| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 4 | 3 | 4 | 5 | 4 | 3 | 4 | 5 | 4 | 4 | 4 | |
Growth YoY Revenue Growth YoY% | 7.4 | -3.0 | -18.5 | 6.8 | -8.4 | 2.6 | -2.9 | 6.9 | 9.2 | -4.0 | 31.2 | -10.9 |
| 5 | 4 | 5 | 4 | 8 | 4 | 7 | 4 | 6 | 6 | 6 | 5 | |
| 0 | 0 | -1 | 0 | -3 | 0 | -4 | 0 | 0 | -2 | -2 | -2 | |
OPM OPM% | -1.0 | -5.7 | -40.5 | -11.3 | -56.9 | 1.3 | -121.0 | -10.9 | -5.4 | -51.0 | -41.6 | -48.5 |
| 4 | 2 | 2 | 2 | 7 | 2 | 7 | 6 | 10 | 5 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
PBT PBTCr | 2 | 1 | -1 | 0 | 3 | 1 | 2 | 5 | 8 | 2 | 1 | 2 |
| 0 | 0 | -2 | 0 | 1 | 13 | 0 | 1 | 2 | 0 | 0 | 1 | |
| 2 | 0 | 1 | 0 | 2 | -11 | 1 | 3 | 6 | 1 | 1 | 2 | |
Growth YoY PAT Growth YoY% | -19.1 | 860.0 | 970.0 | -50.0 | 19.3 | -2,456.3 | 26.2 | 1,900.0 | 143.3 | 109.5 | -48.9 | -52.4 |
NPM NPM% | 39.7 | 12.4 | 31.2 | 4.5 | 51.7 | -284.2 | 40.5 | 84.0 | 115.1 | 28.0 | 15.8 | 44.9 |
| 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | -0.9 | 0.1 | 0.3 | 0.5 | 0.1 | 0.1 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 4 | 3 | 4 | 5 | 4 | 3 | 4 | 5 | 4 | 4 | 4 | |
Growth YoY Revenue Growth YoY% | 7.4 | -3.0 | -18.5 | 6.8 | -8.4 | 2.6 | -2.9 | 6.9 | 9.2 | -4.0 | 31.2 | -10.9 |
| 5 | 4 | 5 | 4 | 8 | 4 | 7 | 4 | 6 | 6 | 6 | 5 | |
| 0 | 0 | -1 | 0 | -3 | 0 | -4 | 0 | 0 | -2 | -2 | -2 | |
OPM OPM% | -1.0 | -5.7 | -40.5 | -11.3 | -56.9 | 1.3 | -121.0 | -10.9 | -5.4 | -51.0 | -41.6 | -48.5 |
| 4 | 2 | 2 | 2 | 7 | 2 | 7 | 6 | 10 | 5 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
PBT PBTCr | 2 | 1 | -1 | 0 | 3 | 1 | 2 | 5 | 8 | 2 | 1 | 2 |
| 0 | 0 | -2 | 0 | 1 | 13 | 0 | 1 | 2 | 0 | 0 | 1 | |
| 2 | 0 | 1 | 0 | 2 | -11 | 1 | 3 | 6 | 1 | 1 | 2 | |
Growth YoY PAT Growth YoY% | -19.1 | 860.0 | 970.0 | -50.0 | 19.3 | -2,456.3 | 26.2 | 1,900.0 | 143.3 | 109.5 | -48.9 | -52.4 |
NPM NPM% | 39.7 | 12.4 | 31.2 | 4.5 | 51.7 | -284.2 | 40.5 | 84.0 | 115.1 | 28.0 | 15.8 | 44.9 |
| 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | -0.9 | 0.1 | 0.3 | 0.5 | 0.1 | 0.1 | 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 | 20 | 24 | 18 | 19 | 19 | 15 | 19 | 17 | 16 | 16 | 17 | 17 |
Growth Revenue Growth% | 19.8 | 17.6 | -23.6 | 4.1 | -1.2 | -21.5 | 29.6 | -13.5 | -2.7 | -1.3 | 10.0 | 5.5 |
| 12 | 17 | 14 | 17 | 17 | 15 | 26 | 18 | 18 | 23 | 22 | 23 | |
| 8 | 6 | 5 | 2 | 2 | -1 | -7 | -1 | -2 | -7 | -5 | -6 | |
OPM OPM% | 40.1 | 27.0 | 25.9 | 12.8 | 10.4 | -4.9 | -38.3 | -8.4 | -13.6 | -44.9 | -25.7 | -34.1 |
| 12 | 11 | 10 | 11 | 11 | 17 | -78 | 9 | 10 | 17 | 24 | 24 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 |
PBT PBTCr | 17 | 14 | 10 | 8 | 8 | 10 | -91 | 3 | 3 | 5 | 14 | 13 |
| 0 | 2 | 2 | 3 | 3 | 2 | 0 | 0 | -1 | 13 | 4 | 4 | |
PAT PATCr | 16 | 13 | 7 | 5 | 5 | 8 | -91 | 3 | 4 | -8 | 10 | 9 |
Growth PAT Growth% | 153.4 | -22.0 | -41.0 | -33.0 | -5.2 | 58.2 | -1,311.5 | 103.4 | 28.5 | -307.7 | 220.4 | 329.6 |
NPM NPM% | 80.0 | 53.0 | 40.9 | 26.4 | 25.3 | 51.0 | -476.6 | 18.7 | 24.6 | -51.8 | 56.7 | 55.2 |
| 1.3 | 1.6 | 0.8 | 2.1 | -0.9 | 0.9 | -6.8 | 0.2 | 0.4 | -0.6 | 0.9 | 0.7 |
| 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 | 20 | 24 | 18 | 19 | 19 | 15 | 19 | 17 | 16 | 16 | 17 | 17 |
Growth Revenue Growth% | 19.8 | 17.6 | -23.6 | 4.1 | -1.2 | -21.5 | 29.6 | -13.5 | -2.7 | -1.3 | 10.0 | 5.5 |
| 12 | 17 | 14 | 17 | 17 | 15 | 26 | 18 | 18 | 23 | 22 | 23 | |
| 8 | 6 | 5 | 2 | 2 | -1 | -7 | -1 | -2 | -7 | -5 | -6 | |
OPM OPM% | 40.1 | 27.0 | 25.9 | 12.8 | 10.4 | -4.9 | -38.3 | -8.4 | -13.6 | -44.9 | -25.7 | -34.1 |
| 12 | 11 | 10 | 11 | 11 | 17 | -78 | 9 | 10 | 17 | 24 | 24 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 |
PBT PBTCr | 17 | 14 | 10 | 8 | 8 | 10 | -91 | 3 | 3 | 5 | 14 | 13 |
| 0 | 2 | 2 | 3 | 3 | 2 | 0 | 0 | -1 | 13 | 4 | 4 | |
PAT PATCr | 16 | 13 | 7 | 5 | 5 | 8 | -91 | 3 | 4 | -8 | 10 | 9 |
Growth PAT Growth% | 153.4 | -22.0 | -41.0 | -33.0 | -5.2 | 58.2 | -1,311.5 | 103.4 | 28.5 | -307.7 | 220.4 | 329.6 |
NPM NPM% | 80.0 | 53.0 | 40.9 | 26.4 | 25.3 | 51.0 | -476.6 | 18.7 | 24.6 | -51.8 | 56.7 | 55.2 |
| 1.3 | 1.6 | 0.8 | 2.1 | -0.9 | 0.9 | -6.8 | 0.2 | 0.4 | -0.6 | 0.9 | 0.7 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 553 | 652 | 707 | 630 | 548 | 615 | 654 | 623 | 1,470 | 1,313 | 1,054 |
| 3 | 5 | 7 | 8 | 16 | 12 | 7 | 6 | 8 | 187 | 187 | |
| 14 | 9 | 36 | 38 | 34 | 32 | 36 | 37 | 89 | 79 | 76 | |
| 584 | 678 | 765 | 689 | 611 | 671 | 710 | 679 | 1,580 | 1,592 | 1,331 | |
| 106 | 109 | 107 | 101 | 95 | 84 | 79 | 78 | 88 | 295 | 329 | |
| 478 | 569 | 657 | 589 | 516 | 587 | 632 | 601 | 1,492 | 1,297 | 1,002 | |
| 584 | 678 | 765 | 689 | 611 | 671 | 710 | 679 | 1,580 | 1,592 | 1,331 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 553 | 652 | 707 | 630 | 548 | 615 | 654 | 623 | 1,470 | 1,313 | 1,054 |
| 3 | 5 | 7 | 8 | 16 | 12 | 7 | 6 | 8 | 187 | 187 | |
| 14 | 9 | 36 | 38 | 34 | 32 | 36 | 37 | 89 | 79 | 76 | |
| 584 | 678 | 765 | 689 | 611 | 671 | 710 | 679 | 1,580 | 1,592 | 1,331 | |
| 106 | 109 | 107 | 101 | 95 | 84 | 79 | 78 | 88 | 295 | 329 | |
| 478 | 569 | 657 | 589 | 516 | 587 | 632 | 601 | 1,492 | 1,297 | 1,002 | |
| 584 | 678 | 765 | 689 | 611 | 671 | 710 | 679 | 1,580 | 1,592 | 1,331 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | -1 | 2 | 7 | -1 | -8 | -3 | -2 | 3 | 184 | 16 | |
| -3 | 5 | -26 | 4 | 5 | 14 | 10 | 6 | -1 | -177 | -10 | |
| -1 | -3 | 22 | -9 | -7 | -6 | -6 | -4 | -2 | -6 | -6 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | -2 | 2 | -2 | 0 | 1 | 0 | 0 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | -5 | -1 | 5 | -2 | -3 | -4 | -2 | 3 | 180 | -24 |
CFO To PAT CFO To PAT% | 30.2 | -7.5 | 22.8 | 135.8 | -12.3 | -102.0 | 3.8 | -68.1 | 87.5 | -2,241.2 | 158.5 |
CFO To EBITDA CFO To EBITDA% | 60.3 | -14.7 | 36.1 | 280.5 | -29.9 | 1,061.7 | 46.9 | 150.6 | -157.9 | -2,587.6 | -349.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | -1 | 2 | 7 | -1 | -8 | -3 | -2 | 3 | 184 | 16 | |
| -3 | 5 | -26 | 4 | 5 | 14 | 10 | 6 | -1 | -177 | -10 | |
| -1 | -3 | 22 | -9 | -7 | -6 | -6 | -4 | -2 | -6 | -6 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | -2 | 2 | -2 | 0 | 1 | 0 | 0 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | -5 | -1 | 5 | -2 | -3 | -4 | -2 | 3 | 180 | -24 |
CFO To PAT CFO To PAT% | 30.2 | -7.5 | 22.8 | 135.8 | -12.3 | -102.0 | 3.8 | -68.1 | 87.5 | -2,241.2 | 158.5 |
CFO To EBITDA CFO To EBITDA% | 60.3 | -14.7 | 36.1 | 280.5 | -29.9 | 1,061.7 | 46.9 | 150.6 | -157.9 | -2,587.6 | -349.3 |
| 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 | 392 | 505 | 782 | 720 | 394 | 898 | 729 | 635 | 1,215 | 1,304 | 1,233 | 1,571 |
Price To Earnings Price To Earnings | 17.1 | 24.0 | 78.7 | 26.9 | -35.9 | 81.0 | 207.5 | 227.0 | 112.5 | 168.9 | ||
Price To Sales Price To Sales | 19.3 | 21.1 | 42.8 | 37.9 | 21.0 | 60.9 | 38.1 | 38.4 | 75.6 | 82.1 | 70.6 | 92.3 |
Price To Book Price To Book | 0.7 | 0.8 | 1.1 | 1.1 | 0.7 | 1.4 | 1.1 | 1.0 | 0.8 | 1.0 | 1.2 | 1.5 |
EV To EBITDA EV To EBITDA | 47.8 | 77.7 | 170.8 | 304.6 | 213.5 | -1,282.5 | -103.2 | -474.8 | -567.7 | -186.7 | -279.9 | -257.0 |
GPM GPM% | 91.1 | 90.5 | 91.0 | 86.7 | 89.8 | 83.4 | 59.5 | 81.2 | 86.3 | 85.8 | 80.1 | 80.1 |
OPM OPM% | 40.1 | 27.0 | 25.9 | 12.8 | 10.4 | -4.9 | -38.3 | -8.4 | -13.6 | -44.9 | -25.7 | -34.1 |
NPM NPM% | 80.0 | 53.0 | 40.9 | 26.4 | 25.3 | 51.0 | -476.6 | 18.7 | 24.6 | -51.8 | 56.7 | 55.2 |
ROCE ROCE% | 3.0 | 2.3 | 1.6 | 1.6 | 1.8 | 2.0 | -12.7 | 0.7 | 0.3 | 0.6 | 1.5 | 1.5 |
ROE ROE% | 2.9 | 1.9 | 1.0 | 0.8 | 0.8 | 1.2 | -13.7 | 0.5 | 0.3 | -0.6 | 0.9 | 0.9 |
ROA ROA% | 2.8 | 1.9 | 1.0 | 0.7 | 0.8 | 1.1 | -12.8 | 0.5 | 0.3 | -0.5 | 0.7 | 0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 392 | 505 | 782 | 720 | 394 | 898 | 729 | 635 | 1,215 | 1,304 | 1,233 | 1,571 |
Price To Earnings Price To Earnings | 17.1 | 24.0 | 78.7 | 26.9 | -35.9 | 81.0 | 207.5 | 227.0 | 112.5 | 168.9 | ||
Price To Sales Price To Sales | 19.3 | 21.1 | 42.8 | 37.9 | 21.0 | 60.9 | 38.1 | 38.4 | 75.6 | 82.1 | 70.6 | 92.3 |
Price To Book Price To Book | 0.7 | 0.8 | 1.1 | 1.1 | 0.7 | 1.4 | 1.1 | 1.0 | 0.8 | 1.0 | 1.2 | 1.5 |
EV To EBITDA EV To EBITDA | 47.8 | 77.7 | 170.8 | 304.6 | 213.5 | -1,282.5 | -103.2 | -474.8 | -567.7 | -186.7 | -279.9 | -257.0 |
GPM GPM% | 91.1 | 90.5 | 91.0 | 86.7 | 89.8 | 83.4 | 59.5 | 81.2 | 86.3 | 85.8 | 80.1 | 80.1 |
OPM OPM% | 40.1 | 27.0 | 25.9 | 12.8 | 10.4 | -4.9 | -38.3 | -8.4 | -13.6 | -44.9 | -25.7 | -34.1 |
NPM NPM% | 80.0 | 53.0 | 40.9 | 26.4 | 25.3 | 51.0 | -476.6 | 18.7 | 24.6 | -51.8 | 56.7 | 55.2 |
ROCE ROCE% | 3.0 | 2.3 | 1.6 | 1.6 | 1.8 | 2.0 | -12.7 | 0.7 | 0.3 | 0.6 | 1.5 | 1.5 |
ROE ROE% | 2.9 | 1.9 | 1.0 | 0.8 | 0.8 | 1.2 | -13.7 | 0.5 | 0.3 | -0.6 | 0.9 | 0.9 |
ROA ROA% | 2.8 | 1.9 | 1.0 | 0.7 | 0.8 | 1.1 | -12.8 | 0.5 | 0.3 | -0.5 | 0.7 | 0.7 |
Documents — Texmaco Infrastructure & Holdings Ltd