| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 438 | 301 | 473 | 301 | 206 | 240 | 290 | 222 | 250 | 230 | 271 | 204 | |
Growth YoY Revenue Growth YoY% | 4.8 | -30.5 | 11.1 | -57.7 | -53.0 | -20.2 | -38.7 | -26.2 | 21.4 | -4.2 | -6.5 | -8.1 |
| 332 | 245 | 707 | 202 | 105 | 114 | 198 | 75 | 103 | 64 | 200 | 51 | |
| 107 | 56 | -234 | 99 | 101 | 126 | 91 | 147 | 147 | 166 | 71 | 153 | |
OPM OPM% | 24.3 | 18.6 | -49.6 | 32.9 | 49.1 | 52.3 | 31.5 | 66.1 | 58.9 | 72.2 | 26.3 | 74.9 |
| -225 | -70 | 87 | 15 | 87 | 40 | -67 | 24 | 60 | -83 | 199 | 10 | |
Interest Expense Interest ExpenseCr | 151 | 140 | 126 | 108 | 104 | 140 | 105 | 94 | 140 | 110 | 70 | 66 |
Depreciation DepreciationCr | 32 | 32 | 31 | 32 | 31 | 32 | 32 | 34 | 32 | 34 | 39 | 37 |
PBT PBTCr | -302 | -186 | -305 | -26 | 53 | -7 | -113 | 43 | 35 | -61 | 161 | 60 |
| -9 | -3 | -16 | 5 | 6 | 10 | 53 | 12 | 8 | 24 | 39 | 14 | |
| -293 | -183 | -288 | -31 | 47 | -16 | -165 | 31 | 27 | -86 | 122 | 46 | |
Growth YoY PAT Growth YoY% | 21.6 | -5.4 | -464.7 | -88.5 | 116.0 | 91.0 | 42.6 | 201.5 | -42.6 | -421.6 | 174.0 | 47.8 |
NPM NPM% | -66.8 | -60.7 | -61.0 | -10.2 | 22.7 | -6.8 | -57.0 | 14.1 | 10.8 | -37.3 | 45.1 | 22.6 |
| -12.3 | -8.6 | -15.3 | -1.8 | 1.6 | -1.6 | -9.0 | 0.7 | 0.3 | -4.2 | 4.7 | 0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 438 | 301 | 473 | 301 | 206 | 240 | 290 | 222 | 250 | 230 | 271 | 204 | |
Growth YoY Revenue Growth YoY% | 4.8 | -30.5 | 11.1 | -57.7 | -53.0 | -20.2 | -38.7 | -26.2 | 21.4 | -4.2 | -6.5 | -8.1 |
| 332 | 245 | 707 | 202 | 105 | 114 | 198 | 75 | 103 | 64 | 200 | 51 | |
| 107 | 56 | -234 | 99 | 101 | 126 | 91 | 147 | 147 | 166 | 71 | 153 | |
OPM OPM% | 24.3 | 18.6 | -49.6 | 32.9 | 49.1 | 52.3 | 31.5 | 66.1 | 58.9 | 72.2 | 26.3 | 74.9 |
| -225 | -70 | 87 | 15 | 87 | 40 | -67 | 24 | 60 | -83 | 199 | 10 | |
Interest Expense Interest ExpenseCr | 151 | 140 | 126 | 108 | 104 | 140 | 105 | 94 | 140 | 110 | 70 | 66 |
Depreciation DepreciationCr | 32 | 32 | 31 | 32 | 31 | 32 | 32 | 34 | 32 | 34 | 39 | 37 |
PBT PBTCr | -302 | -186 | -305 | -26 | 53 | -7 | -113 | 43 | 35 | -61 | 161 | 60 |
| -9 | -3 | -16 | 5 | 6 | 10 | 53 | 12 | 8 | 24 | 39 | 14 | |
| -293 | -183 | -288 | -31 | 47 | -16 | -165 | 31 | 27 | -86 | 122 | 46 | |
Growth YoY PAT Growth YoY% | 21.6 | -5.4 | -464.7 | -88.5 | 116.0 | 91.0 | 42.6 | 201.5 | -42.6 | -421.6 | 174.0 | 47.8 |
NPM NPM% | -66.8 | -60.7 | -61.0 | -10.2 | 22.7 | -6.8 | -57.0 | 14.1 | 10.8 | -37.3 | 45.1 | 22.6 |
| -12.3 | -8.6 | -15.3 | -1.8 | 1.6 | -1.6 | -9.0 | 0.7 | 0.3 | -4.2 | 4.7 | 0.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,066 | 4,498 | 4,975 | 5,240 | 3,487 | 2,243 | 1,908 | 1,777 | 1,923 | 1,036 | 973 | 955 |
Growth Revenue Growth% | 18.0 | 10.6 | 10.6 | 5.3 | -33.5 | -35.7 | -15.0 | -6.8 | 8.2 | -46.1 | -6.2 | -0.3 |
| 3,066 | 3,308 | 3,498 | 3,759 | 2,345 | 1,645 | 2,255 | 1,729 | 1,842 | 619 | 441 | 417 | |
| 1,000 | 1,190 | 1,477 | 1,481 | 1,142 | 598 | -348 | 48 | 81 | 417 | 531 | 537 | |
OPM OPM% | 24.6 | 26.5 | 29.7 | 28.3 | 32.8 | 26.7 | -18.2 | 2.7 | 4.2 | 40.2 | 54.6 | 56.3 |
| 109 | 156 | 119 | 319 | 1,876 | 377 | 755 | 31 | -189 | 75 | 200 | 187 | |
Interest Expense Interest ExpenseCr | 1,075 | 1,187 | 1,313 | 1,329 | 1,411 | 1,003 | 975 | 661 | 560 | 457 | 415 | 387 |
Depreciation DepreciationCr | 233 | 321 | 358 | 392 | 401 | 211 | 167 | 131 | 127 | 127 | 139 | 142 |
PBT PBTCr | -199 | -162 | -76 | 79 | 1,206 | -239 | -735 | -713 | -795 | -92 | 178 | 195 |
| 22 | 9 | 38 | 133 | 100 | -1 | -7 | -14 | -16 | 73 | 83 | 85 | |
PAT PATCr | -221 | -172 | -114 | -54 | 1,106 | -237 | -728 | -699 | -780 | -166 | 95 | 110 |
Growth PAT Growth% | 5.2 | 22.2 | 33.6 | 52.6 | 2,145.6 | -121.5 | -206.8 | 4.0 | -11.5 | 78.8 | 157.2 | 205.6 |
NPM NPM% | -5.4 | -3.8 | -2.3 | -1.0 | 31.7 | -10.6 | -38.2 | -39.4 | -40.6 | -16.0 | 9.7 | 11.5 |
| -6.0 | -10.0 | -0.2 | 1.2 | 46.2 | -9.0 | -42.2 | -34.3 | -36.7 | -11.0 | 1.5 | 1.7 |
| 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 | 4,066 | 4,498 | 4,975 | 5,240 | 3,487 | 2,243 | 1,908 | 1,777 | 1,923 | 1,036 | 973 | 955 |
Growth Revenue Growth% | 18.0 | 10.6 | 10.6 | 5.3 | -33.5 | -35.7 | -15.0 | -6.8 | 8.2 | -46.1 | -6.2 | -0.3 |
| 3,066 | 3,308 | 3,498 | 3,759 | 2,345 | 1,645 | 2,255 | 1,729 | 1,842 | 619 | 441 | 417 | |
| 1,000 | 1,190 | 1,477 | 1,481 | 1,142 | 598 | -348 | 48 | 81 | 417 | 531 | 537 | |
OPM OPM% | 24.6 | 26.5 | 29.7 | 28.3 | 32.8 | 26.7 | -18.2 | 2.7 | 4.2 | 40.2 | 54.6 | 56.3 |
| 109 | 156 | 119 | 319 | 1,876 | 377 | 755 | 31 | -189 | 75 | 200 | 187 | |
Interest Expense Interest ExpenseCr | 1,075 | 1,187 | 1,313 | 1,329 | 1,411 | 1,003 | 975 | 661 | 560 | 457 | 415 | 387 |
Depreciation DepreciationCr | 233 | 321 | 358 | 392 | 401 | 211 | 167 | 131 | 127 | 127 | 139 | 142 |
PBT PBTCr | -199 | -162 | -76 | 79 | 1,206 | -239 | -735 | -713 | -795 | -92 | 178 | 195 |
| 22 | 9 | 38 | 133 | 100 | -1 | -7 | -14 | -16 | 73 | 83 | 85 | |
PAT PATCr | -221 | -172 | -114 | -54 | 1,106 | -237 | -728 | -699 | -780 | -166 | 95 | 110 |
Growth PAT Growth% | 5.2 | 22.2 | 33.6 | 52.6 | 2,145.6 | -121.5 | -206.8 | 4.0 | -11.5 | 78.8 | 157.2 | 205.6 |
NPM NPM% | -5.4 | -3.8 | -2.3 | -1.0 | 31.7 | -10.6 | -38.2 | -39.4 | -40.6 | -16.0 | 9.7 | 11.5 |
| -6.0 | -10.0 | -0.2 | 1.2 | 46.2 | -9.0 | -42.2 | -34.3 | -36.7 | -11.0 | 1.5 | 1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 992 | 889 | 874 | 818 | 1,584 | 1,428 | 784 | 158 | -320 | -413 | -128 |
| 1,842 | 2,663 | 3,563 | 3,331 | 3,246 | 3,965 | 5,374 | 5,429 | 4,629 | 4,821 | 4,993 | |
| 9,457 | 9,902 | 10,242 | 11,777 | 7,015 | 6,735 | 4,582 | 4,004 | 2,535 | 2,053 | 877 | |
| 12,738 | 13,820 | 14,927 | 16,077 | 12,284 | 12,484 | 11,018 | 9,769 | 7,049 | 6,667 | 5,860 | |
| 1,693 | 2,590 | 4,089 | 3,435 | 3,901 | 3,832 | 5,342 | 5,113 | 4,369 | 3,978 | 5,300 | |
| 11,045 | 11,230 | 10,839 | 12,643 | 8,383 | 8,653 | 5,676 | 4,657 | 2,680 | 2,689 | 560 | |
| 12,738 | 13,820 | 14,927 | 16,077 | 12,284 | 12,484 | 11,018 | 9,769 | 7,049 | 6,667 | 5,860 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 992 | 889 | 874 | 818 | 1,584 | 1,428 | 784 | 158 | -320 | -413 | -128 |
| 1,842 | 2,663 | 3,563 | 3,331 | 3,246 | 3,965 | 5,374 | 5,429 | 4,629 | 4,821 | 4,993 | |
| 9,457 | 9,902 | 10,242 | 11,777 | 7,015 | 6,735 | 4,582 | 4,004 | 2,535 | 2,053 | 877 | |
| 12,738 | 13,820 | 14,927 | 16,077 | 12,284 | 12,484 | 11,018 | 9,769 | 7,049 | 6,667 | 5,860 | |
| 1,693 | 2,590 | 4,089 | 3,435 | 3,901 | 3,832 | 5,342 | 5,113 | 4,369 | 3,978 | 5,300 | |
| 11,045 | 11,230 | 10,839 | 12,643 | 8,383 | 8,653 | 5,676 | 4,657 | 2,680 | 2,689 | 560 | |
| 12,738 | 13,820 | 14,927 | 16,077 | 12,284 | 12,484 | 11,018 | 9,769 | 7,049 | 6,667 | 5,860 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,327 | 366 | 1,274 | 245 | 597 | 1,184 | -3,095 | 1,788 | 1,154 | 290 | 749 | |
| -1,376 | -220 | -94 | -4 | 1,311 | 118 | 5,252 | 32 | 72 | 42 | -70 | |
| -21 | -186 | -1,126 | -226 | -1,947 | -1,288 | -2,107 | -1,870 | -1,283 | -330 | -642 | |
Net Cash Flow Net Cash FlowCr | -70 | -41 | 53 | 15 | -38 | 14 | 49 | -50 | -57 | 2 | 37 |
Free Cash Flow Free Cash FlowCr | -303 | 108 | 1,078 | 113 | 597 | 1,200 | 657 | 1,745 | 1,199 | 319 | |
CFO To PAT CFO To PAT% | -601.5 | -213.0 | -1,116.9 | -452.7 | 54.0 | -498.7 | 425.0 | -255.7 | -147.9 | -175.2 | 791.0 |
CFO To EBITDA CFO To EBITDA% | 132.6 | 30.7 | 86.2 | 16.5 | 52.3 | 198.0 | 890.7 | 3,728.0 | 1,424.1 | 69.6 | 141.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,327 | 366 | 1,274 | 245 | 597 | 1,184 | -3,095 | 1,788 | 1,154 | 290 | 749 | |
| -1,376 | -220 | -94 | -4 | 1,311 | 118 | 5,252 | 32 | 72 | 42 | -70 | |
| -21 | -186 | -1,126 | -226 | -1,947 | -1,288 | -2,107 | -1,870 | -1,283 | -330 | -642 | |
Net Cash Flow Net Cash FlowCr | -70 | -41 | 53 | 15 | -38 | 14 | 49 | -50 | -57 | 2 | 37 |
Free Cash Flow Free Cash FlowCr | -303 | 108 | 1,078 | 113 | 597 | 1,200 | 657 | 1,745 | 1,199 | 319 | |
CFO To PAT CFO To PAT% | -601.5 | -213.0 | -1,116.9 | -452.7 | 54.0 | -498.7 | 425.0 | -255.7 | -147.9 | -175.2 | 791.0 |
CFO To EBITDA CFO To EBITDA% | 132.6 | 30.7 | 86.2 | 16.5 | 52.3 | 198.0 | 890.7 | 3,728.0 | 1,424.1 | 69.6 | 141.0 |
| 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 | 5,035 | 5,266 | 6,786 | 4,275 | 486 | 1,069 | 453 | 148 | 491 | 185 | 127 | 132 |
Price To Earnings Price To Earnings | 202.6 | 0.6 | 4.8 | 4.4 | ||||||||
Price To Sales Price To Sales | 1.2 | 1.2 | 1.4 | 0.8 | 0.1 | 0.5 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 |
Price To Book Price To Book | 5.0 | 5.8 | 7.6 | 5.1 | 0.3 | 0.7 | 0.6 | 0.8 | -1.6 | -0.5 | -1.1 | -1.2 |
EV To EBITDA EV To EBITDA | 13.6 | 12.3 | 11.0 | 9.8 | 5.8 | 13.5 | -17.3 | 99.7 | 51.5 | 9.3 | 6.2 | 6.1 |
GPM GPM% | 33.4 | 35.5 | 37.0 | 35.6 | 43.5 | 37.9 | 33.7 | 32.5 | 34.7 | 57.1 | ||
OPM OPM% | 24.6 | 26.5 | 29.7 | 28.3 | 32.8 | 26.7 | -18.2 | 2.7 | 4.2 | 40.2 | 54.6 | 56.3 |
NPM NPM% | -5.4 | -3.8 | -2.3 | -1.0 | 31.7 | -10.6 | -38.2 | -39.4 | -40.6 | -16.0 | 9.7 | 11.5 |
ROCE ROCE% | 9.1 | 9.8 | 11.9 | 12.5 | 32.9 | 8.9 | 3.7 | -1.1 | -6.8 | 10.8 | 18.8 | 18.8 |
ROE ROE% | -21.9 | -18.9 | -12.8 | -6.5 | 69.1 | -16.4 | -90.9 | -399.1 | 257.7 | 41.9 | -85.4 | -85.4 |
ROA ROA% | -1.7 | -1.2 | -0.8 | -0.3 | 9.0 | -1.9 | -6.6 | -7.2 | -11.1 | -2.5 | 1.6 | 1.6 |
| 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 | 5,035 | 5,266 | 6,786 | 4,275 | 486 | 1,069 | 453 | 148 | 491 | 185 | 127 | 132 |
Price To Earnings Price To Earnings | 202.6 | 0.6 | 4.8 | 4.4 | ||||||||
Price To Sales Price To Sales | 1.2 | 1.2 | 1.4 | 0.8 | 0.1 | 0.5 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 |
Price To Book Price To Book | 5.0 | 5.8 | 7.6 | 5.1 | 0.3 | 0.7 | 0.6 | 0.8 | -1.6 | -0.5 | -1.1 | -1.2 |
EV To EBITDA EV To EBITDA | 13.6 | 12.3 | 11.0 | 9.8 | 5.8 | 13.5 | -17.3 | 99.7 | 51.5 | 9.3 | 6.2 | 6.1 |
GPM GPM% | 33.4 | 35.5 | 37.0 | 35.6 | 43.5 | 37.9 | 33.7 | 32.5 | 34.7 | 57.1 | ||
OPM OPM% | 24.6 | 26.5 | 29.7 | 28.3 | 32.8 | 26.7 | -18.2 | 2.7 | 4.2 | 40.2 | 54.6 | 56.3 |
NPM NPM% | -5.4 | -3.8 | -2.3 | -1.0 | 31.7 | -10.6 | -38.2 | -39.4 | -40.6 | -16.0 | 9.7 | 11.5 |
ROCE ROCE% | 9.1 | 9.8 | 11.9 | 12.5 | 32.9 | 8.9 | 3.7 | -1.1 | -6.8 | 10.8 | 18.8 | 18.8 |
ROE ROE% | -21.9 | -18.9 | -12.8 | -6.5 | 69.1 | -16.4 | -90.9 | -399.1 | 257.7 | 41.9 | -85.4 | -85.4 |
ROA ROA% | -1.7 | -1.2 | -0.8 | -0.3 | 9.0 | -1.9 | -6.6 | -7.2 | -11.1 | -2.5 | 1.6 | 1.6 |
Documents — Sadbhav Engineering Ltd