| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 42 | 427 | 316 | 169 | 162 | 206 | 188 | 252 | 344 | 339 | 192 | |
Growth YoY Revenue Growth YoY% | -69.1 | -52.5 | 773.5 | 348.2 | 577.8 | 281.1 | -51.7 | -40.5 | 49.3 | 112.7 | 64.5 | 1.7 |
| 39 | 57 | 273 | 285 | 132 | 113 | 137 | 141 | 175 | 263 | 242 | 125 | |
| -14 | -15 | 153 | 31 | 37 | 48 | 69 | 48 | 78 | 82 | 97 | 67 | |
OPM OPM% | -56.7 | -34.9 | 35.9 | 9.9 | 22.1 | 29.9 | 33.3 | 25.4 | 30.8 | 23.7 | 28.5 | 35.0 |
| 12 | 19 | 8 | 12 | 13 | 13 | 13 | 13 | 10 | 12 | 10 | 11 | |
Interest Expense Interest ExpenseCr | 16 | 17 | 18 | 10 | 10 | 9 | 12 | 15 | 19 | 12 | 20 | 22 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
PBT PBTCr | -20 | -15 | 140 | 30 | 37 | 49 | 67 | 43 | 65 | 78 | 83 | 52 |
| -6 | -6 | 39 | 7 | 2 | 7 | 17 | 9 | 16 | 21 | 20 | 11 | |
| -14 | -10 | 101 | 23 | 35 | 43 | 50 | 33 | 49 | 57 | 63 | 42 | |
Growth YoY PAT Growth YoY% | -698.3 | -570.0 | 462.7 | 438.0 | 348.4 | 537.0 | -50.3 | 46.8 | 41.4 | 33.7 | 24.7 | 25.5 |
NPM NPM% | -55.9 | -22.9 | 23.7 | 7.2 | 20.5 | 26.3 | 24.5 | 17.8 | 19.4 | 16.5 | 18.5 | 21.9 |
| -1.0 | -0.7 | 6.9 | 1.6 | 2.4 | 2.9 | 3.4 | 2.3 | 3.3 | 4.0 | 4.3 | 2.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 42 | 427 | 316 | 169 | 162 | 206 | 188 | 252 | 344 | 339 | 192 | |
Growth YoY Revenue Growth YoY% | -69.1 | -52.5 | 773.5 | 348.2 | 577.8 | 281.1 | -51.7 | -40.5 | 49.3 | 112.7 | 64.5 | 1.7 |
| 39 | 57 | 273 | 285 | 132 | 113 | 137 | 141 | 175 | 263 | 242 | 125 | |
| -14 | -15 | 153 | 31 | 37 | 48 | 69 | 48 | 78 | 82 | 97 | 67 | |
OPM OPM% | -56.7 | -34.9 | 35.9 | 9.9 | 22.1 | 29.9 | 33.3 | 25.4 | 30.8 | 23.7 | 28.5 | 35.0 |
| 12 | 19 | 8 | 12 | 13 | 13 | 13 | 13 | 10 | 12 | 10 | 11 | |
Interest Expense Interest ExpenseCr | 16 | 17 | 18 | 10 | 10 | 9 | 12 | 15 | 19 | 12 | 20 | 22 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
PBT PBTCr | -20 | -15 | 140 | 30 | 37 | 49 | 67 | 43 | 65 | 78 | 83 | 52 |
| -6 | -6 | 39 | 7 | 2 | 7 | 17 | 9 | 16 | 21 | 20 | 11 | |
| -14 | -10 | 101 | 23 | 35 | 43 | 50 | 33 | 49 | 57 | 63 | 42 | |
Growth YoY PAT Growth YoY% | -698.3 | -570.0 | 462.7 | 438.0 | 348.4 | 537.0 | -50.3 | 46.8 | 41.4 | 33.7 | 24.7 | 25.5 |
NPM NPM% | -55.9 | -22.9 | 23.7 | 7.2 | 20.5 | 26.3 | 24.5 | 17.8 | 19.4 | 16.5 | 18.5 | 21.9 |
| -1.0 | -0.7 | 6.9 | 1.6 | 2.4 | 2.9 | 3.4 | 2.3 | 3.3 | 4.0 | 4.3 | 2.9 |
| 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 | 243 | 952 | 888 | 857 | 560 | 614 | 513 | 362 | 565 | 853 | 1,124 | 1,127 |
Growth Revenue Growth% | -19.6 | 291.3 | -6.7 | -3.5 | -34.7 | 9.7 | -16.4 | -29.4 | 55.8 | 51.0 | 31.7 | 55.4 |
| 219 | 604 | 516 | 479 | 392 | 477 | 418 | 298 | 448 | 667 | 819 | 804 | |
| 24 | 348 | 372 | 378 | 168 | 137 | 95 | 64 | 117 | 186 | 305 | 323 | |
OPM OPM% | 9.8 | 36.5 | 41.9 | 44.1 | 30.1 | 22.3 | 18.6 | 17.7 | 20.8 | 21.8 | 27.1 | 28.7 |
| 16 | 3 | 3 | 35 | 20 | 11 | 22 | 35 | 56 | 51 | 45 | 43 | |
Interest Expense Interest ExpenseCr | 17 | 46 | 42 | 41 | 81 | 85 | 78 | 86 | 68 | 41 | 67 | 73 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 4 | 5 | 7 | 9 | 10 | 13 | 14 | 15 |
PBT PBTCr | 21 | 303 | 332 | 370 | 103 | 58 | 33 | 4 | 95 | 183 | 268 | 278 |
| -6 | 87 | 108 | 128 | 28 | 16 | 7 | 3 | 24 | 33 | 66 | 67 | |
PAT PATCr | 27 | 216 | 224 | 241 | 75 | 42 | 25 | 1 | 71 | 150 | 202 | 211 |
Growth PAT Growth% | -66.4 | 691.1 | 3.6 | 7.7 | -69.0 | -44.0 | -40.2 | -94.4 | 4,934.3 | 111.9 | 34.4 | 30.8 |
NPM NPM% | 11.2 | 22.7 | 25.2 | 28.1 | 13.4 | 6.8 | 4.9 | 0.4 | 12.6 | 17.6 | 18.0 | 18.7 |
| 1.9 | 17.0 | 16.7 | 16.2 | 5.3 | 3.0 | 1.8 | 0.1 | 5.0 | 10.3 | 13.9 | 14.5 |
| 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 | 243 | 952 | 888 | 857 | 560 | 614 | 513 | 362 | 565 | 853 | 1,124 | 1,127 |
Growth Revenue Growth% | -19.6 | 291.3 | -6.7 | -3.5 | -34.7 | 9.7 | -16.4 | -29.4 | 55.8 | 51.0 | 31.7 | 55.4 |
| 219 | 604 | 516 | 479 | 392 | 477 | 418 | 298 | 448 | 667 | 819 | 804 | |
| 24 | 348 | 372 | 378 | 168 | 137 | 95 | 64 | 117 | 186 | 305 | 323 | |
OPM OPM% | 9.8 | 36.5 | 41.9 | 44.1 | 30.1 | 22.3 | 18.6 | 17.7 | 20.8 | 21.8 | 27.1 | 28.7 |
| 16 | 3 | 3 | 35 | 20 | 11 | 22 | 35 | 56 | 51 | 45 | 43 | |
Interest Expense Interest ExpenseCr | 17 | 46 | 42 | 41 | 81 | 85 | 78 | 86 | 68 | 41 | 67 | 73 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 4 | 5 | 7 | 9 | 10 | 13 | 14 | 15 |
PBT PBTCr | 21 | 303 | 332 | 370 | 103 | 58 | 33 | 4 | 95 | 183 | 268 | 278 |
| -6 | 87 | 108 | 128 | 28 | 16 | 7 | 3 | 24 | 33 | 66 | 67 | |
PAT PATCr | 27 | 216 | 224 | 241 | 75 | 42 | 25 | 1 | 71 | 150 | 202 | 211 |
Growth PAT Growth% | -66.4 | 691.1 | 3.6 | 7.7 | -69.0 | -44.0 | -40.2 | -94.4 | 4,934.3 | 111.9 | 34.4 | 30.8 |
NPM NPM% | 11.2 | 22.7 | 25.2 | 28.1 | 13.4 | 6.8 | 4.9 | 0.4 | 12.6 | 17.6 | 18.0 | 18.7 |
| 1.9 | 17.0 | 16.7 | 16.2 | 5.3 | 3.0 | 1.8 | 0.1 | 5.0 | 10.3 | 13.9 | 14.5 |
| 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 | 12 | 12 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 |
Reserves ReservesCr | 1,586 | 1,783 | 2,616 | 2,820 | 2,735 | 2,758 | 2,776 | 2,774 | 3,110 | 3,245 | 3,475 |
| 2,478 | 1,781 | 894 | 871 | 945 | 718 | 2,263 | 4,035 | 4,519 | 4,882 | 4,930 | |
| 39 | 32 | 54 | 132 | 479 | 557 | 445 | 436 | 281 | 184 | 511 | |
| 4,173 | 3,679 | 3,656 | 3,927 | 4,173 | 4,048 | 5,499 | 7,259 | 7,924 | 8,327 | 9,913 | |
| 3,798 | 3,270 | 3,341 | 3,509 | 3,749 | 3,633 | 4,963 | 6,593 | 6,895 | 7,301 | 8,902 | |
| 375 | 409 | 315 | 418 | 424 | 415 | 536 | 666 | 1,029 | 1,026 | 1,011 | |
| 4,173 | 3,679 | 3,656 | 3,927 | 4,173 | 4,048 | 5,499 | 7,259 | 7,924 | 8,327 | 9,913 |
| 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 | 12 | 12 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 |
Reserves ReservesCr | 1,586 | 1,783 | 2,616 | 2,820 | 2,735 | 2,758 | 2,776 | 2,774 | 3,110 | 3,245 | 3,475 |
| 2,478 | 1,781 | 894 | 871 | 945 | 718 | 2,263 | 4,035 | 4,519 | 4,882 | 4,930 | |
| 39 | 32 | 54 | 132 | 479 | 557 | 445 | 436 | 281 | 184 | 511 | |
| 4,173 | 3,679 | 3,656 | 3,927 | 4,173 | 4,048 | 5,499 | 7,259 | 7,924 | 8,327 | 9,913 | |
| 3,798 | 3,270 | 3,341 | 3,509 | 3,749 | 3,633 | 4,963 | 6,593 | 6,895 | 7,301 | 8,902 | |
| 375 | 409 | 315 | 418 | 424 | 415 | 536 | 666 | 1,029 | 1,026 | 1,011 | |
| 4,173 | 3,679 | 3,656 | 3,927 | 4,173 | 4,048 | 5,499 | 7,259 | 7,924 | 8,327 | 9,913 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -128 | 243 | -169 | -8 | -78 | 251 | -30 | 283 | 111 | 190 | -433 | |
| -77 | 88 | 18 | 72 | -18 | 50 | 18 | -37 | 249 | -37 | -174 | |
| 168 | -337 | 140 | -22 | 88 | -297 | 46 | -261 | -353 | -103 | 538 | |
Net Cash Flow Net Cash FlowCr | -37 | -6 | -10 | 42 | -8 | 4 | 34 | -16 | 7 | 50 | -69 |
Free Cash Flow Free Cash FlowCr | -128 | 254 | -169 | -12 | -94 | 235 | -49 | 265 | 48 | 157 | -585 |
CFO To PAT CFO To PAT% | -468.5 | 112.3 | -75.2 | -3.3 | -104.1 | 598.1 | -121.4 | 20,086.6 | 156.5 | 126.3 | -214.0 |
CFO To EBITDA CFO To EBITDA% | -535.2 | 69.7 | -45.3 | -2.1 | -46.4 | 182.9 | -32.0 | 441.0 | 94.7 | 102.2 | -141.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -128 | 243 | -169 | -8 | -78 | 251 | -30 | 283 | 111 | 190 | -433 | |
| -77 | 88 | 18 | 72 | -18 | 50 | 18 | -37 | 249 | -37 | -174 | |
| 168 | -337 | 140 | -22 | 88 | -297 | 46 | -261 | -353 | -103 | 538 | |
Net Cash Flow Net Cash FlowCr | -37 | -6 | -10 | 42 | -8 | 4 | 34 | -16 | 7 | 50 | -69 |
Free Cash Flow Free Cash FlowCr | -128 | 254 | -169 | -12 | -94 | 235 | -49 | 265 | 48 | 157 | -585 |
CFO To PAT CFO To PAT% | -468.5 | 112.3 | -75.2 | -3.3 | -104.1 | 598.1 | -121.4 | 20,086.6 | 156.5 | 126.3 | -214.0 |
CFO To EBITDA CFO To EBITDA% | -535.2 | 69.7 | -45.3 | -2.1 | -46.4 | 182.9 | -32.0 | 441.0 | 94.7 | 102.2 | -141.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,419 | 2,397 | 6,196 | 6,741 | 3,077 | 4,083 | 6,379 | 4,148 | 5,701 | 5,662 | 3,999 | 4,208 |
Price To Earnings Price To Earnings | 58.9 | 11.2 | 27.8 | 28.4 | 39.9 | 93.3 | 243.3 | 2,832.0 | 80.4 | 37.7 | 19.6 | 19.7 |
Price To Sales Price To Sales | 5.8 | 2.5 | 7.0 | 7.9 | 5.5 | 6.7 | 12.4 | 11.4 | 10.1 | 6.6 | 3.6 | 3.7 |
Price To Book Price To Book | 0.8 | 1.3 | 2.3 | 2.3 | 1.1 | 1.4 | 2.2 | 1.4 | 1.8 | 1.7 | 1.1 | 1.2 |
EV To EBITDA EV To EBITDA | 107.1 | 9.4 | 17.8 | 18.7 | 21.2 | 34.1 | 74.2 | 72.8 | 50.9 | 31.5 | 15.3 | 15.3 |
GPM GPM% | 19.0 | 40.5 | 44.7 | 50.0 | 54.0 | 39.9 | 49.2 | 62.3 | 56.7 | 48.3 | 50.6 | 50.6 |
OPM OPM% | 9.8 | 36.5 | 41.9 | 44.1 | 30.1 | 22.3 | 18.6 | 17.7 | 20.8 | 21.8 | 27.1 | 28.7 |
NPM NPM% | 11.2 | 22.7 | 25.2 | 28.1 | 13.4 | 6.8 | 4.9 | 0.4 | 12.6 | 17.6 | 18.0 | 18.7 |
ROCE ROCE% | 1.3 | 12.7 | 11.9 | 12.4 | 5.4 | 4.1 | 3.1 | 2.6 | 4.7 | 6.2 | 7.9 | 7.9 |
ROE ROE% | 1.7 | 12.0 | 8.5 | 8.5 | 2.7 | 1.5 | 0.9 | 0.1 | 2.3 | 4.6 | 5.8 | 5.8 |
ROA ROA% | 0.7 | 5.9 | 6.1 | 6.1 | 1.8 | 1.0 | 0.5 | 0.0 | 0.9 | 1.8 | 2.0 | 2.0 |
| 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 | 1,419 | 2,397 | 6,196 | 6,741 | 3,077 | 4,083 | 6,379 | 4,148 | 5,701 | 5,662 | 3,999 | 4,208 |
Price To Earnings Price To Earnings | 58.9 | 11.2 | 27.8 | 28.4 | 39.9 | 93.3 | 243.3 | 2,832.0 | 80.4 | 37.7 | 19.6 | 19.7 |
Price To Sales Price To Sales | 5.8 | 2.5 | 7.0 | 7.9 | 5.5 | 6.7 | 12.4 | 11.4 | 10.1 | 6.6 | 3.6 | 3.7 |
Price To Book Price To Book | 0.8 | 1.3 | 2.3 | 2.3 | 1.1 | 1.4 | 2.2 | 1.4 | 1.8 | 1.7 | 1.1 | 1.2 |
EV To EBITDA EV To EBITDA | 107.1 | 9.4 | 17.8 | 18.7 | 21.2 | 34.1 | 74.2 | 72.8 | 50.9 | 31.5 | 15.3 | 15.3 |
GPM GPM% | 19.0 | 40.5 | 44.7 | 50.0 | 54.0 | 39.9 | 49.2 | 62.3 | 56.7 | 48.3 | 50.6 | 50.6 |
OPM OPM% | 9.8 | 36.5 | 41.9 | 44.1 | 30.1 | 22.3 | 18.6 | 17.7 | 20.8 | 21.8 | 27.1 | 28.7 |
NPM NPM% | 11.2 | 22.7 | 25.2 | 28.1 | 13.4 | 6.8 | 4.9 | 0.4 | 12.6 | 17.6 | 18.0 | 18.7 |
ROCE ROCE% | 1.3 | 12.7 | 11.9 | 12.4 | 5.4 | 4.1 | 3.1 | 2.6 | 4.7 | 6.2 | 7.9 | 7.9 |
ROE ROE% | 1.7 | 12.0 | 8.5 | 8.5 | 2.7 | 1.5 | 0.9 | 0.1 | 2.3 | 4.6 | 5.8 | 5.8 |
ROA ROA% | 0.7 | 5.9 | 6.1 | 6.1 | 1.8 | 1.0 | 0.5 | 0.0 | 0.9 | 1.8 | 2.0 | 2.0 |
Documents — Sunteck Realty Ltd
Concall Transcript Summaries — Sunteck Realty Ltd