| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 8 | 23 | 8 | 12 | 15 | 50 | 12 | 12 | 21 | 23 | 11 | |
Growth YoY Revenue Growth YoY% | -79.9 | -50.1 | -46.8 | -59.5 | 283.2 | 86.3 | 119.5 | 52.1 | 0.2 | 38.2 | -54.7 | -6.0 |
| 3 | 8 | 22 | 6 | 12 | 12 | 27 | 11 | 9 | 19 | 21 | 10 | |
| 0 | 0 | 1 | 1 | 1 | 3 | 23 | 1 | 4 | 2 | 2 | 1 | |
OPM OPM% | 7.5 | 2.4 | 4.2 | 19.3 | 5.8 | 19.7 | 46.2 | 6.4 | 28.4 | 9.3 | 8.3 | 7.5 |
| 1 | 1 | -11 | 0 | 0 | 0 | 34 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | -11 | 1 | 0 | 2 | 56 | 1 | 3 | 2 | 2 | 1 |
| 0 | 0 | 4 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | -15 | 1 | 0 | 2 | 53 | 1 | 3 | 2 | 2 | 1 | |
Growth YoY PAT Growth YoY% | 98.0 | 116.9 | -193.8 | 113.2 | 333.3 | 195.0 | 447.0 | 11.1 | 1,050.0 | -4.0 | -97.0 | -53.6 |
NPM NPM% | -3.7 | 7.4 | -67.2 | 12.8 | 2.3 | 11.8 | 106.3 | 9.4 | 26.0 | 8.2 | 7.2 | 4.6 |
| -0.1 | 0.0 | -1.0 | 0.1 | 0.0 | 0.1 | 3.4 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 8 | 23 | 8 | 12 | 15 | 50 | 12 | 12 | 21 | 23 | 11 | |
Growth YoY Revenue Growth YoY% | -79.9 | -50.1 | -46.8 | -59.5 | 283.2 | 86.3 | 119.5 | 52.1 | 0.2 | 38.2 | -54.7 | -6.0 |
| 3 | 8 | 22 | 6 | 12 | 12 | 27 | 11 | 9 | 19 | 21 | 10 | |
| 0 | 0 | 1 | 1 | 1 | 3 | 23 | 1 | 4 | 2 | 2 | 1 | |
OPM OPM% | 7.5 | 2.4 | 4.2 | 19.3 | 5.8 | 19.7 | 46.2 | 6.4 | 28.4 | 9.3 | 8.3 | 7.5 |
| 1 | 1 | -11 | 0 | 0 | 0 | 34 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | -11 | 1 | 0 | 2 | 56 | 1 | 3 | 2 | 2 | 1 |
| 0 | 0 | 4 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | -15 | 1 | 0 | 2 | 53 | 1 | 3 | 2 | 2 | 1 | |
Growth YoY PAT Growth YoY% | 98.0 | 116.9 | -193.8 | 113.2 | 333.3 | 195.0 | 447.0 | 11.1 | 1,050.0 | -4.0 | -97.0 | -53.6 |
NPM NPM% | -3.7 | 7.4 | -67.2 | 12.8 | 2.3 | 11.8 | 106.3 | 9.4 | 26.0 | 8.2 | 7.2 | 4.6 |
| -0.1 | 0.0 | -1.0 | 0.1 | 0.0 | 0.1 | 3.4 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 309 | 235 | 187 | 218 | 136 | 102 | 100 | 94 | 53 | 85 | 67 | 67 |
Growth Revenue Growth% | -40.3 | -24.1 | -20.4 | 16.7 | -37.6 | -25.0 | -1.6 | -6.5 | -43.5 | 60.0 | -20.5 | -24.9 |
| 308 | 235 | 189 | 382 | 192 | 95 | 102 | 105 | 59 | 57 | 59 | 59 | |
| 1 | 0 | -2 | -164 | -56 | 6 | -2 | -11 | -6 | 28 | 8 | 8 | |
OPM OPM% | 0.3 | -0.1 | -1.2 | -75.1 | -41.5 | 6.4 | -1.8 | -11.8 | -11.1 | 33.1 | 11.9 | 12.2 |
| 5 | 13 | 8 | 36 | 376 | 16 | 6 | 15 | -8 | 35 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 74 | 90 | 62 | 54 | 5 | 2 | 2 | 2 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 14 | 12 | 8 | 8 | 6 | 5 | 4 | 4 | 2 | 2 | 2 | 1 |
PBT PBTCr | -82 | -89 | -65 | -190 | 308 | 16 | -2 | -2 | -18 | 59 | 8 | 7 |
| -2 | -2 | -46 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 0 | 0 | |
PAT PATCr | -80 | -87 | -19 | -190 | 308 | 16 | -2 | -2 | -22 | 56 | 8 | 7 |
Growth PAT Growth% | -45.6 | -9.2 | 77.7 | -874.8 | 262.7 | -94.9 | -114.4 | -6.6 | -822.0 | 351.9 | -86.3 | -87.4 |
NPM NPM% | -25.8 | -37.2 | -10.4 | -86.9 | 226.8 | 15.4 | -2.3 | -2.6 | -41.9 | 66.0 | 11.3 | 10.6 |
| -42.4 | -30.2 | -6.8 | -65.9 | 107.3 | 5.5 | -0.8 | -0.8 | -2.6 | 3.6 | 0.5 | 0.5 |
| 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 | 309 | 235 | 187 | 218 | 136 | 102 | 100 | 94 | 53 | 85 | 67 | 67 |
Growth Revenue Growth% | -40.3 | -24.1 | -20.4 | 16.7 | -37.6 | -25.0 | -1.6 | -6.5 | -43.5 | 60.0 | -20.5 | -24.9 |
| 308 | 235 | 189 | 382 | 192 | 95 | 102 | 105 | 59 | 57 | 59 | 59 | |
| 1 | 0 | -2 | -164 | -56 | 6 | -2 | -11 | -6 | 28 | 8 | 8 | |
OPM OPM% | 0.3 | -0.1 | -1.2 | -75.1 | -41.5 | 6.4 | -1.8 | -11.8 | -11.1 | 33.1 | 11.9 | 12.2 |
| 5 | 13 | 8 | 36 | 376 | 16 | 6 | 15 | -8 | 35 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 74 | 90 | 62 | 54 | 5 | 2 | 2 | 2 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 14 | 12 | 8 | 8 | 6 | 5 | 4 | 4 | 2 | 2 | 2 | 1 |
PBT PBTCr | -82 | -89 | -65 | -190 | 308 | 16 | -2 | -2 | -18 | 59 | 8 | 7 |
| -2 | -2 | -46 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 0 | 0 | |
PAT PATCr | -80 | -87 | -19 | -190 | 308 | 16 | -2 | -2 | -22 | 56 | 8 | 7 |
Growth PAT Growth% | -45.6 | -9.2 | 77.7 | -874.8 | 262.7 | -94.9 | -114.4 | -6.6 | -822.0 | 351.9 | -86.3 | -87.4 |
NPM NPM% | -25.8 | -37.2 | -10.4 | -86.9 | 226.8 | 15.4 | -2.3 | -2.6 | -41.9 | 66.0 | 11.3 | 10.6 |
| -42.4 | -30.2 | -6.8 | -65.9 | 107.3 | 5.5 | -0.8 | -0.8 | -2.6 | 3.6 | 0.5 | 0.5 |
| 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 | 19 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 16 | 16 | 16 |
Reserves ReservesCr | 161 | 98 | 89 | -92 | 216 | 232 | 230 | 227 | 232 | 288 | 296 |
| 806 | 829 | 1,163 | 1,393 | 416 | 421 | 419 | 475 | 357 | 377 | 397 | |
| 484 | 470 | 194 | 24 | 2 | 5 | 3 | 7 | 46 | 43 | 59 | |
| 1,470 | 1,426 | 1,475 | 1,353 | 663 | 687 | 680 | 739 | 650 | 724 | 767 | |
| 1,102 | 965 | 931 | 832 | 159 | 158 | 154 | 230 | 129 | 192 | 220 | |
| 369 | 462 | 544 | 521 | 504 | 529 | 527 | 509 | 521 | 532 | 547 | |
| 1,470 | 1,426 | 1,475 | 1,353 | 663 | 687 | 680 | 739 | 650 | 724 | 767 |
| 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 | 19 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 16 | 16 | 16 |
Reserves ReservesCr | 161 | 98 | 89 | -92 | 216 | 232 | 230 | 227 | 232 | 288 | 296 |
| 806 | 829 | 1,163 | 1,393 | 416 | 421 | 419 | 475 | 357 | 377 | 397 | |
| 484 | 470 | 194 | 24 | 2 | 5 | 3 | 7 | 46 | 43 | 59 | |
| 1,470 | 1,426 | 1,475 | 1,353 | 663 | 687 | 680 | 739 | 650 | 724 | 767 | |
| 1,102 | 965 | 931 | 832 | 159 | 158 | 154 | 230 | 129 | 192 | 220 | |
| 369 | 462 | 544 | 521 | 504 | 529 | 527 | 509 | 521 | 532 | 547 | |
| 1,470 | 1,426 | 1,475 | 1,353 | 663 | 687 | 680 | 739 | 650 | 724 | 767 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 18 | 5 | -37 | 827 | 42 | -4 | 1 | -35 | -4 | -18 | |
| -65 | -49 | -41 | 31 | 5 | -37 | -4 | 5 | 16 | 0 | 3 | |
| 71 | 38 | 24 | 6 | -833 | -1 | 0 | 0 | 8 | 3 | 15 | |
Net Cash Flow Net Cash FlowCr | 7 | 8 | -12 | 0 | -1 | 4 | -8 | 5 | -12 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | -65 | -38 | -49 | -8 | 827 | 42 | -4 | -1 | -35 | -4 | |
CFO To PAT CFO To PAT% | -1.5 | -21.2 | -26.0 | 19.7 | 268.1 | 267.7 | 165.9 | -43.1 | 159.7 | -8.0 | -234.8 |
CFO To EBITDA CFO To EBITDA% | 121.7 | -13,192.9 | -227.9 | 22.9 | -1,465.0 | 650.1 | 203.8 | -9.4 | 600.3 | -15.9 | -223.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 18 | 5 | -37 | 827 | 42 | -4 | 1 | -35 | -4 | -18 | |
| -65 | -49 | -41 | 31 | 5 | -37 | -4 | 5 | 16 | 0 | 3 | |
| 71 | 38 | 24 | 6 | -833 | -1 | 0 | 0 | 8 | 3 | 15 | |
Net Cash Flow Net Cash FlowCr | 7 | 8 | -12 | 0 | -1 | 4 | -8 | 5 | -12 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | -65 | -38 | -49 | -8 | 827 | 42 | -4 | -1 | -35 | -4 | |
CFO To PAT CFO To PAT% | -1.5 | -21.2 | -26.0 | 19.7 | 268.1 | 267.7 | 165.9 | -43.1 | 159.7 | -8.0 | -234.8 |
CFO To EBITDA CFO To EBITDA% | 121.7 | -13,192.9 | -227.9 | 22.9 | -1,465.0 | 650.1 | 203.8 | -9.4 | 600.3 | -15.9 | -223.4 |
| 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 | 34 | 56 | 34 | 10 | 43 | 88 | 366 | 259 | 531 | 484 | 341 | 90 |
Price To Earnings Price To Earnings | 0.0 | 0.6 | 8.6 | 44.5 | 12.7 | |||||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.9 | 3.6 | 2.8 | 10.0 | 5.7 | 5.0 | 1.4 |
Price To Book Price To Book | 0.2 | 0.4 | 0.3 | -0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 2.1 | 1.6 | 1.1 | 0.3 |
EV To EBITDA EV To EBITDA | 952.6 | -6,614.6 | -312.9 | -3.5 | -1.6 | 13.6 | -363.4 | -51.0 | -144.9 | 29.0 | 85.7 | 53.4 |
GPM GPM% | 11.0 | 15.8 | 11.8 | -41.7 | -1.6 | 19.1 | 13.3 | 9.7 | 33.9 | 50.0 | ||
OPM OPM% | 0.3 | -0.1 | -1.2 | -75.1 | -41.5 | 6.4 | -1.8 | -11.8 | -11.1 | 33.1 | 11.9 | 12.2 |
NPM NPM% | -25.8 | -37.2 | -10.4 | -86.9 | 226.8 | 15.4 | -2.3 | -2.6 | -41.9 | 66.0 | 11.3 | 10.6 |
ROCE ROCE% | -0.7 | 0.1 | -0.3 | -26.2 | 105.8 | 5.5 | -0.1 | -0.1 | -2.9 | 9.5 | 1.3 | 1.3 |
ROE ROE% | -44.4 | -68.5 | -16.5 | 298.3 | 125.8 | 6.0 | -0.9 | -0.9 | -9.0 | 18.4 | 2.5 | 2.5 |
ROA ROA% | -5.4 | -6.1 | -1.3 | -14.0 | 46.5 | 2.3 | -0.3 | -0.3 | -3.4 | 7.7 | 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 | 34 | 56 | 34 | 10 | 43 | 88 | 366 | 259 | 531 | 484 | 341 | 90 |
Price To Earnings Price To Earnings | 0.0 | 0.6 | 8.6 | 44.5 | 12.7 | |||||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.9 | 3.6 | 2.8 | 10.0 | 5.7 | 5.0 | 1.4 |
Price To Book Price To Book | 0.2 | 0.4 | 0.3 | -0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 2.1 | 1.6 | 1.1 | 0.3 |
EV To EBITDA EV To EBITDA | 952.6 | -6,614.6 | -312.9 | -3.5 | -1.6 | 13.6 | -363.4 | -51.0 | -144.9 | 29.0 | 85.7 | 53.4 |
GPM GPM% | 11.0 | 15.8 | 11.8 | -41.7 | -1.6 | 19.1 | 13.3 | 9.7 | 33.9 | 50.0 | ||
OPM OPM% | 0.3 | -0.1 | -1.2 | -75.1 | -41.5 | 6.4 | -1.8 | -11.8 | -11.1 | 33.1 | 11.9 | 12.2 |
NPM NPM% | -25.8 | -37.2 | -10.4 | -86.9 | 226.8 | 15.4 | -2.3 | -2.6 | -41.9 | 66.0 | 11.3 | 10.6 |
ROCE ROCE% | -0.7 | 0.1 | -0.3 | -26.2 | 105.8 | 5.5 | -0.1 | -0.1 | -2.9 | 9.5 | 1.3 | 1.3 |
ROE ROE% | -44.4 | -68.5 | -16.5 | 298.3 | 125.8 | 6.0 | -0.9 | -0.9 | -9.0 | 18.4 | 2.5 | 2.5 |
ROA ROA% | -5.4 | -6.1 | -1.3 | -14.0 | 46.5 | 2.3 | -0.3 | -0.3 | -3.4 | 7.7 | 1.0 | 1.0 |
Documents — Twamev Construction & Infrastructure Ltd
Concall Transcript Summaries — Twamev Construction & Infrastructure Ltd