 5.4 | 1.9 | -9.1 | 1.5 | 3.7 |
| 3.5 | 5.4 | 3.9 | 4.8 | 3.7 | -0.2 | 6.2 | 2.8 | 1.8 | -7.6 | 2.7 | 6.8 |
| 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 | 119 | 119 | 119 | 119 | 119 | 119 | 119 | 119 | 119 | 119 | 119 |
Reserves ReservesCr | 2,165 | 2,248 | 2,275 | 1,738 | 1,795 | 1,777 | 1,923 | 1,868 | 1,765 | 1,612 | 1,669 |
| 1,988 | 3,560 | 4,231 | 6,410 | 5,971 | 5,936 | 5,953 | 7,570 | 9,216 | 12,338 | 15,137 | |
| 1,275 | 333 | 167 | 467 | 192 | 599 | 622 | 492 | 621 | 172 | 345 | |
| 5,546 | 6,259 | 6,791 | 8,734 | 8,079 | 8,429 | 8,623 | 10,055 | 11,727 | 14,245 | 17,258 | |
| 4,606 | 5,590 | 5,953 | 7,571 | 6,973 | 7,387 | 7,769 | 9,017 | 10,338 | 12,920 | 14,978 | |
| 939 | 669 | 839 | 1,162 | 1,105 | 1,042 | 854 | 1,038 | 1,389 | 1,325 | 2,279 | |
| 5,546 | 6,259 | 6,791 | 8,734 | 8,079 | 8,429 | 8,623 | 10,055 | 11,727 | 14,245 | 17,258 |
| 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 | 119 | 119 | 119 | 119 | 119 | 119 | 119 | 119 | 119 | 119 | 119 |
Reserves ReservesCr | 2,165 | 2,248 | 2,275 | 1,738 | 1,795 | 1,777 | 1,923 | 1,868 | 1,765 | 1,612 | 1,669 |
| 1,988 | 3,560 | 4,231 | 6,410 | 5,971 | 5,936 | 5,953 | 7,570 | 9,216 | 12,338 | 15,137 | |
| 1,275 | 333 | 167 | 467 | 192 | 599 | 622 | 492 | 621 | 172 | 345 | |
| 5,546 | 6,259 | 6,791 | 8,734 | 8,079 | 8,429 | 8,623 | 10,055 | 11,727 | 14,245 | 17,258 | |
| 4,606 | 5,590 | 5,953 | 7,571 | 6,973 | 7,387 | 7,769 | 9,017 | 10,338 | 12,920 | 14,978 | |
| 939 | 669 | 839 | 1,162 | 1,105 | 1,042 | 854 | 1,038 | 1,389 | 1,325 | 2,279 | |
| 5,546 | 6,259 | 6,791 | 8,734 | 8,079 | 8,429 | 8,623 | 10,055 | 11,727 | 14,245 | 17,258 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | -277 | -29 | -131 | 578 | 244 | 134 | 145 | 896 | -531 | 345 | |
| -16 | 521 | 56 | 5 | -23 | 24 | 525 | 95 | 13 | -74 | -261 | |
| 73 | -432 | 12 | 160 | -579 | -213 | -529 | -141 | -313 | 354 | 506 | |
Net Cash Flow Net Cash FlowCr | 71 | -188 | 39 | 34 | -24 | 55 | 131 | 99 | 597 | -251 | 590 |
Free Cash Flow Free Cash FlowCr | 6 | -276 | -31 | -148 | 563 | 241 | 148 | 140 | 843 | -572 | 287 |
CFO To PAT CFO To PAT% | 16.7 | -215.1 | -31.6 | -114.5 | 654.4 | -6,197.7 | 90.6 | 218.3 | 2,134.3 | 290.2 | 607.1 |
CFO To EBITDA CFO To EBITDA% | 4.1 | -67.8 | -9.4 | -29.7 | 128.4 | 85.9 | 62.6 | 63.2 | 193.7 | -182.4 | 49.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | -277 | -29 | -131 | 578 | 244 | 134 | 145 | 896 | -531 | 345 | |
| -16 | 521 | 56 | 5 | -23 | 24 | 525 | 95 | 13 | -74 | -261 | |
| 73 | -432 | 12 | 160 | -579 | -213 | -529 | -141 | -313 | 354 | 506 | |
Net Cash Flow Net Cash FlowCr | 71 | -188 | 39 | 34 | -24 | 55 | 131 | 99 | 597 | -251 | 590 |
Free Cash Flow Free Cash FlowCr | 6 | -276 | -31 | -148 | 563 | 241 | 148 | 140 | 843 | -572 | 287 |
CFO To PAT CFO To PAT% | 16.7 | -215.1 | -31.6 | -114.5 | 654.4 | -6,197.7 | 90.6 | 218.3 | 2,134.3 | 290.2 | 607.1 |
CFO To EBITDA CFO To EBITDA% | 4.1 | -67.8 | -9.4 | -29.7 | 128.4 | 85.9 | 62.6 | 63.2 | 193.7 | -182.4 | 49.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,112 | 1,592 | 3,293 | 1,750 | 830 | 1,669 | 2,526 | 1,545 | 4,973 | 5,855 | 3,876 | 5,140 |
Price To Earnings Price To Earnings | 13.4 | 12.3 | 36.1 | 15.3 | 9.4 | 17.1 | 23.3 | 117.8 | 60.8 | 32.1 | ||
Price To Sales Price To Sales | 0.7 | 1.1 | 2.3 | 0.8 | 0.4 | 1.7 | 2.6 | 1.3 | 2.3 | 2.9 | 1.0 | 1.3 |
Price To Book Price To Book | 0.5 | 0.7 | 1.4 | 0.9 | 0.4 | 0.9 | 1.2 | 0.8 | 2.6 | 3.4 | 2.2 | 2.9 |
EV To EBITDA EV To EBITDA | 8.1 | 6.1 | 12.9 | 6.2 | 3.9 | 15.3 | 22.7 | 18.0 | 15.9 | 32.5 | 11.6 | 11.3 |
GPM GPM% | 41.1 | 48.4 | 42.3 | 39.1 | 38.1 | 56.7 | 62.2 | 60.1 | 50.5 | 52.9 | 41.7 | 41.7 |
OPM OPM% | 21.5 | 29.1 | 21.7 | 21.5 | 21.2 | 29.5 | 22.4 | 18.6 | 21.2 | 14.4 | 18.5 | 20.0 |
NPM NPM% | 5.3 | 9.2 | 6.5 | 5.6 | 4.2 | -0.4 | 15.5 | 5.4 | 1.9 | -9.1 | 1.5 | 3.7 |
ROCE ROCE% | 8.8 | 13.7 | 11.8 | 16.7 | 16.3 | 7.5 | 13.2 | 8.4 | 9.7 | 5.7 | 10.2 | 10.2 |
ROE ROE% | 3.7 | 5.5 | 3.8 | 6.2 | 4.6 | -0.2 | 7.2 | 3.4 | 2.2 | -10.6 | 3.2 | 3.2 |
ROA ROA% | 1.5 | 2.1 | 1.4 | 1.3 | 1.1 | -0.1 | 1.7 | 0.7 | 0.4 | -1.3 | 0.3 | 0.3 |
| 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 | 1,112 | 1,592 | 3,293 | 1,750 | 830 | 1,669 | 2,526 | 1,545 | 4,973 | 5,855 | 3,876 | 5,140 |
Price To Earnings Price To Earnings | 13.4 | 12.3 | 36.1 | 15.3 | 9.4 | 17.1 | 23.3 | 117.8 | 60.8 | 32.1 | ||
Price To Sales Price To Sales | 0.7 | 1.1 | 2.3 | 0.8 | 0.4 | 1.7 | 2.6 | 1.3 | 2.3 | 2.9 | 1.0 | 1.3 |
Price To Book Price To Book | 0.5 | 0.7 | 1.4 | 0.9 | 0.4 | 0.9 | 1.2 | 0.8 | 2.6 | 3.4 | 2.2 | 2.9 |
EV To EBITDA EV To EBITDA | 8.1 | 6.1 | 12.9 | 6.2 | 3.9 | 15.3 | 22.7 | 18.0 | 15.9 | 32.5 | 11.6 | 11.3 |
GPM GPM% | 41.1 | 48.4 | 42.3 | 39.1 | 38.1 | 56.7 | 62.2 | 60.1 | 50.5 | 52.9 | 41.7 | 41.7 |
OPM OPM% | 21.5 | 29.1 | 21.7 | 21.5 | 21.2 | 29.5 | 22.4 | 18.6 | 21.2 | 14.4 | 18.5 | 20.0 |
NPM NPM% | 5.3 | 9.2 | 6.5 | 5.6 | 4.2 | -0.4 | 15.5 | 5.4 | 1.9 | -9.1 | 1.5 | 3.7 |
ROCE ROCE% | 8.8 | 13.7 | 11.8 | 16.7 | 16.3 | 7.5 | 13.2 | 8.4 | 9.7 | 5.7 | 10.2 | 10.2 |
ROE ROE% | 3.7 | 5.5 | 3.8 | 6.2 | 4.6 | -0.2 | 7.2 | 3.4 | 2.2 | -10.6 | 3.2 | 3.2 |
ROA ROA% | 1.5 | 2.1 | 1.4 | 1.3 | 1.1 | -0.1 | 1.7 | 0.7 | 0.4 | -1.3 | 0.3 | 0.3 |
Documents — Puravankara Ltd
Concall Transcript Summaries — Puravankara Ltd