| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 994 | 1,002 | 1,079 | 1,045 | 1,121 | 1,147 | 1,179 | 1,139 | 1,205 | 1,249 | 1,324 | 1,249 | |
Growth YoY Revenue Growth YoY% | 6.5 | 3.6 | 10.2 | 10.0 | 12.8 | 14.5 | 9.3 | 9.0 | 7.5 | 8.9 | 12.3 | 9.6 |
| 893 | 902 | 970 | 941 | 1,004 | 1,029 | 1,057 | 1,018 | 1,078 | 1,122 | 1,181 | 1,113 | |
| 100 | 100 | 109 | 104 | 117 | 119 | 122 | 121 | 127 | 127 | 142 | 135 | |
OPM OPM% | 10.1 | 10.0 | 10.1 | 9.9 | 10.4 | 10.3 | 10.3 | 10.6 | 10.5 | 10.2 | 10.8 | 10.8 |
| 32 | 28 | 34 | 32 | 35 | 29 | 40 | 31 | 36 | 35 | 32 | 25 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 4 | 5 | 6 | 6 | 5 | 6 | 6 | 6 | 7 |
Depreciation DepreciationCr | 31 | 33 | 33 | 29 | 29 | 31 | 29 | 29 | 31 | 32 | 36 | 36 |
PBT PBTCr | 97 | 91 | 106 | 103 | 118 | 111 | 127 | 118 | 126 | 124 | 132 | 117 |
| 10 | 11 | 3 | 11 | 11 | 9 | 12 | 11 | 13 | 8 | 8 | 10 | |
| 88 | 80 | 103 | 92 | 107 | 102 | 115 | 107 | 114 | 116 | 125 | 107 | |
Growth YoY PAT Growth YoY% | 20.3 | -7.3 | 25.4 | 10.1 | 22.2 | 27.3 | 11.4 | 17.0 | 5.8 | 13.4 | 8.2 | -0.6 |
NPM NPM% | 8.8 | 8.0 | 9.6 | 8.8 | 9.6 | 8.9 | 9.8 | 9.4 | 9.4 | 9.3 | 9.4 | 8.5 |
| 11.2 | 10.2 | 13.2 | 11.7 | 13.7 | 13.0 | 14.8 | 13.9 | 14.7 | 15.0 | 16.1 | 13.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 994 | 1,002 | 1,079 | 1,045 | 1,121 | 1,147 | 1,179 | 1,139 | 1,205 | 1,249 | 1,324 | 1,249 | |
Growth YoY Revenue Growth YoY% | 6.5 | 3.6 | 10.2 | 10.0 | 12.8 | 14.5 | 9.3 | 9.0 | 7.5 | 8.9 | 12.3 | 9.6 |
| 893 | 902 | 970 | 941 | 1,004 | 1,029 | 1,057 | 1,018 | 1,078 | 1,122 | 1,181 | 1,113 | |
| 100 | 100 | 109 | 104 | 117 | 119 | 122 | 121 | 127 | 127 | 142 | 135 | |
OPM OPM% | 10.1 | 10.0 | 10.1 | 9.9 | 10.4 | 10.3 | 10.3 | 10.6 | 10.5 | 10.2 | 10.8 | 10.8 |
| 32 | 28 | 34 | 32 | 35 | 29 | 40 | 31 | 36 | 35 | 32 | 25 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 4 | 5 | 6 | 6 | 5 | 6 | 6 | 6 | 7 |
Depreciation DepreciationCr | 31 | 33 | 33 | 29 | 29 | 31 | 29 | 29 | 31 | 32 | 36 | 36 |
PBT PBTCr | 97 | 91 | 106 | 103 | 118 | 111 | 127 | 118 | 126 | 124 | 132 | 117 |
| 10 | 11 | 3 | 11 | 11 | 9 | 12 | 11 | 13 | 8 | 8 | 10 | |
| 88 | 80 | 103 | 92 | 107 | 102 | 115 | 107 | 114 | 116 | 125 | 107 | |
Growth YoY PAT Growth YoY% | 20.3 | -7.3 | 25.4 | 10.1 | 22.2 | 27.3 | 11.4 | 17.0 | 5.8 | 13.4 | 8.2 | -0.6 |
NPM NPM% | 8.8 | 8.0 | 9.6 | 8.8 | 9.6 | 8.9 | 9.8 | 9.4 | 9.4 | 9.3 | 9.4 | 8.5 |
| 11.2 | 10.2 | 13.2 | 11.7 | 13.7 | 13.0 | 14.8 | 13.9 | 14.7 | 15.0 | 16.1 | 13.8 |
| 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 | 1,727 | 1,943 | 2,350 | 2,754 | 2,718 | 2,802 | 3,259 | 3,783 | 4,024 | 4,492 | 4,917 | 5,026 |
Growth Revenue Growth% | -28.5 | 12.5 | 21.0 | 17.2 | -1.3 | 3.1 | 16.3 | 16.1 | 6.4 | 11.6 | 9.5 | 9.6 |
| 1,598 | 1,781 | 2,133 | 2,504 | 2,477 | 2,541 | 2,848 | 3,359 | 3,614 | 4,031 | 4,400 | 4,495 | |
| 129 | 162 | 217 | 250 | 241 | 261 | 411 | 424 | 411 | 461 | 517 | 531 | |
OPM OPM% | 7.5 | 8.3 | 9.2 | 9.1 | 8.8 | 9.3 | 12.6 | 11.2 | 10.2 | 10.3 | 10.5 | 10.6 |
| 20 | 28 | 37 | 44 | 35 | 33 | 45 | 71 | 119 | 136 | 133 | 127 | |
Interest Expense Interest ExpenseCr | 25 | 30 | 32 | 37 | 34 | 27 | 13 | 10 | 13 | 20 | 23 | 24 |
Depreciation DepreciationCr | 52 | 59 | 69 | 77 | 82 | 93 | 113 | 121 | 128 | 118 | 127 | 135 |
PBT PBTCr | 72 | 100 | 152 | 179 | 159 | 174 | 330 | 364 | 388 | 459 | 500 | 499 |
| 15 | 19 | 29 | 33 | 16 | 24 | 38 | 43 | 34 | 43 | 40 | 39 | |
PAT PATCr | 57 | 81 | 124 | 145 | 143 | 150 | 293 | 321 | 354 | 416 | 460 | 460 |
Growth PAT Growth% | -30.7 | 43.8 | 52.4 | 17.3 | -1.4 | 5.0 | 94.7 | 9.5 | 10.6 | 17.4 | 10.6 | 6.7 |
NPM NPM% | 3.3 | 4.2 | 5.3 | 5.3 | 5.3 | 5.4 | 9.0 | 8.5 | 8.8 | 9.3 | 9.3 | 9.2 |
| 6.3 | 10.6 | 16.1 | 18.8 | 18.5 | 19.1 | 37.5 | 41.0 | 45.2 | 53.4 | 59.5 | 59.5 |
| 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 | 1,727 | 1,943 | 2,350 | 2,754 | 2,718 | 2,802 | 3,259 | 3,783 | 4,024 | 4,492 | 4,917 | 5,026 |
Growth Revenue Growth% | -28.5 | 12.5 | 21.0 | 17.2 | -1.3 | 3.1 | 16.3 | 16.1 | 6.4 | 11.6 | 9.5 | 9.6 |
| 1,598 | 1,781 | 2,133 | 2,504 | 2,477 | 2,541 | 2,848 | 3,359 | 3,614 | 4,031 | 4,400 | 4,495 | |
| 129 | 162 | 217 | 250 | 241 | 261 | 411 | 424 | 411 | 461 | 517 | 531 | |
OPM OPM% | 7.5 | 8.3 | 9.2 | 9.1 | 8.8 | 9.3 | 12.6 | 11.2 | 10.2 | 10.3 | 10.5 | 10.6 |
| 20 | 28 | 37 | 44 | 35 | 33 | 45 | 71 | 119 | 136 | 133 | 127 | |
Interest Expense Interest ExpenseCr | 25 | 30 | 32 | 37 | 34 | 27 | 13 | 10 | 13 | 20 | 23 | 24 |
Depreciation DepreciationCr | 52 | 59 | 69 | 77 | 82 | 93 | 113 | 121 | 128 | 118 | 127 | 135 |
PBT PBTCr | 72 | 100 | 152 | 179 | 159 | 174 | 330 | 364 | 388 | 459 | 500 | 499 |
| 15 | 19 | 29 | 33 | 16 | 24 | 38 | 43 | 34 | 43 | 40 | 39 | |
PAT PATCr | 57 | 81 | 124 | 145 | 143 | 150 | 293 | 321 | 354 | 416 | 460 | 460 |
Growth PAT Growth% | -30.7 | 43.8 | 52.4 | 17.3 | -1.4 | 5.0 | 94.7 | 9.5 | 10.6 | 17.4 | 10.6 | 6.7 |
NPM NPM% | 3.3 | 4.2 | 5.3 | 5.3 | 5.3 | 5.4 | 9.0 | 8.5 | 8.8 | 9.3 | 9.3 | 9.2 |
| 6.3 | 10.6 | 16.1 | 18.8 | 18.5 | 19.1 | 37.5 | 41.0 | 45.2 | 53.4 | 59.5 | 59.5 |
| 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 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 15 | 15 |
Reserves ReservesCr | 560 | 631 | 746 | 877 | 1,009 | 1,154 | 1,415 | 1,686 | 1,988 | 2,139 | 2,551 |
| 349 | 394 | 434 | 491 | 471 | 406 | 286 | 268 | 284 | 519 | 598 | |
| 131 | 185 | 198 | 227 | 183 | 155 | 83 | 101 | 180 | 224 | 279 | |
| 1,058 | 1,229 | 1,398 | 1,616 | 1,683 | 1,739 | 1,827 | 2,101 | 2,501 | 2,934 | 3,482 | |
| 393 | 475 | 562 | 694 | 707 | 733 | 815 | 1,035 | 1,291 | 1,413 | 1,600 | |
| 665 | 755 | 836 | 922 | 976 | 1,006 | 1,012 | 1,066 | 1,211 | 1,521 | 1,881 | |
| 1,058 | 1,229 | 1,398 | 1,616 | 1,683 | 1,739 | 1,827 | 2,101 | 2,501 | 2,934 | 3,482 |
| 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 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 15 | 15 |
Reserves ReservesCr | 560 | 631 | 746 | 877 | 1,009 | 1,154 | 1,415 | 1,686 | 1,988 | 2,139 | 2,551 |
| 349 | 394 | 434 | 491 | 471 | 406 | 286 | 268 | 284 | 519 | 598 | |
| 131 | 185 | 198 | 227 | 183 | 155 | 83 | 101 | 180 | 224 | 279 | |
| 1,058 | 1,229 | 1,398 | 1,616 | 1,683 | 1,739 | 1,827 | 2,101 | 2,501 | 2,934 | 3,482 | |
| 393 | 475 | 562 | 694 | 707 | 733 | 815 | 1,035 | 1,291 | 1,413 | 1,600 | |
| 665 | 755 | 836 | 922 | 976 | 1,006 | 1,012 | 1,066 | 1,211 | 1,521 | 1,881 | |
| 1,058 | 1,229 | 1,398 | 1,616 | 1,683 | 1,739 | 1,827 | 2,101 | 2,501 | 2,934 | 3,482 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 109 | 99 | 157 | 179 | 243 | 305 | 368 | 361 | 299 | 359 | 444 | |
| -101 | -122 | -131 | -158 | -135 | -107 | -76 | -193 | -404 | -99 | -367 | |
| -12 | 32 | -30 | -24 | -104 | -176 | -258 | -65 | 18 | -292 | -35 | |
Net Cash Flow Net Cash FlowCr | -4 | 8 | -4 | -3 | 3 | 21 | 34 | 102 | -87 | -32 | 42 |
Free Cash Flow Free Cash FlowCr | 11 | -15 | 6 | 53 | 111 | 183 | 297 | 208 | 57 | 10 | 32 |
CFO To PAT CFO To PAT% | 192.3 | 121.6 | 126.6 | 123.3 | 169.6 | 202.6 | 125.7 | 112.5 | 84.4 | 86.3 | 96.6 |
CFO To EBITDA CFO To EBITDA% | 84.0 | 61.0 | 72.4 | 71.8 | 101.0 | 116.7 | 89.6 | 85.1 | 72.9 | 77.9 | 86.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 109 | 99 | 157 | 179 | 243 | 305 | 368 | 361 | 299 | 359 | 444 | |
| -101 | -122 | -131 | -158 | -135 | -107 | -76 | -193 | -404 | -99 | -367 | |
| -12 | 32 | -30 | -24 | -104 | -176 | -258 | -65 | 18 | -292 | -35 | |
Net Cash Flow Net Cash FlowCr | -4 | 8 | -4 | -3 | 3 | 21 | 34 | 102 | -87 | -32 | 42 |
Free Cash Flow Free Cash FlowCr | 11 | -15 | 6 | 53 | 111 | 183 | 297 | 208 | 57 | 10 | 32 |
CFO To PAT CFO To PAT% | 192.3 | 121.6 | 126.6 | 123.3 | 169.6 | 202.6 | 125.7 | 112.5 | 84.4 | 86.3 | 96.6 |
CFO To EBITDA CFO To EBITDA% | 84.0 | 61.0 | 72.4 | 71.8 | 101.0 | 116.7 | 89.6 | 85.1 | 72.9 | 77.9 | 86.0 |
| 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 | 2,155 | 1,792 | 2,039 | 2,475 | 1,445 | 1,975 | 4,637 | 4,870 | 6,277 | 8,362 | 7,065 | 6,250 |
Price To Earnings Price To Earnings | 24.7 | 22.2 | 16.6 | 17.1 | 10.2 | 13.4 | 16.0 | 15.3 | 17.9 | 20.3 | 15.5 | 13.7 |
Price To Sales Price To Sales | 1.3 | 0.9 | 0.9 | 0.9 | 0.5 | 0.7 | 1.4 | 1.3 | 1.6 | 1.9 | 1.4 | 1.2 |
Price To Book Price To Book | 3.8 | 2.8 | 2.7 | 2.8 | 1.4 | 1.7 | 3.2 | 2.9 | 3.1 | 3.9 | 2.8 | 2.4 |
EV To EBITDA EV To EBITDA | 19.0 | 13.3 | 11.2 | 11.5 | 7.5 | 8.6 | 11.3 | 11.3 | 15.5 | 18.5 | 14.1 | 12.1 |
GPM GPM% | 18.1 | 18.0 | 18.4 | 17.7 | 18.1 | 17.4 | 20.4 | 19.3 | 18.8 | 18.9 | 19.4 | 19.4 |
OPM OPM% | 7.5 | 8.3 | 9.2 | 9.1 | 8.8 | 9.3 | 12.6 | 11.2 | 10.2 | 10.3 | 10.5 | 10.6 |
NPM NPM% | 3.3 | 4.2 | 5.3 | 5.3 | 5.3 | 5.4 | 9.0 | 8.5 | 8.8 | 9.3 | 9.3 | 9.2 |
ROCE ROCE% | 10.9 | 12.7 | 16.0 | 16.5 | 13.9 | 13.7 | 22.5 | 20.8 | 18.3 | 20.0 | 18.2 | 18.2 |
ROE ROE% | 9.8 | 12.6 | 16.3 | 16.3 | 14.0 | 12.9 | 20.5 | 18.8 | 17.7 | 19.3 | 17.9 | 17.9 |
ROA ROA% | 5.3 | 6.6 | 8.9 | 9.0 | 8.5 | 8.7 | 16.0 | 15.3 | 14.2 | 14.2 | 13.2 | 13.2 |
| 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 | 2,155 | 1,792 | 2,039 | 2,475 | 1,445 | 1,975 | 4,637 | 4,870 | 6,277 | 8,362 | 7,065 | 6,250 |
Price To Earnings Price To Earnings | 24.7 | 22.2 | 16.6 | 17.1 | 10.2 | 13.4 | 16.0 | 15.3 | 17.9 | 20.3 | 15.5 | 13.7 |
Price To Sales Price To Sales | 1.3 | 0.9 | 0.9 | 0.9 | 0.5 | 0.7 | 1.4 | 1.3 | 1.6 | 1.9 | 1.4 | 1.2 |
Price To Book Price To Book | 3.8 | 2.8 | 2.7 | 2.8 | 1.4 | 1.7 | 3.2 | 2.9 | 3.1 | 3.9 | 2.8 | 2.4 |
EV To EBITDA EV To EBITDA | 19.0 | 13.3 | 11.2 | 11.5 | 7.5 | 8.6 | 11.3 | 11.3 | 15.5 | 18.5 | 14.1 | 12.1 |
GPM GPM% | 18.1 | 18.0 | 18.4 | 17.7 | 18.1 | 17.4 | 20.4 | 19.3 | 18.8 | 18.9 | 19.4 | 19.4 |
OPM OPM% | 7.5 | 8.3 | 9.2 | 9.1 | 8.8 | 9.3 | 12.6 | 11.2 | 10.2 | 10.3 | 10.5 | 10.6 |
NPM NPM% | 3.3 | 4.2 | 5.3 | 5.3 | 5.3 | 5.4 | 9.0 | 8.5 | 8.8 | 9.3 | 9.3 | 9.2 |
ROCE ROCE% | 10.9 | 12.7 | 16.0 | 16.5 | 13.9 | 13.7 | 22.5 | 20.8 | 18.3 | 20.0 | 18.2 | 18.2 |
ROE ROE% | 9.8 | 12.6 | 16.3 | 16.3 | 14.0 | 12.9 | 20.5 | 18.8 | 17.7 | 19.3 | 17.9 | 17.9 |
ROA ROA% | 5.3 | 6.6 | 8.9 | 9.0 | 8.5 | 8.7 | 16.0 | 15.3 | 14.2 | 14.2 | 13.2 | 13.2 |
Documents — Transport Corporation of India Ltd
Concall Transcript Summaries — Transport Corporation of India Ltd