| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 582 | 441 | 581 | 569 | 527 | 459 | 489 | 379 | 472 | 489 | 507 | 471 | |
Growth YoY Revenue Growth YoY% | 71.2 | 5.7 | 0.8 | 2.2 | -9.3 | 4.2 | -15.9 | -33.4 | -10.6 | 6.5 | 3.6 | 24.3 |
| 401 | 364 | 486 | 453 | 399 | 369 | 487 | 303 | 389 | 413 | 511 | 443 | |
| 181 | 77 | 95 | 116 | 129 | 90 | 2 | 76 | 83 | 76 | -4 | 29 | |
OPM OPM% | 31.0 | 17.4 | 16.4 | 20.4 | 24.4 | 19.5 | 0.4 | 20.0 | 17.5 | 15.5 | -0.8 | 6.1 |
| 41 | 40 | 43 | 36 | 36 | 40 | 55 | 61 | 57 | 62 | 74 | 72 | |
Interest Expense Interest ExpenseCr | 46 | 45 | 28 | 29 | 30 | 26 | 35 | 22 | 18 | 18 | 16 | 37 |
Depreciation DepreciationCr | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 14 | 15 | 15 | 14 | 9 |
PBT PBTCr | 164 | 59 | 97 | 111 | 122 | 90 | 8 | 101 | 108 | 105 | 40 | 55 |
| 43 | 22 | 40 | 40 | 39 | 31 | 20 | 24 | 32 | 27 | -12 | 16 | |
| 121 | 38 | 58 | 71 | 83 | 60 | -12 | 77 | 76 | 78 | 52 | 39 | |
Growth YoY PAT Growth YoY% | 118.1 | 236.3 | -94.7 | -32.6 | -31.2 | 58.8 | -121.0 | 8.5 | -8.9 | 30.4 | 532.5 | -49.6 |
NPM NPM% | 20.7 | 8.6 | 9.9 | 12.5 | 15.7 | 13.0 | -2.5 | 20.3 | 16.0 | 15.9 | 10.3 | 8.2 |
| 16.3 | 5.3 | 8.3 | 9.8 | 11.3 | 8.2 | -1.9 | 10.8 | 10.9 | 11.3 | 6.2 | 5.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 582 | 441 | 581 | 569 | 527 | 459 | 489 | 379 | 472 | 489 | 507 | 471 | |
Growth YoY Revenue Growth YoY% | 71.2 | 5.7 | 0.8 | 2.2 | -9.3 | 4.2 | -15.9 | -33.4 | -10.6 | 6.5 | 3.6 | 24.3 |
| 401 | 364 | 486 | 453 | 399 | 369 | 487 | 303 | 389 | 413 | 511 | 443 | |
| 181 | 77 | 95 | 116 | 129 | 90 | 2 | 76 | 83 | 76 | -4 | 29 | |
OPM OPM% | 31.0 | 17.4 | 16.4 | 20.4 | 24.4 | 19.5 | 0.4 | 20.0 | 17.5 | 15.5 | -0.8 | 6.1 |
| 41 | 40 | 43 | 36 | 36 | 40 | 55 | 61 | 57 | 62 | 74 | 72 | |
Interest Expense Interest ExpenseCr | 46 | 45 | 28 | 29 | 30 | 26 | 35 | 22 | 18 | 18 | 16 | 37 |
Depreciation DepreciationCr | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 14 | 15 | 15 | 14 | 9 |
PBT PBTCr | 164 | 59 | 97 | 111 | 122 | 90 | 8 | 101 | 108 | 105 | 40 | 55 |
| 43 | 22 | 40 | 40 | 39 | 31 | 20 | 24 | 32 | 27 | -12 | 16 | |
| 121 | 38 | 58 | 71 | 83 | 60 | -12 | 77 | 76 | 78 | 52 | 39 | |
Growth YoY PAT Growth YoY% | 118.1 | 236.3 | -94.7 | -32.6 | -31.2 | 58.8 | -121.0 | 8.5 | -8.9 | 30.4 | 532.5 | -49.6 |
NPM NPM% | 20.7 | 8.6 | 9.9 | 12.5 | 15.7 | 13.0 | -2.5 | 20.3 | 16.0 | 15.9 | 10.3 | 8.2 |
| 16.3 | 5.3 | 8.3 | 9.8 | 11.3 | 8.2 | -1.9 | 10.8 | 10.9 | 11.3 | 6.2 | 5.7 |
| 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 | 2,048 | 1,719 | 1,579 | 1,749 | 1,387 | 1,056 | 1,459 | 1,705 | 2,161 | 2,045 | 1,846 | 1,938 |
Growth Revenue Growth% | 24.6 | -16.1 | -8.2 | 10.8 | -20.7 | -23.9 | 38.1 | 16.9 | 26.7 | -5.4 | -9.7 | 4.5 |
| 2,122 | 1,601 | 1,568 | 1,574 | 1,432 | 954 | 1,253 | 1,367 | 1,650 | 1,708 | 1,616 | 1,755 | |
| -74 | 118 | 10 | 175 | -45 | 103 | 205 | 338 | 510 | 336 | 230 | 183 | |
OPM OPM% | -3.6 | 6.8 | 0.7 | 10.0 | -3.3 | 9.7 | 14.1 | 19.8 | 23.6 | 16.4 | 12.5 | 9.4 |
| 508 | 391 | 525 | 255 | 169 | 185 | 322 | 1,456 | 160 | 166 | 255 | 266 | |
Interest Expense Interest ExpenseCr | 397 | 399 | 369 | 378 | 341 | 325 | 373 | 363 | 158 | 120 | 73 | 88 |
Depreciation DepreciationCr | 66 | 59 | 55 | 48 | 45 | 32 | 31 | 42 | 48 | 51 | 57 | 52 |
PBT PBTCr | -29 | 50 | 111 | 3 | -263 | -70 | 123 | 1,389 | 463 | 331 | 354 | 308 |
| 6 | 34 | 45 | 3 | 3 | -89 | 83 | 237 | 142 | 121 | 71 | 64 | |
PAT PATCr | -35 | 16 | 66 | 0 | -266 | 19 | 40 | 1,153 | 321 | 210 | 283 | 245 |
Growth PAT Growth% | 92.7 | 144.9 | 315.9 | -100.1 | -5,54,127.1 | 107.3 | 105.6 | 2,779.8 | -72.1 | -34.4 | 34.3 | 17.7 |
NPM NPM% | -1.7 | 0.9 | 4.2 | 0.0 | -19.2 | 1.8 | 2.7 | 67.6 | 14.9 | 10.3 | 15.3 | 12.6 |
| -8.2 | -1.1 | 4.8 | 2.5 | -29.4 | 2.8 | 3.4 | 164.8 | 44.5 | 27.3 | 39.2 | 34.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,048 | 1,719 | 1,579 | 1,749 | 1,387 | 1,056 | 1,459 | 1,705 | 2,161 | 2,045 | 1,846 | 1,938 |
Growth Revenue Growth% | 24.6 | -16.1 | -8.2 | 10.8 | -20.7 | -23.9 | 38.1 | 16.9 | 26.7 | -5.4 | -9.7 | 4.5 |
| 2,122 | 1,601 | 1,568 | 1,574 | 1,432 | 954 | 1,253 | 1,367 | 1,650 | 1,708 | 1,616 | 1,755 | |
| -74 | 118 | 10 | 175 | -45 | 103 | 205 | 338 | 510 | 336 | 230 | 183 | |
OPM OPM% | -3.6 | 6.8 | 0.7 | 10.0 | -3.3 | 9.7 | 14.1 | 19.8 | 23.6 | 16.4 | 12.5 | 9.4 |
| 508 | 391 | 525 | 255 | 169 | 185 | 322 | 1,456 | 160 | 166 | 255 | 266 | |
Interest Expense Interest ExpenseCr | 397 | 399 | 369 | 378 | 341 | 325 | 373 | 363 | 158 | 120 | 73 | 88 |
Depreciation DepreciationCr | 66 | 59 | 55 | 48 | 45 | 32 | 31 | 42 | 48 | 51 | 57 | 52 |
PBT PBTCr | -29 | 50 | 111 | 3 | -263 | -70 | 123 | 1,389 | 463 | 331 | 354 | 308 |
| 6 | 34 | 45 | 3 | 3 | -89 | 83 | 237 | 142 | 121 | 71 | 64 | |
PAT PATCr | -35 | 16 | 66 | 0 | -266 | 19 | 40 | 1,153 | 321 | 210 | 283 | 245 |
Growth PAT Growth% | 92.7 | 144.9 | 315.9 | -100.1 | -5,54,127.1 | 107.3 | 105.6 | 2,779.8 | -72.1 | -34.4 | 34.3 | 17.7 |
NPM NPM% | -1.7 | 0.9 | 4.2 | 0.0 | -19.2 | 1.8 | 2.7 | 67.6 | 14.9 | 10.3 | 15.3 | 12.6 |
| -8.2 | -1.1 | 4.8 | 2.5 | -29.4 | 2.8 | 3.4 | 164.8 | 44.5 | 27.3 | 39.2 | 34.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 57 | 57 | 57 | 60 | 69 | 69 | 69 | 69 | 69 | 69 | 69 |
Reserves ReservesCr | 299 | 293 | 322 | 365 | 251 | 271 | 207 | 1,342 | 1,643 | 1,835 | 2,093 |
| 2,415 | 2,983 | 2,164 | 1,861 | 1,947 | 2,200 | 3,583 | 2,562 | 1,339 | 1,553 | 1,374 | |
| 2,509 | 2,149 | 2,340 | 2,252 | 2,059 | 1,821 | 571 | 541 | 1,059 | 568 | 591 | |
| 5,403 | 5,599 | 5,035 | 4,668 | 4,350 | 4,383 | 4,555 | 4,651 | 4,262 | 4,190 | 4,124 | |
| 2,712 | 2,822 | 2,112 | 1,829 | 1,689 | 1,980 | 2,273 | 2,262 | 1,501 | 1,368 | 2,155 | |
| 2,690 | 2,778 | 2,923 | 2,839 | 2,661 | 2,403 | 2,282 | 2,390 | 2,761 | 2,822 | 1,969 | |
| 5,403 | 5,599 | 5,035 | 4,668 | 4,350 | 4,383 | 4,555 | 4,651 | 4,262 | 4,190 | 4,124 |
| 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 | 57 | 57 | 57 | 60 | 69 | 69 | 69 | 69 | 69 | 69 | 69 |
Reserves ReservesCr | 299 | 293 | 322 | 365 | 251 | 271 | 207 | 1,342 | 1,643 | 1,835 | 2,093 |
| 2,415 | 2,983 | 2,164 | 1,861 | 1,947 | 2,200 | 3,583 | 2,562 | 1,339 | 1,553 | 1,374 | |
| 2,509 | 2,149 | 2,340 | 2,252 | 2,059 | 1,821 | 571 | 541 | 1,059 | 568 | 591 | |
| 5,403 | 5,599 | 5,035 | 4,668 | 4,350 | 4,383 | 4,555 | 4,651 | 4,262 | 4,190 | 4,124 | |
| 2,712 | 2,822 | 2,112 | 1,829 | 1,689 | 1,980 | 2,273 | 2,262 | 1,501 | 1,368 | 2,155 | |
| 2,690 | 2,778 | 2,923 | 2,839 | 2,661 | 2,403 | 2,282 | 2,390 | 2,761 | 2,822 | 1,969 | |
| 5,403 | 5,599 | 5,035 | 4,668 | 4,350 | 4,383 | 4,555 | 4,651 | 4,262 | 4,190 | 4,124 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -160 | 350 | 421 | 404 | 263 | 222 | 278 | 2,611 | 370 | 373 | -262 | |
| 75 | 78 | -21 | 106 | 30 | 1 | -85 | -215 | -72 | -11 | 413 | |
| 110 | -491 | -421 | -477 | -195 | -227 | -327 | -1,650 | -1,011 | -380 | -69 | |
Net Cash Flow Net Cash FlowCr | 25 | -63 | -21 | 33 | 98 | -3 | -135 | 745 | -712 | -18 | 82 |
Free Cash Flow Free Cash FlowCr | -160 | 410 | 358 | 390 | 259 | 185 | 184 | 2,477 | 262 | 229 | |
CFO To PAT CFO To PAT% | 452.8 | 2,215.2 | 639.9 | -8,41,812.5 | -99.0 | 1,140.8 | 693.7 | 226.5 | 115.3 | 177.2 | -92.7 |
CFO To EBITDA CFO To EBITDA% | 215.5 | 297.9 | 4,021.7 | 231.4 | -580.3 | 216.5 | 135.3 | 772.2 | 72.6 | 110.9 | -113.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -160 | 350 | 421 | 404 | 263 | 222 | 278 | 2,611 | 370 | 373 | -262 | |
| 75 | 78 | -21 | 106 | 30 | 1 | -85 | -215 | -72 | -11 | 413 | |
| 110 | -491 | -421 | -477 | -195 | -227 | -327 | -1,650 | -1,011 | -380 | -69 | |
Net Cash Flow Net Cash FlowCr | 25 | -63 | -21 | 33 | 98 | -3 | -135 | 745 | -712 | -18 | 82 |
Free Cash Flow Free Cash FlowCr | -160 | 410 | 358 | 390 | 259 | 185 | 184 | 2,477 | 262 | 229 | |
CFO To PAT CFO To PAT% | 452.8 | 2,215.2 | 639.9 | -8,41,812.5 | -99.0 | 1,140.8 | 693.7 | 226.5 | 115.3 | 177.2 | -92.7 |
CFO To EBITDA CFO To EBITDA% | 215.5 | 297.9 | 4,021.7 | 231.4 | -580.3 | 216.5 | 135.3 | 772.2 | 72.6 | 110.9 | -113.9 |
| 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 | 337 | 583 | 993 | 638 | 148 | 540 | 1,225 | 2,019 | 3,364 | 3,101 | 2,942 | 2,260 |
Price To Earnings Price To Earnings | 34.7 | 42.5 | 27.6 | 51.9 | 1.8 | 10.9 | 15.7 | 10.8 | 9.6 | |||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.6 | 0.4 | 0.1 | 0.5 | 0.8 | 1.2 | 1.6 | 1.5 | 1.6 | 1.2 |
Price To Book Price To Book | 0.9 | 1.7 | 2.6 | 1.5 | 0.5 | 1.6 | 4.4 | 1.4 | 2.0 | 1.6 | 1.4 | 1.0 |
EV To EBITDA EV To EBITDA | -44.3 | 26.6 | 318.5 | 16.5 | -45.5 | 21.4 | 14.7 | 8.3 | 7.9 | 10.4 | 14.2 | 13.8 |
GPM GPM% | 6.6 | 15.2 | 16.3 | 30.3 | 14.5 | 23.0 | 30.5 | 29.3 | 33.5 | 29.3 | ||
OPM OPM% | -3.6 | 6.8 | 0.7 | 10.0 | -3.3 | 9.7 | 14.1 | 19.8 | 23.6 | 16.4 | 12.5 | 9.4 |
NPM NPM% | -1.7 | 0.9 | 4.2 | 0.0 | -19.2 | 1.8 | 2.7 | 67.6 | 14.9 | 10.3 | 15.3 | 12.6 |
ROCE ROCE% | 10.7 | 15.0 | 17.1 | 13.3 | 3.1 | 11.3 | 20.7 | 57.2 | 24.4 | 18.2 | 15.5 | 15.5 |
ROE ROE% | -9.9 | 4.5 | 17.4 | 0.0 | -83.0 | 5.7 | 14.5 | 81.7 | 18.8 | 11.1 | 13.1 | 13.1 |
ROA ROA% | -0.7 | 0.3 | 1.3 | 0.0 | -6.1 | 0.4 | 0.9 | 24.8 | 7.5 | 5.0 | 6.9 | 6.9 |
| 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 | 337 | 583 | 993 | 638 | 148 | 540 | 1,225 | 2,019 | 3,364 | 3,101 | 2,942 | 2,260 |
Price To Earnings Price To Earnings | 34.7 | 42.5 | 27.6 | 51.9 | 1.8 | 10.9 | 15.7 | 10.8 | 9.6 | |||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.6 | 0.4 | 0.1 | 0.5 | 0.8 | 1.2 | 1.6 | 1.5 | 1.6 | 1.2 |
Price To Book Price To Book | 0.9 | 1.7 | 2.6 | 1.5 | 0.5 | 1.6 | 4.4 | 1.4 | 2.0 | 1.6 | 1.4 | 1.0 |
EV To EBITDA EV To EBITDA | -44.3 | 26.6 | 318.5 | 16.5 | -45.5 | 21.4 | 14.7 | 8.3 | 7.9 | 10.4 | 14.2 | 13.8 |
GPM GPM% | 6.6 | 15.2 | 16.3 | 30.3 | 14.5 | 23.0 | 30.5 | 29.3 | 33.5 | 29.3 | ||
OPM OPM% | -3.6 | 6.8 | 0.7 | 10.0 | -3.3 | 9.7 | 14.1 | 19.8 | 23.6 | 16.4 | 12.5 | 9.4 |
NPM NPM% | -1.7 | 0.9 | 4.2 | 0.0 | -19.2 | 1.8 | 2.7 | 67.6 | 14.9 | 10.3 | 15.3 | 12.6 |
ROCE ROCE% | 10.7 | 15.0 | 17.1 | 13.3 | 3.1 | 11.3 | 20.7 | 57.2 | 24.4 | 18.2 | 15.5 | 15.5 |
ROE ROE% | -9.9 | 4.5 | 17.4 | 0.0 | -83.0 | 5.7 | 14.5 | 81.7 | 18.8 | 11.1 | 13.1 | 13.1 |
ROA ROA% | -0.7 | 0.3 | 1.3 | 0.0 | -6.1 | 0.4 | 0.9 | 24.8 | 7.5 | 5.0 | 6.9 | 6.9 |
Documents — Ramky Infrastructure Ltd
Concall Transcript Summaries — Ramky Infrastructure Ltd