| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 206 | 221 | 302 | 154 | 141 | 121 | 408 | 242 | 205 | 179 | 641 | 224 | |
Growth YoY Revenue Growth YoY% | -20.3 | 25.8 | 156.5 | 14.0 | -31.8 | -45.2 | 34.9 | 57.4 | 46.1 | 47.6 | 57.2 | -7.4 |
| 166 | 202 | 293 | 157 | 142 | 136 | 359 | 220 | 210 | 196 | 554 | 229 | |
| 40 | 19 | 10 | -3 | -1 | -15 | 49 | 22 | -5 | -17 | 87 | -5 | |
OPM OPM% | 19.4 | 8.7 | 3.2 | -2.2 | -0.9 | -12.2 | 12.0 | 9.2 | -2.5 | -9.5 | 13.6 | -2.2 |
| 14 | 24 | 36 | 60 | 15 | 58 | 40 | 24 | 28 | 30 | 4 | 43 | |
Interest Expense Interest ExpenseCr | 26 | 28 | 31 | 27 | 27 | 27 | 24 | 22 | 22 | 23 | 19 | 21 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 26 | 14 | 12 | 27 | -16 | 14 | 63 | 22 | -1 | -13 | 70 | 14 |
| 6 | -5 | -8 | 10 | -15 | 1 | 15 | 1 | -10 | -6 | -9 | 3 | |
| 20 | 18 | 20 | 17 | -1 | 13 | 48 | 21 | 9 | -7 | 79 | 11 | |
Growth YoY PAT Growth YoY% | 2.9 | -17.4 | 27.4 | 5.0 | -103.9 | -29.8 | 136.4 | 17.9 | 1,184.8 | -153.1 | 64.8 | -46.4 |
NPM NPM% | 9.8 | 8.3 | 6.7 | 11.3 | -0.6 | 10.7 | 11.7 | 8.5 | 4.2 | -3.9 | 12.3 | 4.9 |
| 1.2 | 1.1 | 1.2 | 1.0 | -0.1 | 0.8 | 2.8 | 1.2 | 0.5 | -0.4 | 4.6 | 0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 206 | 221 | 302 | 154 | 141 | 121 | 408 | 242 | 205 | 179 | 641 | 224 | |
Growth YoY Revenue Growth YoY% | -20.3 | 25.8 | 156.5 | 14.0 | -31.8 | -45.2 | 34.9 | 57.4 | 46.1 | 47.6 | 57.2 | -7.4 |
| 166 | 202 | 293 | 157 | 142 | 136 | 359 | 220 | 210 | 196 | 554 | 229 | |
| 40 | 19 | 10 | -3 | -1 | -15 | 49 | 22 | -5 | -17 | 87 | -5 | |
OPM OPM% | 19.4 | 8.7 | 3.2 | -2.2 | -0.9 | -12.2 | 12.0 | 9.2 | -2.5 | -9.5 | 13.6 | -2.2 |
| 14 | 24 | 36 | 60 | 15 | 58 | 40 | 24 | 28 | 30 | 4 | 43 | |
Interest Expense Interest ExpenseCr | 26 | 28 | 31 | 27 | 27 | 27 | 24 | 22 | 22 | 23 | 19 | 21 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 26 | 14 | 12 | 27 | -16 | 14 | 63 | 22 | -1 | -13 | 70 | 14 |
| 6 | -5 | -8 | 10 | -15 | 1 | 15 | 1 | -10 | -6 | -9 | 3 | |
| 20 | 18 | 20 | 17 | -1 | 13 | 48 | 21 | 9 | -7 | 79 | 11 | |
Growth YoY PAT Growth YoY% | 2.9 | -17.4 | 27.4 | 5.0 | -103.9 | -29.8 | 136.4 | 17.9 | 1,184.8 | -153.1 | 64.8 | -46.4 |
NPM NPM% | 9.8 | 8.3 | 6.7 | 11.3 | -0.6 | 10.7 | 11.7 | 8.5 | 4.2 | -3.9 | 12.3 | 4.9 |
| 1.2 | 1.1 | 1.2 | 1.0 | -0.1 | 0.8 | 2.8 | 1.2 | 0.5 | -0.4 | 4.6 | 0.7 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 376 | 396 | 368 | 650 | 572 | 432 | 433 | 674 | 865 | 823 | 1,267 | 1,249 |
Growth Revenue Growth% | 5.4 | 76.5 | -12.0 | -24.6 | 0.3 | 55.8 | 28.2 | -4.8 | 53.9 | 37.0 | ||
| 387 | 442 | 368 | 644 | 541 | 380 | 336 | 631 | 765 | 794 | 1,180 | 1,189 | |
| -11 | -46 | 1 | 6 | 31 | 51 | 97 | 43 | 100 | 29 | 87 | 60 | |
OPM OPM% | -3.0 | -11.7 | 0.2 | 1.0 | 5.3 | 11.9 | 22.4 | 6.4 | 11.6 | 3.6 | 6.9 | 4.8 |
| 9 | 11 | 408 | 194 | 22 | 39 | 64 | 142 | 103 | 173 | 87 | 106 | |
Interest Expense Interest ExpenseCr | 35 | 41 | 94 | 112 | 128 | 129 | 122 | 106 | 118 | 105 | 86 | 85 |
Depreciation DepreciationCr | 7 | 15 | 2 | 5 | 6 | 7 | 7 | 8 | 9 | 10 | 10 | 10 |
PBT PBTCr | -44 | -91 | 312 | 83 | -82 | -45 | 33 | 72 | 76 | 88 | 78 | 70 |
| 5 | 5 | -31 | 34 | 5 | 23 | 15 | 3 | 1 | 11 | -23 | -21 | |
PAT PATCr | -49 | -96 | 343 | 49 | -86 | -68 | 18 | 68 | 75 | 77 | 101 | 91 |
Growth PAT Growth% | -97.1 | -85.8 | -277.1 | 21.1 | 126.5 | 278.5 | 10.5 | 2.5 | 30.4 | 13.5 | ||
NPM NPM% | -13.0 | -24.2 | 93.1 | 7.5 | -15.1 | -15.8 | 4.2 | 10.1 | 8.7 | 9.4 | 8.0 | 7.3 |
| -3.3 | -6.5 | 23.1 | 3.4 | -5.8 | -4.6 | 0.6 | 3.9 | 4.4 | 4.5 | 5.9 | 5.3 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 376 | 396 | 368 | 650 | 572 | 432 | 433 | 674 | 865 | 823 | 1,267 | 1,249 |
Growth Revenue Growth% | 5.4 | 76.5 | -12.0 | -24.6 | 0.3 | 55.8 | 28.2 | -4.8 | 53.9 | 37.0 | ||
| 387 | 442 | 368 | 644 | 541 | 380 | 336 | 631 | 765 | 794 | 1,180 | 1,189 | |
| -11 | -46 | 1 | 6 | 31 | 51 | 97 | 43 | 100 | 29 | 87 | 60 | |
OPM OPM% | -3.0 | -11.7 | 0.2 | 1.0 | 5.3 | 11.9 | 22.4 | 6.4 | 11.6 | 3.6 | 6.9 | 4.8 |
| 9 | 11 | 408 | 194 | 22 | 39 | 64 | 142 | 103 | 173 | 87 | 106 | |
Interest Expense Interest ExpenseCr | 35 | 41 | 94 | 112 | 128 | 129 | 122 | 106 | 118 | 105 | 86 | 85 |
Depreciation DepreciationCr | 7 | 15 | 2 | 5 | 6 | 7 | 7 | 8 | 9 | 10 | 10 | 10 |
PBT PBTCr | -44 | -91 | 312 | 83 | -82 | -45 | 33 | 72 | 76 | 88 | 78 | 70 |
| 5 | 5 | -31 | 34 | 5 | 23 | 15 | 3 | 1 | 11 | -23 | -21 | |
PAT PATCr | -49 | -96 | 343 | 49 | -86 | -68 | 18 | 68 | 75 | 77 | 101 | 91 |
Growth PAT Growth% | -97.1 | -85.8 | -277.1 | 21.1 | 126.5 | 278.5 | 10.5 | 2.5 | 30.4 | 13.5 | ||
NPM NPM% | -13.0 | -24.2 | 93.1 | 7.5 | -15.1 | -15.8 | 4.2 | 10.1 | 8.7 | 9.4 | 8.0 | 7.3 |
| -3.3 | -6.5 | 23.1 | 3.4 | -5.8 | -4.6 | 0.6 | 3.9 | 4.4 | 4.5 | 5.9 | 5.3 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 147 | 148 | 148 | 148 | 148 | 148 | 170 | 170 | 170 | 170 | 171 |
Reserves ReservesCr | 806 | 727 | 790 | 832 | 756 | 689 | 963 | 1,030 | 1,107 | 1,185 | 1,289 |
| 1,036 | 1,393 | 2,050 | 1,990 | 2,364 | 2,370 | 2,434 | 2,352 | 2,340 | 2,513 | 2,078 | |
| 206 | 259 | 307 | 412 | 159 | 102 | 68 | 89 | 158 | 70 | 176 | |
| 2,195 | 2,527 | 3,285 | 3,371 | 3,417 | 3,299 | 3,634 | 3,641 | 3,775 | 3,939 | 3,714 | |
| 1,627 | 2,083 | 2,845 | 2,855 | 2,885 | 2,839 | 3,263 | 3,230 | 3,444 | 3,678 | 3,387 | |
| 568 | 444 | 440 | 516 | 533 | 461 | 371 | 411 | 331 | 261 | 327 | |
| 2,195 | 2,527 | 3,285 | 3,371 | 3,417 | 3,299 | 3,634 | 3,641 | 3,775 | 3,939 | 3,714 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 147 | 148 | 148 | 148 | 148 | 148 | 170 | 170 | 170 | 170 | 171 |
Reserves ReservesCr | 806 | 727 | 790 | 832 | 756 | 689 | 963 | 1,030 | 1,107 | 1,185 | 1,289 |
| 1,036 | 1,393 | 2,050 | 1,990 | 2,364 | 2,370 | 2,434 | 2,352 | 2,340 | 2,513 | 2,078 | |
| 206 | 259 | 307 | 412 | 159 | 102 | 68 | 89 | 158 | 70 | 176 | |
| 2,195 | 2,527 | 3,285 | 3,371 | 3,417 | 3,299 | 3,634 | 3,641 | 3,775 | 3,939 | 3,714 | |
| 1,627 | 2,083 | 2,845 | 2,855 | 2,885 | 2,839 | 3,263 | 3,230 | 3,444 | 3,678 | 3,387 | |
| 568 | 444 | 440 | 516 | 533 | 461 | 371 | 411 | 331 | 261 | 327 | |
| 2,195 | 2,527 | 3,285 | 3,371 | 3,417 | 3,299 | 3,634 | 3,641 | 3,775 | 3,939 | 3,714 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -257 | 71 | -297 | -179 | 129 | 148 | 124 | 5 | 221 | 154 | -16 | |
| -122 | -19 | 203 | 174 | 93 | 7 | 22 | -30 | -78 | -48 | 124 | |
| 242 | -17 | 122 | -7 | -227 | -119 | -100 | -9 | -108 | -128 | -123 | |
Net Cash Flow Net Cash FlowCr | -137 | 36 | 28 | -12 | -5 | 36 | 46 | -33 | 35 | -22 | -14 |
Free Cash Flow Free Cash FlowCr | -273 | 49 | -310 | -219 | 113 | 147 | 125 | 0 | 212 | 148 | -17 |
CFO To PAT CFO To PAT% | 528.5 | -73.8 | -86.5 | -367.3 | -149.5 | -216.5 | 689.7 | 7.9 | 293.2 | 198.7 | -15.4 |
CFO To EBITDA CFO To EBITDA% | 2,271.4 | -153.3 | -45,161.3 | -2,853.5 | 422.9 | 288.0 | 128.4 | 12.5 | 221.1 | 522.8 | -17.7 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -257 | 71 | -297 | -179 | 129 | 148 | 124 | 5 | 221 | 154 | -16 | |
| -122 | -19 | 203 | 174 | 93 | 7 | 22 | -30 | -78 | -48 | 124 | |
| 242 | -17 | 122 | -7 | -227 | -119 | -100 | -9 | -108 | -128 | -123 | |
Net Cash Flow Net Cash FlowCr | -137 | 36 | 28 | -12 | -5 | 36 | 46 | -33 | 35 | -22 | -14 |
Free Cash Flow Free Cash FlowCr | -273 | 49 | -310 | -219 | 113 | 147 | 125 | 0 | 212 | 148 | -17 |
CFO To PAT CFO To PAT% | 528.5 | -73.8 | -86.5 | -367.3 | -149.5 | -216.5 | 689.7 | 7.9 | 293.2 | 198.7 | -15.4 |
CFO To EBITDA CFO To EBITDA% | 2,271.4 | -153.3 | -45,161.3 | -2,853.5 | 422.9 | 288.0 | 128.4 | 12.5 | 221.1 | 522.8 | -17.7 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,321 | 1,026 | 1,926 | 1,233 | 1,049 | 1,231 | ||||||
Price To Earnings Price To Earnings | 134.2 | 15.6 | 25.5 | 16.0 | 10.4 | 13.5 | ||||||
Price To Sales Price To Sales | 3.0 | 1.5 | 2.2 | 1.5 | 0.8 | 1.0 | ||||||
Price To Book Price To Book | 1.2 | 0.8 | 1.5 | 0.9 | 0.7 | 0.8 | ||||||
EV To EBITDA EV To EBITDA | 17.9 | 35.9 | 24.0 | 58.2 | 17.3 | 28.1 | ||||||
GPM GPM% | 23.6 | 15.3 | 35.2 | 24.9 | 35.8 | 41.5 | 56.2 | 31.5 | 32.4 | 28.9 | ||
OPM OPM% | -3.0 | -11.7 | 0.2 | 1.0 | 5.3 | 11.9 | 22.4 | 6.4 | 11.6 | 3.6 | 6.9 | 4.8 |
NPM NPM% | -13.0 | -24.2 | 93.1 | 7.5 | -15.1 | -15.8 | 4.2 | 10.1 | 8.7 | 9.4 | 8.0 | 7.3 |
ROCE ROCE% | -0.5 | -2.9 | 24.0 | 11.5 | 2.8 | 5.3 | 9.2 | 9.7 | 10.0 | 9.6 | 7.9 | 7.9 |
ROE ROE% | -5.1 | -11.0 | 36.6 | 5.0 | -9.6 | -8.1 | 1.6 | 5.7 | 5.9 | 5.7 | 6.9 | 6.9 |
ROA ROA% | -2.2 | -3.8 | 10.4 | 1.4 | -2.5 | -2.1 | 0.5 | 1.9 | 2.0 | 2.0 | 2.7 | 2.7 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,321 | 1,026 | 1,926 | 1,233 | 1,049 | 1,231 | ||||||
Price To Earnings Price To Earnings | 134.2 | 15.6 | 25.5 | 16.0 | 10.4 | 13.5 | ||||||
Price To Sales Price To Sales | 3.0 | 1.5 | 2.2 | 1.5 | 0.8 | 1.0 | ||||||
Price To Book Price To Book | 1.2 | 0.8 | 1.5 | 0.9 | 0.7 | 0.8 | ||||||
EV To EBITDA EV To EBITDA | 17.9 | 35.9 | 24.0 | 58.2 | 17.3 | 28.1 | ||||||
GPM GPM% | 23.6 | 15.3 | 35.2 | 24.9 | 35.8 | 41.5 | 56.2 | 31.5 | 32.4 | 28.9 | ||
OPM OPM% | -3.0 | -11.7 | 0.2 | 1.0 | 5.3 | 11.9 | 22.4 | 6.4 | 11.6 | 3.6 | 6.9 | 4.8 |
NPM NPM% | -13.0 | -24.2 | 93.1 | 7.5 | -15.1 | -15.8 | 4.2 | 10.1 | 8.7 | 9.4 | 8.0 | 7.3 |
ROCE ROCE% | -0.5 | -2.9 | 24.0 | 11.5 | 2.8 | 5.3 | 9.2 | 9.7 | 10.0 | 9.6 | 7.9 | 7.9 |
ROE ROE% | -5.1 | -11.0 | 36.6 | 5.0 | -9.6 | -8.1 | 1.6 | 5.7 | 5.9 | 5.7 | 6.9 | 6.9 |
ROA ROA% | -2.2 | -3.8 | 10.4 | 1.4 | -2.5 | -2.1 | 0.5 | 1.9 | 2.0 | 2.0 | 2.7 | 2.7 |
Documents — Shriram Properties Ltd
Concall Transcript Summaries — Shriram Properties Ltd