| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 796 | 806 | 914 | 932 | 682 | 733 | 936 | 822 | 654 | 728 | 788 | 799 | |
Growth YoY Revenue Growth YoY% | 24.8 | -5.1 | 1.5 | 10.0 | -14.3 | -9.1 | 2.4 | -11.8 | -4.2 | -0.7 | -15.9 | -2.9 |
| 685 | 635 | 708 | 743 | 588 | 643 | 724 | 725 | 602 | 601 | 658 | 674 | |
| 111 | 172 | 206 | 189 | 94 | 90 | 212 | 97 | 52 | 127 | 130 | 125 | |
OPM OPM% | 14.0 | 21.3 | 22.5 | 20.2 | 13.8 | 12.3 | 22.6 | 11.8 | 7.9 | 17.5 | 16.5 | 15.7 |
| 88 | 82 | 10,717 | 85 | 89 | 91 | 92 | 99 | 90 | 99 | 67 | 68 | |
Interest Expense Interest ExpenseCr | 727 | 719 | 239 | 121 | 124 | 116 | 118 | 148 | 112 | 110 | 91 | 86 |
Depreciation DepreciationCr | 105 | 106 | 69 | 59 | 60 | 61 | 60 | 61 | 61 | 61 | 64 | 61 |
PBT PBTCr | -632 | -572 | 10,615 | 93 | -1 | 4 | 126 | -13 | -32 | 54 | 43 | 46 |
| 1 | 15 | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -633 | -587 | 10,666 | 93 | -1 | 4 | 126 | -13 | -32 | 54 | 43 | 46 | |
Growth YoY PAT Growth YoY% | -22.2 | -22.4 | 2,307.4 | 116.9 | 99.8 | 100.7 | -98.8 | -114.1 | -2,237.0 | 1,153.1 | -66.0 | 449.7 |
NPM NPM% | -79.4 | -72.8 | 1,167.0 | 10.0 | -0.2 | 0.6 | 13.4 | -1.6 | -4.8 | 7.5 | 5.4 | 5.7 |
| -1.2 | -1.1 | 19.9 | 0.2 | 0.0 | 0.0 | 0.2 | 0.0 | -0.1 | 0.1 | 0.1 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 796 | 806 | 914 | 932 | 682 | 733 | 936 | 822 | 654 | 728 | 788 | 799 | |
Growth YoY Revenue Growth YoY% | 24.8 | -5.1 | 1.5 | 10.0 | -14.3 | -9.1 | 2.4 | -11.8 | -4.2 | -0.7 | -15.9 | -2.9 |
| 685 | 635 | 708 | 743 | 588 | 643 | 724 | 725 | 602 | 601 | 658 | 674 | |
| 111 | 172 | 206 | 189 | 94 | 90 | 212 | 97 | 52 | 127 | 130 | 125 | |
OPM OPM% | 14.0 | 21.3 | 22.5 | 20.2 | 13.8 | 12.3 | 22.6 | 11.8 | 7.9 | 17.5 | 16.5 | 15.7 |
| 88 | 82 | 10,717 | 85 | 89 | 91 | 92 | 99 | 90 | 99 | 67 | 68 | |
Interest Expense Interest ExpenseCr | 727 | 719 | 239 | 121 | 124 | 116 | 118 | 148 | 112 | 110 | 91 | 86 |
Depreciation DepreciationCr | 105 | 106 | 69 | 59 | 60 | 61 | 60 | 61 | 61 | 61 | 64 | 61 |
PBT PBTCr | -632 | -572 | 10,615 | 93 | -1 | 4 | 126 | -13 | -32 | 54 | 43 | 46 |
| 1 | 15 | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -633 | -587 | 10,666 | 93 | -1 | 4 | 126 | -13 | -32 | 54 | 43 | 46 | |
Growth YoY PAT Growth YoY% | -22.2 | -22.4 | 2,307.4 | 116.9 | 99.8 | 100.7 | -98.8 | -114.1 | -2,237.0 | 1,153.1 | -66.0 | 449.7 |
NPM NPM% | -79.4 | -72.8 | 1,167.0 | 10.0 | -0.2 | 0.6 | 13.4 | -1.6 | -4.8 | 7.5 | 5.4 | 5.7 |
| -1.2 | -1.1 | 19.9 | 0.2 | 0.0 | 0.0 | 0.2 | 0.0 | -0.1 | 0.1 | 0.1 | 0.1 |
| 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 | 2,596 | 1,391 | 2,054 | 1,924 | 1,774 | 1,560 | 3,260 | 3,231 | 3,364 | 3,284 | 2,991 | 2,968 |
Growth Revenue Growth% | 315.2 | -46.4 | 47.7 | -6.4 | -7.8 | -12.1 | 109.0 | -0.9 | 4.1 | -2.4 | -8.9 | -6.5 |
| 1,643 | 679 | 1,500 | 1,373 | 1,306 | 920 | 2,457 | 2,493 | 2,718 | 2,699 | 2,586 | 2,534 | |
| 953 | 712 | 555 | 550 | 468 | 640 | 803 | 738 | 646 | 585 | 405 | 434 | |
OPM OPM% | 36.7 | 51.2 | 27.0 | 28.6 | 26.4 | 41.0 | 24.6 | 22.8 | 19.2 | 17.8 | 13.6 | 14.6 |
| 81 | 155 | 149 | -1,154 | 2,878 | 1,074 | -28 | 328 | 10,976 | 357 | 355 | 324 | |
Interest Expense Interest ExpenseCr | 1,204 | 1,238 | 1,954 | 2,304 | 2,764 | 2,241 | 2,342 | 2,511 | 2,363 | 479 | 461 | 399 |
Depreciation DepreciationCr | 236 | 254 | 400 | 420 | 417 | 416 | 414 | 404 | 382 | 241 | 246 | 247 |
PBT PBTCr | -406 | -624 | -1,650 | -3,328 | 165 | -942 | -1,981 | -1,849 | 8,876 | 222 | 52 | 111 |
| 26 | 7 | 14 | 0 | 0 | 0 | 0 | 20 | -20 | 0 | 0 | 0 | |
PAT PATCr | -432 | -631 | -1,663 | -3,328 | 165 | -942 | -1,981 | -1,870 | 8,897 | 222 | 52 | 111 |
Growth PAT Growth% | 35.0 | -46.1 | -163.8 | -100.1 | 105.0 | -670.3 | -110.4 | 5.6 | 575.8 | -97.5 | -76.4 | -3.8 |
NPM NPM% | -16.6 | -45.4 | -81.0 | -173.0 | 9.3 | -60.4 | -60.8 | -57.9 | 264.5 | 6.8 | 1.8 | 3.8 |
| -1.4 | -2.2 | -5.7 | -11.3 | 0.5 | -1.9 | -3.7 | -3.5 | 16.6 | 0.4 | 0.1 | 0.2 |
| 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 | 2,596 | 1,391 | 2,054 | 1,924 | 1,774 | 1,560 | 3,260 | 3,231 | 3,364 | 3,284 | 2,991 | 2,968 |
Growth Revenue Growth% | 315.2 | -46.4 | 47.7 | -6.4 | -7.8 | -12.1 | 109.0 | -0.9 | 4.1 | -2.4 | -8.9 | -6.5 |
| 1,643 | 679 | 1,500 | 1,373 | 1,306 | 920 | 2,457 | 2,493 | 2,718 | 2,699 | 2,586 | 2,534 | |
| 953 | 712 | 555 | 550 | 468 | 640 | 803 | 738 | 646 | 585 | 405 | 434 | |
OPM OPM% | 36.7 | 51.2 | 27.0 | 28.6 | 26.4 | 41.0 | 24.6 | 22.8 | 19.2 | 17.8 | 13.6 | 14.6 |
| 81 | 155 | 149 | -1,154 | 2,878 | 1,074 | -28 | 328 | 10,976 | 357 | 355 | 324 | |
Interest Expense Interest ExpenseCr | 1,204 | 1,238 | 1,954 | 2,304 | 2,764 | 2,241 | 2,342 | 2,511 | 2,363 | 479 | 461 | 399 |
Depreciation DepreciationCr | 236 | 254 | 400 | 420 | 417 | 416 | 414 | 404 | 382 | 241 | 246 | 247 |
PBT PBTCr | -406 | -624 | -1,650 | -3,328 | 165 | -942 | -1,981 | -1,849 | 8,876 | 222 | 52 | 111 |
| 26 | 7 | 14 | 0 | 0 | 0 | 0 | 20 | -20 | 0 | 0 | 0 | |
PAT PATCr | -432 | -631 | -1,663 | -3,328 | 165 | -942 | -1,981 | -1,870 | 8,897 | 222 | 52 | 111 |
Growth PAT Growth% | 35.0 | -46.1 | -163.8 | -100.1 | 105.0 | -670.3 | -110.4 | 5.6 | 575.8 | -97.5 | -76.4 | -3.8 |
NPM NPM% | -16.6 | -45.4 | -81.0 | -173.0 | 9.3 | -60.4 | -60.8 | -57.9 | 264.5 | 6.8 | 1.8 | 3.8 |
| -1.4 | -2.2 | -5.7 | -11.3 | 0.5 | -1.9 | -3.7 | -3.5 | 16.6 | 0.4 | 0.1 | 0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2,953 | 2,845 | 2,945 | 2,953 | 4,940 | 5,370 | 5,370 | 5,370 | 5,370 | 5,370 | 5,370 |
Reserves ReservesCr | 1,902 | 1,222 | -447 | -3,712 | -4,511 | -5,996 | -8,032 | -9,903 | -1,006 | -785 | -732 |
| 3,132 | 4,198 | 6,802 | 9,073 | 7,326 | 8,926 | 12,168 | 18,420 | 1,256 | 1,100 | 1,457 | |
| 12,654 | 12,939 | 12,068 | 11,130 | 11,343 | 10,318 | 8,152 | 3,485 | 3,946 | 4,112 | 3,518 | |
| 20,537 | 21,207 | 21,370 | 19,441 | 19,095 | 18,615 | 17,658 | 17,372 | 9,566 | 9,796 | 9,613 | |
| 2,830 | 2,369 | 2,826 | 2,360 | 2,998 | 2,949 | 3,084 | 3,111 | 2,862 | 3,242 | 3,269 | |
| 17,707 | 18,839 | 18,544 | 17,081 | 16,098 | 15,666 | 14,574 | 14,261 | 6,703 | 6,554 | 6,344 | |
| 20,537 | 21,207 | 21,370 | 19,441 | 19,095 | 18,615 | 17,658 | 17,372 | 9,566 | 9,796 | 9,613 |
| 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 | 2,953 | 2,845 | 2,945 | 2,953 | 4,940 | 5,370 | 5,370 | 5,370 | 5,370 | 5,370 | 5,370 |
Reserves ReservesCr | 1,902 | 1,222 | -447 | -3,712 | -4,511 | -5,996 | -8,032 | -9,903 | -1,006 | -785 | -732 |
| 3,132 | 4,198 | 6,802 | 9,073 | 7,326 | 8,926 | 12,168 | 18,420 | 1,256 | 1,100 | 1,457 | |
| 12,654 | 12,939 | 12,068 | 11,130 | 11,343 | 10,318 | 8,152 | 3,485 | 3,946 | 4,112 | 3,518 | |
| 20,537 | 21,207 | 21,370 | 19,441 | 19,095 | 18,615 | 17,658 | 17,372 | 9,566 | 9,796 | 9,613 | |
| 2,830 | 2,369 | 2,826 | 2,360 | 2,998 | 2,949 | 3,084 | 3,111 | 2,862 | 3,242 | 3,269 | |
| 17,707 | 18,839 | 18,544 | 17,081 | 16,098 | 15,666 | 14,574 | 14,261 | 6,703 | 6,554 | 6,344 | |
| 20,537 | 21,207 | 21,370 | 19,441 | 19,095 | 18,615 | 17,658 | 17,372 | 9,566 | 9,796 | 9,613 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 1,206 | 215 | 836 | 610 | 736 | 934 | 1,015 | 1,306 | 410 | 372 | |
| -108 | -493 | -107 | -161 | -91 | 101 | 59 | -5 | -462 | 87 | 66 | |
| 169 | -722 | -235 | -801 | -476 | -795 | -956 | -977 | -902 | -440 | -605 | |
Net Cash Flow Net Cash FlowCr | 71 | -9 | -127 | -127 | 44 | 42 | 37 | 33 | -58 | 57 | -168 |
Free Cash Flow Free Cash FlowCr | -160 | 785 | -51 | 815 | 595 | 733 | 923 | 985 | 1,207 | 293 | 294 |
CFO To PAT CFO To PAT% | -2.5 | -191.3 | -12.9 | -25.1 | 369.6 | -78.2 | -47.1 | -54.3 | 14.7 | 184.7 | 709.7 |
CFO To EBITDA CFO To EBITDA% | 1.1 | 169.4 | 38.7 | 151.8 | 130.4 | 115.1 | 116.3 | 137.6 | 202.2 | 70.1 | 91.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 1,206 | 215 | 836 | 610 | 736 | 934 | 1,015 | 1,306 | 410 | 372 | |
| -108 | -493 | -107 | -161 | -91 | 101 | 59 | -5 | -462 | 87 | 66 | |
| 169 | -722 | -235 | -801 | -476 | -795 | -956 | -977 | -902 | -440 | -605 | |
Net Cash Flow Net Cash FlowCr | 71 | -9 | -127 | -127 | 44 | 42 | 37 | 33 | -58 | 57 | -168 |
Free Cash Flow Free Cash FlowCr | -160 | 785 | -51 | 815 | 595 | 733 | 923 | 985 | 1,207 | 293 | 294 |
CFO To PAT CFO To PAT% | -2.5 | -191.3 | -12.9 | -25.1 | 369.6 | -78.2 | -47.1 | -54.3 | 14.7 | 184.7 | 709.7 |
CFO To EBITDA CFO To EBITDA% | 1.1 | 169.4 | 38.7 | 151.8 | 130.4 | 115.1 | 116.3 | 137.6 | 202.2 | 70.1 | 91.8 |
| 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 | 2,938 | 2,410 | 1,524 | 794 | 662 | 1,375 | 2,862 | 1,584 | 4,446 | 5,263 | 4,065 | 3,824 |
Price To Earnings Price To Earnings | 4.1 | 0.5 | 23.9 | 75.7 | 33.9 | |||||||
Price To Sales Price To Sales | 1.1 | 1.7 | 0.7 | 0.4 | 0.4 | 0.9 | 0.9 | 0.5 | 1.3 | 1.6 | 1.4 | 1.3 |
Price To Book Price To Book | 0.6 | 0.6 | 0.6 | -1.1 | 1.5 | -2.2 | -1.1 | -0.3 | 1.0 | 1.1 | 0.9 | 0.8 |
EV To EBITDA EV To EBITDA | 16.4 | 22.3 | 25.2 | 21.7 | 22.9 | 20.9 | 17.6 | 16.8 | 11.7 | 14.6 | 19.0 | 17.2 |
GPM GPM% | 42.3 | 62.8 | 39.8 | 41.7 | 45.9 | 53.2 | 30.9 | 30.7 | 26.5 | 26.1 | 22.6 | 22.6 |
OPM OPM% | 36.7 | 51.2 | 27.0 | 28.6 | 26.4 | 41.0 | 24.6 | 22.8 | 19.2 | 17.8 | 13.6 | 14.6 |
NPM NPM% | -16.6 | -45.4 | -81.0 | -173.0 | 9.3 | -60.4 | -60.8 | -57.9 | 264.5 | 6.8 | 1.8 | 3.8 |
ROCE ROCE% | 4.5 | 3.4 | 2.0 | -9.8 | 27.6 | 11.2 | 4.1 | 10.2 | 141.8 | 8.6 | 6.2 | 6.2 |
ROE ROE% | -8.9 | -15.5 | -66.6 | 438.6 | 38.5 | 150.6 | 74.4 | 41.3 | 203.9 | 4.8 | 1.1 | 1.1 |
ROA ROA% | -2.1 | -3.0 | -7.8 | -17.1 | 0.9 | -5.1 | -11.2 | -10.8 | 93.0 | 2.3 | 0.6 | 0.6 |
| 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 | 2,938 | 2,410 | 1,524 | 794 | 662 | 1,375 | 2,862 | 1,584 | 4,446 | 5,263 | 4,065 | 3,824 |
Price To Earnings Price To Earnings | 4.1 | 0.5 | 23.9 | 75.7 | 33.9 | |||||||
Price To Sales Price To Sales | 1.1 | 1.7 | 0.7 | 0.4 | 0.4 | 0.9 | 0.9 | 0.5 | 1.3 | 1.6 | 1.4 | 1.3 |
Price To Book Price To Book | 0.6 | 0.6 | 0.6 | -1.1 | 1.5 | -2.2 | -1.1 | -0.3 | 1.0 | 1.1 | 0.9 | 0.8 |
EV To EBITDA EV To EBITDA | 16.4 | 22.3 | 25.2 | 21.7 | 22.9 | 20.9 | 17.6 | 16.8 | 11.7 | 14.6 | 19.0 | 17.2 |
GPM GPM% | 42.3 | 62.8 | 39.8 | 41.7 | 45.9 | 53.2 | 30.9 | 30.7 | 26.5 | 26.1 | 22.6 | 22.6 |
OPM OPM% | 36.7 | 51.2 | 27.0 | 28.6 | 26.4 | 41.0 | 24.6 | 22.8 | 19.2 | 17.8 | 13.6 | 14.6 |
NPM NPM% | -16.6 | -45.4 | -81.0 | -173.0 | 9.3 | -60.4 | -60.8 | -57.9 | 264.5 | 6.8 | 1.8 | 3.8 |
ROCE ROCE% | 4.5 | 3.4 | 2.0 | -9.8 | 27.6 | 11.2 | 4.1 | 10.2 | 141.8 | 8.6 | 6.2 | 6.2 |
ROE ROE% | -8.9 | -15.5 | -66.6 | 438.6 | 38.5 | 150.6 | 74.4 | 41.3 | 203.9 | 4.8 | 1.1 | 1.1 |
ROA ROA% | -2.1 | -3.0 | -7.8 | -17.1 | 0.9 | -5.1 | -11.2 | -10.8 | 93.0 | 2.3 | 0.6 | 0.6 |
Documents — RattanIndia Power Ltd
Concall Transcript Summaries — RattanIndia Power Ltd