| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 161 | 204 | 174 | 167 | 163 | 174 | 200 | 186 | 181 | 206 | 202 | 200 | |
Growth YoY Revenue Growth YoY% | -1.3 | 10.3 | 11.0 | -30.5 | 1.7 | -14.6 | 14.6 | 11.7 | 10.8 | 18.2 | 1.0 | 7.5 |
| 74 | 123 | 114 | 74 | 63 | 58 | 76 | 57 | 50 | 57 | 118 | 53 | |
| 87 | 80 | 60 | 93 | 101 | 116 | 123 | 129 | 131 | 148 | 84 | 148 | |
OPM OPM% | 53.8 | 39.4 | 34.6 | 55.8 | 61.6 | 66.9 | 61.8 | 69.4 | 72.5 | 72.2 | 41.7 | 73.7 |
| -250 | -80 | -46 | 5 | 57 | 30 | -83 | 27 | 25 | -113 | 29 | 0 | |
Interest Expense Interest ExpenseCr | 121 | 101 | 96 | 83 | 80 | 103 | 70 | 89 | 90 | 74 | 10 | 45 |
Depreciation DepreciationCr | 25 | 26 | 26 | 29 | 29 | 30 | 30 | 32 | 31 | 33 | 39 | 37 |
PBT PBTCr | -309 | -127 | -107 | -14 | 49 | 13 | -59 | 36 | 35 | -72 | 64 | 66 |
| -14 | -4 | -14 | 2 | 2 | 7 | 13 | 10 | 10 | 20 | -22 | 13 | |
| -296 | -123 | -94 | -16 | 47 | 7 | -72 | 26 | 25 | -92 | 86 | 53 | |
Growth YoY PAT Growth YoY% | 17.5 | 10.4 | -127.1 | 24.5 | 115.8 | 105.5 | 23.2 | 262.3 | -45.8 | -1,467.2 | 219.7 | 104.8 |
NPM NPM% | -184.0 | -60.3 | -53.6 | -9.6 | 28.6 | 3.9 | -35.9 | 13.9 | 14.0 | -44.8 | 42.6 | 26.4 |
| -8.5 | -3.5 | -2.7 | -0.6 | 1.0 | -0.1 | -2.4 | 0.3 | 0.3 | -3.1 | 1.9 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 161 | 204 | 174 | 167 | 163 | 174 | 200 | 186 | 181 | 206 | 202 | 200 | |
Growth YoY Revenue Growth YoY% | -1.3 | 10.3 | 11.0 | -30.5 | 1.7 | -14.6 | 14.6 | 11.7 | 10.8 | 18.2 | 1.0 | 7.5 |
| 74 | 123 | 114 | 74 | 63 | 58 | 76 | 57 | 50 | 57 | 118 | 53 | |
| 87 | 80 | 60 | 93 | 101 | 116 | 123 | 129 | 131 | 148 | 84 | 148 | |
OPM OPM% | 53.8 | 39.4 | 34.6 | 55.8 | 61.6 | 66.9 | 61.8 | 69.4 | 72.5 | 72.2 | 41.7 | 73.7 |
| -250 | -80 | -46 | 5 | 57 | 30 | -83 | 27 | 25 | -113 | 29 | 0 | |
Interest Expense Interest ExpenseCr | 121 | 101 | 96 | 83 | 80 | 103 | 70 | 89 | 90 | 74 | 10 | 45 |
Depreciation DepreciationCr | 25 | 26 | 26 | 29 | 29 | 30 | 30 | 32 | 31 | 33 | 39 | 37 |
PBT PBTCr | -309 | -127 | -107 | -14 | 49 | 13 | -59 | 36 | 35 | -72 | 64 | 66 |
| -14 | -4 | -14 | 2 | 2 | 7 | 13 | 10 | 10 | 20 | -22 | 13 | |
| -296 | -123 | -94 | -16 | 47 | 7 | -72 | 26 | 25 | -92 | 86 | 53 | |
Growth YoY PAT Growth YoY% | 17.5 | 10.4 | -127.1 | 24.5 | 115.8 | 105.5 | 23.2 | 262.3 | -45.8 | -1,467.2 | 219.7 | 104.8 |
NPM NPM% | -184.0 | -60.3 | -53.6 | -9.6 | 28.6 | 3.9 | -35.9 | 13.9 | 14.0 | -44.8 | 42.6 | 26.4 |
| -8.5 | -3.5 | -2.7 | -0.6 | 1.0 | -0.1 | -2.4 | 0.3 | 0.3 | -3.1 | 1.9 | 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 | 1,971 | 1,348 | 2,262 | 3,548 | 2,270 | 1,281 | 962 | 825 | 779 | 704 | 775 | 789 |
Growth Revenue Growth% | 286.0 | -31.6 | 67.8 | 56.8 | -36.0 | -43.6 | -24.9 | -14.3 | -5.6 | -9.6 | 10.0 | 9.0 |
| 1,322 | 479 | 1,218 | 2,500 | 1,414 | 899 | 775 | 446 | 446 | 270 | 281 | 277 | |
| 649 | 869 | 1,044 | 1,048 | 856 | 382 | 187 | 379 | 333 | 434 | 493 | 512 | |
OPM OPM% | 32.9 | 64.5 | 46.1 | 29.6 | 37.7 | 29.8 | 19.5 | 45.9 | 42.7 | 61.6 | 63.7 | 64.9 |
| 100 | 56 | 60 | 236 | 1,815 | 372 | 723 | -131 | -361 | 9 | -32 | -59 | |
Interest Expense Interest ExpenseCr | 977 | 1,056 | 1,141 | 1,175 | 1,276 | 877 | 850 | 547 | 429 | 335 | 264 | 220 |
Depreciation DepreciationCr | 136 | 221 | 261 | 296 | 293 | 117 | 98 | 87 | 101 | 118 | 136 | 140 |
PBT PBTCr | -363 | -353 | -297 | -187 | 1,103 | -240 | -38 | -386 | -558 | -10 | 62 | 93 |
| -11 | 8 | 41 | 61 | 73 | 38 | -16 | -21 | -25 | 24 | 17 | 20 | |
PAT PATCr | -353 | -360 | -338 | -248 | 1,029 | -278 | -21 | -365 | -533 | -34 | 45 | 72 |
Growth PAT Growth% | -2.0 | -2.1 | 6.1 | 26.7 | 515.3 | -127.0 | 92.3 | -1,614.9 | -46.1 | 93.6 | 231.7 | 857.6 |
NPM NPM% | -17.9 | -26.7 | -14.9 | -7.0 | 45.3 | -21.7 | -2.2 | -44.3 | -68.5 | -4.9 | 5.8 | 9.2 |
| -9.7 | -10.1 | -9.3 | -7.0 | 29.4 | -7.9 | -0.6 | -10.7 | -15.4 | -2.1 | -0.6 | 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 | 1,971 | 1,348 | 2,262 | 3,548 | 2,270 | 1,281 | 962 | 825 | 779 | 704 | 775 | 789 |
Growth Revenue Growth% | 286.0 | -31.6 | 67.8 | 56.8 | -36.0 | -43.6 | -24.9 | -14.3 | -5.6 | -9.6 | 10.0 | 9.0 |
| 1,322 | 479 | 1,218 | 2,500 | 1,414 | 899 | 775 | 446 | 446 | 270 | 281 | 277 | |
| 649 | 869 | 1,044 | 1,048 | 856 | 382 | 187 | 379 | 333 | 434 | 493 | 512 | |
OPM OPM% | 32.9 | 64.5 | 46.1 | 29.6 | 37.7 | 29.8 | 19.5 | 45.9 | 42.7 | 61.6 | 63.7 | 64.9 |
| 100 | 56 | 60 | 236 | 1,815 | 372 | 723 | -131 | -361 | 9 | -32 | -59 | |
Interest Expense Interest ExpenseCr | 977 | 1,056 | 1,141 | 1,175 | 1,276 | 877 | 850 | 547 | 429 | 335 | 264 | 220 |
Depreciation DepreciationCr | 136 | 221 | 261 | 296 | 293 | 117 | 98 | 87 | 101 | 118 | 136 | 140 |
PBT PBTCr | -363 | -353 | -297 | -187 | 1,103 | -240 | -38 | -386 | -558 | -10 | 62 | 93 |
| -11 | 8 | 41 | 61 | 73 | 38 | -16 | -21 | -25 | 24 | 17 | 20 | |
PAT PATCr | -353 | -360 | -338 | -248 | 1,029 | -278 | -21 | -365 | -533 | -34 | 45 | 72 |
Growth PAT Growth% | -2.0 | -2.1 | 6.1 | 26.7 | 515.3 | -127.0 | 92.3 | -1,614.9 | -46.1 | 93.6 | 231.7 | 857.6 |
NPM NPM% | -17.9 | -26.7 | -14.9 | -7.0 | 45.3 | -21.7 | -2.2 | -44.3 | -68.5 | -4.9 | 5.8 | 9.2 |
| -9.7 | -10.1 | -9.3 | -7.0 | 29.4 | -7.9 | -0.6 | -10.7 | -15.4 | -2.1 | -0.6 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 |
Reserves ReservesCr | 32 | -334 | -671 | -974 | 41 | -238 | -176 | -571 | -972 | -951 | -971 |
| 1,078 | 1,068 | 2,185 | 2,623 | 1,937 | 2,985 | 4,487 | 3,991 | 3,654 | 3,883 | 3,763 | |
| 8,710 | 9,276 | 9,636 | 10,905 | 6,896 | 6,572 | 4,284 | 3,946 | 2,495 | 1,925 | 60 | |
| 10,237 | 10,442 | 11,566 | 12,978 | 9,299 | 9,743 | 8,918 | 7,699 | 5,519 | 5,240 | 4,342 | |
| 245 | 412 | 1,755 | 1,338 | 1,649 | 1,875 | 3,822 | 3,395 | 3,152 | 2,931 | 2,905 | |
| 9,992 | 10,031 | 9,811 | 11,640 | 7,650 | 7,868 | 5,096 | 4,304 | 2,367 | 2,309 | 113 | |
| 10,237 | 10,442 | 11,566 | 12,978 | 9,299 | 9,743 | 8,918 | 7,699 | 5,519 | 5,240 | 4,342 |
| 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 | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 |
Reserves ReservesCr | 32 | -334 | -671 | -974 | 41 | -238 | -176 | -571 | -972 | -951 | -971 |
| 1,078 | 1,068 | 2,185 | 2,623 | 1,937 | 2,985 | 4,487 | 3,991 | 3,654 | 3,883 | 3,763 | |
| 8,710 | 9,276 | 9,636 | 10,905 | 6,896 | 6,572 | 4,284 | 3,946 | 2,495 | 1,925 | 60 | |
| 10,237 | 10,442 | 11,566 | 12,978 | 9,299 | 9,743 | 8,918 | 7,699 | 5,519 | 5,240 | 4,342 | |
| 245 | 412 | 1,755 | 1,338 | 1,649 | 1,875 | 3,822 | 3,395 | 3,152 | 2,931 | 2,905 | |
| 9,992 | 10,031 | 9,811 | 11,640 | 7,650 | 7,868 | 5,096 | 4,304 | 2,367 | 2,309 | 113 | |
| 10,237 | 10,442 | 11,566 | 12,978 | 9,299 | 9,743 | 8,918 | 7,699 | 5,519 | 5,240 | 4,342 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 749 | 777 | 603 | 192 | 285 | 769 | -195 | 1,643 | 1,265 | 606 | 981 | |
| -1,147 | -258 | -98 | -201 | 283 | 85 | 1,087 | -191 | -29 | -299 | -100 | |
| 315 | -556 | -500 | 25 | -554 | -813 | -869 | -1,528 | -1,246 | -315 | -858 | |
Net Cash Flow Net Cash FlowCr | -83 | -37 | 5 | 17 | 14 | 42 | 23 | -75 | -10 | -8 | 23 |
Free Cash Flow Free Cash FlowCr | -432 | 550 | 489 | 88 | 272 | 741 | 1,255 | 1,586 | 1,264 | 606 | |
CFO To PAT CFO To PAT% | -212.6 | -215.9 | -178.4 | -77.7 | 27.7 | -276.5 | 916.0 | -450.3 | -237.3 | -1,769.1 | 2,174.6 |
CFO To EBITDA CFO To EBITDA% | 115.4 | 89.5 | 57.8 | 18.4 | 33.3 | 201.4 | -104.1 | 434.1 | 380.5 | 139.8 | 198.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 749 | 777 | 603 | 192 | 285 | 769 | -195 | 1,643 | 1,265 | 606 | 981 | |
| -1,147 | -258 | -98 | -201 | 283 | 85 | 1,087 | -191 | -29 | -299 | -100 | |
| 315 | -556 | -500 | 25 | -554 | -813 | -869 | -1,528 | -1,246 | -315 | -858 | |
Net Cash Flow Net Cash FlowCr | -83 | -37 | 5 | 17 | 14 | 42 | 23 | -75 | -10 | -8 | 23 |
Free Cash Flow Free Cash FlowCr | -432 | 550 | 489 | 88 | 272 | 741 | 1,255 | 1,586 | 1,264 | 606 | |
CFO To PAT CFO To PAT% | -212.6 | -215.9 | -178.4 | -77.7 | 27.7 | -276.5 | 916.0 | -450.3 | -237.3 | -1,769.1 | 2,174.6 |
CFO To EBITDA CFO To EBITDA% | 115.4 | 89.5 | 57.8 | 18.4 | 33.3 | 201.4 | -104.1 | 434.1 | 380.5 | 139.8 | 198.8 |
| 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 | 3,582 | 3,385 | 4,639 | 3,029 | 493 | 690 | 316 | 106 | 244 | 149 | 76 | 91 |
Price To Earnings Price To Earnings | 0.5 | -3.8 | 51.6 | |||||||||
Price To Sales Price To Sales | 1.8 | 2.5 | 2.0 | 0.8 | 0.2 | 0.5 | 0.3 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 |
Price To Book Price To Book | 7.9 | 184.8 | -14.5 | -4.9 | 1.3 | 6.1 | 1.8 | -0.5 | -0.4 | -0.3 | -0.1 | -0.1 |
EV To EBITDA EV To EBITDA | 17.5 | 13.2 | 12.4 | 11.8 | 7.2 | 18.0 | 28.3 | 10.9 | 10.5 | 7.6 | 5.3 | 5.1 |
GPM GPM% | 37.0 | 70.8 | 49.9 | 32.7 | 43.7 | 35.4 | 36.6 | 53.6 | 54.6 | 75.7 | ||
OPM OPM% | 32.9 | 64.5 | 46.1 | 29.6 | 37.7 | 29.8 | 19.5 | 45.9 | 42.7 | 61.6 | 63.7 | 64.9 |
NPM NPM% | -17.9 | -26.7 | -14.9 | -7.0 | 45.3 | -21.7 | -2.2 | -44.3 | -68.5 | -4.9 | 5.8 | 9.2 |
ROCE ROCE% | 7.4 | 8.7 | 10.4 | 11.2 | 38.9 | 9.9 | 15.3 | 4.2 | -4.8 | 12.5 | 16.5 | 16.5 |
ROE ROE% | -91.7 | -1,954.4 | 106.0 | 39.9 | 262.0 | -244.6 | -12.1 | 167.1 | 86.0 | 5.7 | -7.3 | -7.3 |
ROA ROA% | -3.4 | -3.5 | -2.9 | -1.9 | 11.1 | -2.9 | -0.2 | -4.7 | -9.7 | -0.7 | 1.0 | 1.0 |
| 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 | 3,582 | 3,385 | 4,639 | 3,029 | 493 | 690 | 316 | 106 | 244 | 149 | 76 | 91 |
Price To Earnings Price To Earnings | 0.5 | -3.8 | 51.6 | |||||||||
Price To Sales Price To Sales | 1.8 | 2.5 | 2.0 | 0.8 | 0.2 | 0.5 | 0.3 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 |
Price To Book Price To Book | 7.9 | 184.8 | -14.5 | -4.9 | 1.3 | 6.1 | 1.8 | -0.5 | -0.4 | -0.3 | -0.1 | -0.1 |
EV To EBITDA EV To EBITDA | 17.5 | 13.2 | 12.4 | 11.8 | 7.2 | 18.0 | 28.3 | 10.9 | 10.5 | 7.6 | 5.3 | 5.1 |
GPM GPM% | 37.0 | 70.8 | 49.9 | 32.7 | 43.7 | 35.4 | 36.6 | 53.6 | 54.6 | 75.7 | ||
OPM OPM% | 32.9 | 64.5 | 46.1 | 29.6 | 37.7 | 29.8 | 19.5 | 45.9 | 42.7 | 61.6 | 63.7 | 64.9 |
NPM NPM% | -17.9 | -26.7 | -14.9 | -7.0 | 45.3 | -21.7 | -2.2 | -44.3 | -68.5 | -4.9 | 5.8 | 9.2 |
ROCE ROCE% | 7.4 | 8.7 | 10.4 | 11.2 | 38.9 | 9.9 | 15.3 | 4.2 | -4.8 | 12.5 | 16.5 | 16.5 |
ROE ROE% | -91.7 | -1,954.4 | 106.0 | 39.9 | 262.0 | -244.6 | -12.1 | 167.1 | 86.0 | 5.7 | -7.3 | -7.3 |
ROA ROA% | -3.4 | -3.5 | -2.9 | -1.9 | 11.1 | -2.9 | -0.2 | -4.7 | -9.7 | -0.7 | 1.0 | 1.0 |
Documents — Sadbhav Infrastructure Projects Ltd