| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,914 | 4,689 | 6,714 | 4,074 | 4,855 | 4,567 | 6,427 | 3,909 | 5,123 | 4,684 | 6,696 | 4,321 | |
Growth YoY Revenue Growth YoY% | 0.1 | -6.4 | 17.4 | -26.9 | -1.2 | -2.6 | -4.3 | -4.0 | 5.5 | 2.6 | 4.2 | 10.6 |
| 4,616 | 4,440 | 6,258 | 3,892 | 4,583 | 4,328 | 5,994 | 3,856 | 4,906 | 4,464 | 6,427 | 4,137 | |
| 298 | 249 | 456 | 182 | 271 | 239 | 433 | 53 | 217 | 221 | 269 | 185 | |
OPM OPM% | 6.1 | 5.3 | 6.8 | 4.5 | 5.6 | 5.2 | 6.7 | 1.4 | 4.2 | 4.7 | 4.0 | 4.3 |
| 320 | 358 | 323 | 264 | 266 | 326 | 236 | 238 | 234 | 308 | 89 | 147 | |
Interest Expense Interest ExpenseCr | 133 | 139 | 150 | 137 | 141 | 145 | 117 | 108 | 100 | 105 | 98 | 98 |
Depreciation DepreciationCr | 6 | 5 | 4 | 7 | 7 | 7 | 9 | 9 | 9 | 9 | 10 | 10 |
PBT PBTCr | 480 | 463 | 625 | 302 | 389 | 413 | 543 | 173 | 342 | 415 | 250 | 224 |
| 85 | 104 | 147 | 78 | 102 | 101 | 87 | 39 | 112 | 91 | 69 | 64 | |
| 394 | 359 | 478 | 224 | 287 | 312 | 455 | 134 | 231 | 324 | 182 | 160 | |
Growth YoY PAT Growth YoY% | 3.5 | -6.2 | 33.2 | -34.7 | -27.3 | -13.1 | -4.8 | -40.0 | -19.6 | 4.0 | -60.1 | 18.7 |
NPM NPM% | 8.0 | 7.7 | 7.1 | 5.5 | 5.9 | 6.8 | 7.1 | 3.4 | 4.5 | 6.9 | 2.7 | 3.7 |
| 1.9 | 1.7 | 2.3 | 1.1 | 1.4 | 1.5 | 2.2 | 0.7 | 1.1 | 1.6 | 0.9 | 0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,914 | 4,689 | 6,714 | 4,074 | 4,855 | 4,567 | 6,427 | 3,909 | 5,123 | 4,684 | 6,696 | 4,321 | |
Growth YoY Revenue Growth YoY% | 0.1 | -6.4 | 17.4 | -26.9 | -1.2 | -2.6 | -4.3 | -4.0 | 5.5 | 2.6 | 4.2 | 10.6 |
| 4,616 | 4,440 | 6,258 | 3,892 | 4,583 | 4,328 | 5,994 | 3,856 | 4,906 | 4,464 | 6,427 | 4,137 | |
| 298 | 249 | 456 | 182 | 271 | 239 | 433 | 53 | 217 | 221 | 269 | 185 | |
OPM OPM% | 6.1 | 5.3 | 6.8 | 4.5 | 5.6 | 5.2 | 6.7 | 1.4 | 4.2 | 4.7 | 4.0 | 4.3 |
| 320 | 358 | 323 | 264 | 266 | 326 | 236 | 238 | 234 | 308 | 89 | 147 | |
Interest Expense Interest ExpenseCr | 133 | 139 | 150 | 137 | 141 | 145 | 117 | 108 | 100 | 105 | 98 | 98 |
Depreciation DepreciationCr | 6 | 5 | 4 | 7 | 7 | 7 | 9 | 9 | 9 | 9 | 10 | 10 |
PBT PBTCr | 480 | 463 | 625 | 302 | 389 | 413 | 543 | 173 | 342 | 415 | 250 | 224 |
| 85 | 104 | 147 | 78 | 102 | 101 | 87 | 39 | 112 | 91 | 69 | 64 | |
| 394 | 359 | 478 | 224 | 287 | 312 | 455 | 134 | 231 | 324 | 182 | 160 | |
Growth YoY PAT Growth YoY% | 3.5 | -6.2 | 33.2 | -34.7 | -27.3 | -13.1 | -4.8 | -40.0 | -19.6 | 4.0 | -60.1 | 18.7 |
NPM NPM% | 8.0 | 7.7 | 7.1 | 5.5 | 5.9 | 6.8 | 7.1 | 3.4 | 4.5 | 6.9 | 2.7 | 3.7 |
| 1.9 | 1.7 | 2.3 | 1.1 | 1.4 | 1.5 | 2.2 | 0.7 | 1.1 | 1.6 | 0.9 | 0.8 |
| 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 | 4,736 | 5,920 | 7,597 | 10,069 | 14,531 | 15,404 | 19,382 | 20,282 | 21,879 | 19,923 | 20,412 | 20,825 |
Growth Revenue Growth% | 37.4 | 25.0 | 28.3 | 32.5 | 44.3 | 6.0 | 25.8 | 4.6 | 7.9 | -8.9 | 2.5 | 5.4 |
| 4,367 | 5,645 | 7,215 | 9,538 | 13,744 | 14,524 | 18,199 | 19,035 | 20,525 | 18,793 | 19,645 | 19,934 | |
| 368 | 274 | 382 | 531 | 786 | 880 | 1,183 | 1,246 | 1,354 | 1,131 | 767 | 891 | |
OPM OPM% | 7.8 | 4.6 | 5.0 | 5.3 | 5.4 | 5.7 | 6.1 | 6.2 | 6.2 | 5.7 | 3.8 | 4.3 |
| 183 | 305 | 331 | 366 | 232 | 808 | 831 | 1,077 | 1,266 | 1,091 | 869 | 779 | |
Interest Expense Interest ExpenseCr | 9 | 35 | 45 | 52 | 41 | 458 | 564 | 581 | 568 | 545 | 419 | 400 |
Depreciation DepreciationCr | 38 | 5 | 5 | 6 | 20 | 23 | 21 | 22 | 21 | 31 | 36 | 38 |
PBT PBTCr | 504 | 539 | 664 | 839 | 958 | 1,207 | 1,430 | 1,719 | 2,030 | 1,646 | 1,181 | 1,231 |
| 96 | 100 | 95 | 152 | 201 | 215 | 319 | 378 | 479 | 369 | 311 | 336 | |
PAT PATCr | 408 | 439 | 570 | 688 | 757 | 992 | 1,110 | 1,342 | 1,551 | 1,278 | 871 | 896 |
Growth PAT Growth% | 26.4 | 7.6 | 29.8 | 20.8 | 10.0 | 31.1 | 12.0 | 20.9 | 15.6 | -17.6 | -31.9 | -24.6 |
NPM NPM% | 8.6 | 7.4 | 7.5 | 6.8 | 5.2 | 6.4 | 5.7 | 6.6 | 7.1 | 6.4 | 4.3 | 4.3 |
| 2.0 | 2.1 | 2.7 | 3.3 | 3.6 | 4.8 | 5.3 | 6.8 | 7.5 | 6.1 | 4.2 | 4.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,736 | 5,920 | 7,597 | 10,069 | 14,531 | 15,404 | 19,382 | 20,282 | 21,879 | 19,923 | 20,412 | 20,825 |
Growth Revenue Growth% | 37.4 | 25.0 | 28.3 | 32.5 | 44.3 | 6.0 | 25.8 | 4.6 | 7.9 | -8.9 | 2.5 | 5.4 |
| 4,367 | 5,645 | 7,215 | 9,538 | 13,744 | 14,524 | 18,199 | 19,035 | 20,525 | 18,793 | 19,645 | 19,934 | |
| 368 | 274 | 382 | 531 | 786 | 880 | 1,183 | 1,246 | 1,354 | 1,131 | 767 | 891 | |
OPM OPM% | 7.8 | 4.6 | 5.0 | 5.3 | 5.4 | 5.7 | 6.1 | 6.2 | 6.2 | 5.7 | 3.8 | 4.3 |
| 183 | 305 | 331 | 366 | 232 | 808 | 831 | 1,077 | 1,266 | 1,091 | 869 | 779 | |
Interest Expense Interest ExpenseCr | 9 | 35 | 45 | 52 | 41 | 458 | 564 | 581 | 568 | 545 | 419 | 400 |
Depreciation DepreciationCr | 38 | 5 | 5 | 6 | 20 | 23 | 21 | 22 | 21 | 31 | 36 | 38 |
PBT PBTCr | 504 | 539 | 664 | 839 | 958 | 1,207 | 1,430 | 1,719 | 2,030 | 1,646 | 1,181 | 1,231 |
| 96 | 100 | 95 | 152 | 201 | 215 | 319 | 378 | 479 | 369 | 311 | 336 | |
PAT PATCr | 408 | 439 | 570 | 688 | 757 | 992 | 1,110 | 1,342 | 1,551 | 1,278 | 871 | 896 |
Growth PAT Growth% | 26.4 | 7.6 | 29.8 | 20.8 | 10.0 | 31.1 | 12.0 | 20.9 | 15.6 | -17.6 | -31.9 | -24.6 |
NPM NPM% | 8.6 | 7.4 | 7.5 | 6.8 | 5.2 | 6.4 | 5.7 | 6.6 | 7.1 | 6.4 | 4.3 | 4.3 |
| 2.0 | 2.1 | 2.7 | 3.3 | 3.6 | 4.8 | 5.3 | 6.8 | 7.5 | 6.1 | 4.2 | 4.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 |
Reserves ReservesCr | 1,203 | 1,478 | 1,839 | 2,311 | 3,034 | 3,551 | 4,240 | 5,161 | 6,637 | 7,482 | 7,737 |
| 16,345 | 2,857 | 1,677 | 4,454 | 2,697 | 2,509 | 7,103 | 4,443 | 4,568 | 5,652 | 7,126 | |
| 3,181 | 2,446 | 2,683 | 3,239 | 4,578 | 6,076 | 6,638 | 6,655 | 6,287 | 5,259 | 4,758 | |
| 22,817 | 8,866 | 8,284 | 12,089 | 12,395 | 14,221 | 20,066 | 18,344 | 19,577 | 20,478 | 21,702 | |
| 20,777 | 5,901 | 4,529 | 8,142 | 8,516 | 9,985 | 14,738 | 9,045 | 9,735 | 11,667 | 13,575 | |
| 2,040 | 2,964 | 3,756 | 3,946 | 3,879 | 4,237 | 5,328 | 9,298 | 9,842 | 8,811 | 8,127 | |
| 22,817 | 8,866 | 8,284 | 12,089 | 12,395 | 14,221 | 20,066 | 18,344 | 19,577 | 20,478 | 21,702 |
| 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 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 |
Reserves ReservesCr | 1,203 | 1,478 | 1,839 | 2,311 | 3,034 | 3,551 | 4,240 | 5,161 | 6,637 | 7,482 | 7,737 |
| 16,345 | 2,857 | 1,677 | 4,454 | 2,697 | 2,509 | 7,103 | 4,443 | 4,568 | 5,652 | 7,126 | |
| 3,181 | 2,446 | 2,683 | 3,239 | 4,578 | 6,076 | 6,638 | 6,655 | 6,287 | 5,259 | 4,758 | |
| 22,817 | 8,866 | 8,284 | 12,089 | 12,395 | 14,221 | 20,066 | 18,344 | 19,577 | 20,478 | 21,702 | |
| 20,777 | 5,901 | 4,529 | 8,142 | 8,516 | 9,985 | 14,738 | 9,045 | 9,735 | 11,667 | 13,575 | |
| 2,040 | 2,964 | 3,756 | 3,946 | 3,879 | 4,237 | 5,328 | 9,298 | 9,842 | 8,811 | 8,127 | |
| 22,817 | 8,866 | 8,284 | 12,089 | 12,395 | 14,221 | 20,066 | 18,344 | 19,577 | 20,478 | 21,702 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3,466 | 278 | -363 | -695 | -962 | 419 | 4,793 | -4,064 | 2,956 | 1,881 | -1,889 | |
| -1,301 | 20 | 36 | 320 | 124 | 312 | -1,431 | 1,355 | -1,401 | 1,629 | 942 | |
| 5,352 | -421 | -581 | 319 | 827 | 416 | -189 | -1,048 | -1,287 | -1,487 | -1,624 | |
Net Cash Flow Net Cash FlowCr | 585 | -123 | -908 | -56 | -11 | 1,148 | 3,173 | -3,757 | 267 | 2,023 | -2,571 |
Free Cash Flow Free Cash FlowCr | -3,465 | 108 | -445 | -695 | -961 | 420 | 4,794 | -4,064 | 2,854 | 1,450 | -1,949 |
CFO To PAT CFO To PAT% | -850.1 | 63.5 | -63.7 | -101.1 | -127.1 | 42.3 | 431.8 | -302.9 | 190.6 | 147.2 | -217.0 |
CFO To EBITDA CFO To EBITDA% | -941.7 | 101.5 | -94.8 | -130.9 | -122.3 | 47.7 | 405.2 | -326.1 | 218.4 | 166.3 | -246.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3,466 | 278 | -363 | -695 | -962 | 419 | 4,793 | -4,064 | 2,956 | 1,881 | -1,889 | |
| -1,301 | 20 | 36 | 320 | 124 | 312 | -1,431 | 1,355 | -1,401 | 1,629 | 942 | |
| 5,352 | -421 | -581 | 319 | 827 | 416 | -189 | -1,048 | -1,287 | -1,487 | -1,624 | |
Net Cash Flow Net Cash FlowCr | 585 | -123 | -908 | -56 | -11 | 1,148 | 3,173 | -3,757 | 267 | 2,023 | -2,571 |
Free Cash Flow Free Cash FlowCr | -3,465 | 108 | -445 | -695 | -961 | 420 | 4,794 | -4,064 | 2,854 | 1,450 | -1,949 |
CFO To PAT CFO To PAT% | -850.1 | 63.5 | -63.7 | -101.1 | -127.1 | 42.3 | 431.8 | -302.9 | 190.6 | 147.2 | -217.0 |
CFO To EBITDA CFO To EBITDA% | -941.7 | 101.5 | -94.8 | -130.9 | -122.3 | 47.7 | 405.2 | -326.1 | 218.4 | 166.3 | -246.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,690 | 6,067 | 6,818 | 14,303 | 52,741 | 73,341 | 52,053 | 44,154 | ||||
Price To Earnings Price To Earnings | 3.6 | 6.1 | 6.2 | 10.7 | 34.0 | 57.4 | 59.4 | 49.1 | ||||
Price To Sales Price To Sales | 0.2 | 0.4 | 0.3 | 0.7 | 2.4 | 3.7 | 2.5 | 2.1 | ||||
Price To Book Price To Book | 0.5 | 1.1 | 1.1 | 2.0 | 6.0 | 7.7 | 5.3 | 4.5 | ||||
EV To EBITDA EV To EBITDA | 7.6 | 11.3 | 5.6 | 15.2 | 41.1 | 66.2 | 72.8 | 53.8 | ||||
GPM GPM% | 10.6 | 7.3 | 7.4 | 7.5 | 7.7 | 7.6 | 7.6 | 7.7 | 7.8 | 7.5 | 6.0 | 6.0 |
OPM OPM% | 7.8 | 4.6 | 5.0 | 5.3 | 5.4 | 5.7 | 6.1 | 6.2 | 6.2 | 5.7 | 3.8 | 4.3 |
NPM NPM% | 8.6 | 7.4 | 7.5 | 6.8 | 5.2 | 6.4 | 5.7 | 6.6 | 7.1 | 6.4 | 4.3 | 4.3 |
ROCE ROCE% | 2.5 | 9.6 | 11.5 | 12.0 | 10.7 | 14.4 | 15.4 | 16.8 | 17.6 | 14.6 | 10.9 | 10.9 |
ROE ROE% | 12.4 | 12.3 | 14.5 | 15.7 | 14.8 | 17.6 | 17.6 | 18.5 | 17.8 | 13.4 | 8.9 | 8.9 |
ROA ROA% | 1.8 | 5.0 | 6.9 | 5.7 | 6.1 | 7.0 | 5.5 | 7.3 | 7.9 | 6.2 | 4.0 | 4.0 |
| 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 | 2,690 | 6,067 | 6,818 | 14,303 | 52,741 | 73,341 | 52,053 | 44,154 | ||||
Price To Earnings Price To Earnings | 3.6 | 6.1 | 6.2 | 10.7 | 34.0 | 57.4 | 59.4 | 49.1 | ||||
Price To Sales Price To Sales | 0.2 | 0.4 | 0.3 | 0.7 | 2.4 | 3.7 | 2.5 | 2.1 | ||||
Price To Book Price To Book | 0.5 | 1.1 | 1.1 | 2.0 | 6.0 | 7.7 | 5.3 | 4.5 | ||||
EV To EBITDA EV To EBITDA | 7.6 | 11.3 | 5.6 | 15.2 | 41.1 | 66.2 | 72.8 | 53.8 | ||||
GPM GPM% | 10.6 | 7.3 | 7.4 | 7.5 | 7.7 | 7.6 | 7.6 | 7.7 | 7.8 | 7.5 | 6.0 | 6.0 |
OPM OPM% | 7.8 | 4.6 | 5.0 | 5.3 | 5.4 | 5.7 | 6.1 | 6.2 | 6.2 | 5.7 | 3.8 | 4.3 |
NPM NPM% | 8.6 | 7.4 | 7.5 | 6.8 | 5.2 | 6.4 | 5.7 | 6.6 | 7.1 | 6.4 | 4.3 | 4.3 |
ROCE ROCE% | 2.5 | 9.6 | 11.5 | 12.0 | 10.7 | 14.4 | 15.4 | 16.8 | 17.6 | 14.6 | 10.9 | 10.9 |
ROE ROE% | 12.4 | 12.3 | 14.5 | 15.7 | 14.8 | 17.6 | 17.6 | 18.5 | 17.8 | 13.4 | 8.9 | 8.9 |
ROA ROA% | 1.8 | 5.0 | 6.9 | 5.7 | 6.1 | 7.0 | 5.5 | 7.3 | 7.9 | 6.2 | 4.0 | 4.0 |
Documents — Rail Vikas Nigam Ltd
Concall Transcript Summaries — Rail Vikas Nigam Ltd