| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 935 | 955 | 1,052 | 903 | 1,057 | 902 | 1,006 | 679 | 799 | 832 | 875 | 765 | |
Growth YoY Revenue Growth YoY% | 54.1 | 24.6 | 8.0 | -0.8 | 13.0 | -5.5 | -4.5 | -24.8 | -24.4 | -7.8 | -12.9 | 12.6 |
| 820 | 844 | 932 | 801 | 928 | 802 | 904 | 604 | 715 | 740 | 778 | 670 | |
| 115 | 111 | 120 | 102 | 129 | 100 | 102 | 75 | 84 | 92 | 97 | 95 | |
OPM OPM% | 12.3 | 11.6 | 11.4 | 11.3 | 12.2 | 11.1 | 10.1 | 11.1 | 10.5 | 11.1 | 11.1 | 12.4 |
| 6 | 15 | 12 | 8 | 7 | 16 | -211 | 1 | 4 | -1 | 7 | 6 | |
Interest Expense Interest ExpenseCr | 20 | 18 | 16 | 13 | 17 | 21 | 22 | 18 | 18 | 18 | 17 | 15 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 8 | 6 | 8 | 12 | 12 | 13 | 14 | 15 |
PBT PBTCr | 94 | 100 | 110 | 90 | 111 | 89 | -140 | 46 | 57 | 61 | 73 | 71 |
| 24 | 25 | 29 | 23 | 30 | 26 | -16 | 14 | 20 | 15 | 21 | 18 | |
| 71 | 75 | 79 | 67 | 81 | 63 | -124 | 31 | 37 | 45 | 54 | 53 | |
Growth YoY PAT Growth YoY% | 56.9 | 129.9 | 63.7 | 8.4 | 14.3 | -16.1 | -256.9 | -53.8 | -54.1 | -27.9 | 143.2 | 69.9 |
NPM NPM% | 7.5 | 7.8 | 7.5 | 7.4 | 7.6 | 7.0 | -12.3 | 4.5 | 4.6 | 5.4 | 6.1 | 6.9 |
| 5.6 | 5.8 | 6.2 | 5.0 | 6.0 | 4.7 | -9.2 | 2.3 | 2.7 | 3.6 | 4.0 | 3.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 935 | 955 | 1,052 | 903 | 1,057 | 902 | 1,006 | 679 | 799 | 832 | 875 | 765 | |
Growth YoY Revenue Growth YoY% | 54.1 | 24.6 | 8.0 | -0.8 | 13.0 | -5.5 | -4.5 | -24.8 | -24.4 | -7.8 | -12.9 | 12.6 |
| 820 | 844 | 932 | 801 | 928 | 802 | 904 | 604 | 715 | 740 | 778 | 670 | |
| 115 | 111 | 120 | 102 | 129 | 100 | 102 | 75 | 84 | 92 | 97 | 95 | |
OPM OPM% | 12.3 | 11.6 | 11.4 | 11.3 | 12.2 | 11.1 | 10.1 | 11.1 | 10.5 | 11.1 | 11.1 | 12.4 |
| 6 | 15 | 12 | 8 | 7 | 16 | -211 | 1 | 4 | -1 | 7 | 6 | |
Interest Expense Interest ExpenseCr | 20 | 18 | 16 | 13 | 17 | 21 | 22 | 18 | 18 | 18 | 17 | 15 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 8 | 6 | 8 | 12 | 12 | 13 | 14 | 15 |
PBT PBTCr | 94 | 100 | 110 | 90 | 111 | 89 | -140 | 46 | 57 | 61 | 73 | 71 |
| 24 | 25 | 29 | 23 | 30 | 26 | -16 | 14 | 20 | 15 | 21 | 18 | |
| 71 | 75 | 79 | 67 | 81 | 63 | -124 | 31 | 37 | 45 | 54 | 53 | |
Growth YoY PAT Growth YoY% | 56.9 | 129.9 | 63.7 | 8.4 | 14.3 | -16.1 | -256.9 | -53.8 | -54.1 | -27.9 | 143.2 | 69.9 |
NPM NPM% | 7.5 | 7.8 | 7.5 | 7.4 | 7.6 | 7.0 | -12.3 | 4.5 | 4.6 | 5.4 | 6.1 | 6.9 |
| 5.6 | 5.8 | 6.2 | 5.0 | 6.0 | 4.7 | -9.2 | 2.3 | 2.7 | 3.6 | 4.0 | 3.9 |
| 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 | 959 | 1,714 | 1,268 | 1,559 | 1,766 | 1,521 | 1,468 | 2,780 | 3,853 | 3,868 | 3,186 | 3,272 |
Growth Revenue Growth% | 26.0 | 78.7 | -26.0 | 22.9 | 13.3 | -13.9 | -3.5 | 89.4 | 38.6 | 0.4 | -17.6 | -10.2 |
| 929 | 1,606 | 1,380 | 1,476 | 1,645 | 1,440 | 1,303 | 2,516 | 3,401 | 3,435 | 2,838 | 2,904 | |
| 30 | 108 | -112 | 83 | 121 | 81 | 165 | 263 | 452 | 433 | 348 | 368 | |
OPM OPM% | 3.2 | 6.3 | -8.8 | 5.3 | 6.8 | 5.3 | 11.2 | 9.5 | 11.7 | 11.2 | 10.9 | 11.2 |
| 20 | 24 | 24 | 25 | 34 | 25 | 18 | 30 | 37 | -181 | -33 | 16 | |
Interest Expense Interest ExpenseCr | 17 | 31 | 29 | 65 | 88 | 81 | 57 | 81 | 73 | 73 | 71 | 68 |
Depreciation DepreciationCr | 46 | 52 | 51 | 24 | 29 | 30 | 18 | 23 | 27 | 30 | 51 | 54 |
PBT PBTCr | -13 | 50 | -167 | 19 | 37 | -6 | 107 | 190 | 389 | 150 | 193 | 262 |
| 7 | 22 | -20 | -33 | -21 | 13 | 29 | 55 | 100 | 63 | 71 | 75 | |
PAT PATCr | -20 | 27 | -147 | 52 | 58 | -19 | 78 | 135 | 288 | 87 | 122 | 188 |
Growth PAT Growth% | -98.7 | 240.5 | -636.8 | 135.3 | 11.6 | -132.4 | 514.1 | 73.1 | 114.2 | -69.9 | 40.1 | 272.7 |
NPM NPM% | -2.0 | 1.6 | -11.6 | 3.3 | 3.3 | -1.2 | 5.3 | 4.8 | 7.5 | 2.2 | 3.8 | 5.8 |
| -1.7 | 2.4 | -12.4 | -2.5 | -3.0 | -1.3 | 0.0 | 10.1 | 22.5 | 6.4 | 9.1 | 14.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 959 | 1,714 | 1,268 | 1,559 | 1,766 | 1,521 | 1,468 | 2,780 | 3,853 | 3,868 | 3,186 | 3,272 |
Growth Revenue Growth% | 26.0 | 78.7 | -26.0 | 22.9 | 13.3 | -13.9 | -3.5 | 89.4 | 38.6 | 0.4 | -17.6 | -10.2 |
| 929 | 1,606 | 1,380 | 1,476 | 1,645 | 1,440 | 1,303 | 2,516 | 3,401 | 3,435 | 2,838 | 2,904 | |
| 30 | 108 | -112 | 83 | 121 | 81 | 165 | 263 | 452 | 433 | 348 | 368 | |
OPM OPM% | 3.2 | 6.3 | -8.8 | 5.3 | 6.8 | 5.3 | 11.2 | 9.5 | 11.7 | 11.2 | 10.9 | 11.2 |
| 20 | 24 | 24 | 25 | 34 | 25 | 18 | 30 | 37 | -181 | -33 | 16 | |
Interest Expense Interest ExpenseCr | 17 | 31 | 29 | 65 | 88 | 81 | 57 | 81 | 73 | 73 | 71 | 68 |
Depreciation DepreciationCr | 46 | 52 | 51 | 24 | 29 | 30 | 18 | 23 | 27 | 30 | 51 | 54 |
PBT PBTCr | -13 | 50 | -167 | 19 | 37 | -6 | 107 | 190 | 389 | 150 | 193 | 262 |
| 7 | 22 | -20 | -33 | -21 | 13 | 29 | 55 | 100 | 63 | 71 | 75 | |
PAT PATCr | -20 | 27 | -147 | 52 | 58 | -19 | 78 | 135 | 288 | 87 | 122 | 188 |
Growth PAT Growth% | -98.7 | 240.5 | -636.8 | 135.3 | 11.6 | -132.4 | 514.1 | 73.1 | 114.2 | -69.9 | 40.1 | 272.7 |
NPM NPM% | -2.0 | 1.6 | -11.6 | 3.3 | 3.3 | -1.2 | 5.3 | 4.8 | 7.5 | 2.2 | 3.8 | 5.8 |
| -1.7 | 2.4 | -12.4 | -2.5 | -3.0 | -1.3 | 0.0 | 10.1 | 22.5 | 6.4 | 9.1 | 14.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 23 | 23 | 23 | 23 | 23 | 24 | 24 | 24 | 27 | 27 | 27 |
Reserves ReservesCr | 930 | 944 | 832 | 793 | 743 | 812 | 818 | 940 | 2,191 | 2,268 | 2,379 |
| 1,261 | 1,387 | 1,502 | 1,202 | 725 | 904 | 1,267 | 1,090 | 730 | 1,255 | 1,205 | |
| 385 | 269 | 300 | 626 | 701 | 729 | 570 | 194 | 268 | 162 | 378 | |
| 2,678 | 2,702 | 2,720 | 2,716 | 2,272 | 2,474 | 2,679 | 2,248 | 3,216 | 3,713 | 4,039 | |
| 1,616 | 1,612 | 1,585 | 1,585 | 1,245 | 1,405 | 1,502 | 1,342 | 1,987 | 2,179 | 2,183 | |
| 1,062 | 1,089 | 1,135 | 1,131 | 1,027 | 1,069 | 1,177 | 906 | 1,230 | 1,534 | 1,856 | |
| 2,678 | 2,702 | 2,720 | 2,716 | 2,272 | 2,474 | 2,679 | 2,248 | 3,216 | 3,713 | 4,039 |
| 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 | 23 | 23 | 23 | 23 | 23 | 24 | 24 | 24 | 27 | 27 | 27 |
Reserves ReservesCr | 930 | 944 | 832 | 793 | 743 | 812 | 818 | 940 | 2,191 | 2,268 | 2,379 |
| 1,261 | 1,387 | 1,502 | 1,202 | 725 | 904 | 1,267 | 1,090 | 730 | 1,255 | 1,205 | |
| 385 | 269 | 300 | 626 | 701 | 729 | 570 | 194 | 268 | 162 | 378 | |
| 2,678 | 2,702 | 2,720 | 2,716 | 2,272 | 2,474 | 2,679 | 2,248 | 3,216 | 3,713 | 4,039 | |
| 1,616 | 1,612 | 1,585 | 1,585 | 1,245 | 1,405 | 1,502 | 1,342 | 1,987 | 2,179 | 2,183 | |
| 1,062 | 1,089 | 1,135 | 1,131 | 1,027 | 1,069 | 1,177 | 906 | 1,230 | 1,534 | 1,856 | |
| 2,678 | 2,702 | 2,720 | 2,716 | 2,272 | 2,474 | 2,679 | 2,248 | 3,216 | 3,713 | 4,039 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -154 | -177 | -121 | -124 | 154 | 68 | 55 | 41 | 86 | -97 | 322 | |
| -54 | 68 | -26 | -48 | -10 | -72 | -69 | -61 | -537 | -579 | -133 | |
| 216 | 111 | 191 | 214 | -227 | 43 | -53 | 67 | 724 | 372 | -52 | |
Net Cash Flow Net Cash FlowCr | 11 | -22 | 25 | 40 | -70 | 47 | -71 | 46 | 274 | -304 | 137 |
Free Cash Flow Free Cash FlowCr | -176 | -199 | -150 | -188 | 129 | 9 | -41 | 4 | -78 | -311 | 11 |
CFO To PAT CFO To PAT% | 789.0 | -645.7 | 82.2 | -239.6 | 265.2 | -360.3 | 70.2 | 30.4 | 29.7 | -112.3 | 265.3 |
CFO To EBITDA CFO To EBITDA% | -506.8 | -163.9 | 107.9 | -149.2 | 127.1 | 84.0 | 33.1 | 15.5 | 19.0 | -22.5 | 92.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -154 | -177 | -121 | -124 | 154 | 68 | 55 | 41 | 86 | -97 | 322 | |
| -54 | 68 | -26 | -48 | -10 | -72 | -69 | -61 | -537 | -579 | -133 | |
| 216 | 111 | 191 | 214 | -227 | 43 | -53 | 67 | 724 | 372 | -52 | |
Net Cash Flow Net Cash FlowCr | 11 | -22 | 25 | 40 | -70 | 47 | -71 | 46 | 274 | -304 | 137 |
Free Cash Flow Free Cash FlowCr | -176 | -199 | -150 | -188 | 129 | 9 | -41 | 4 | -78 | -311 | 11 |
CFO To PAT CFO To PAT% | 789.0 | -645.7 | 82.2 | -239.6 | 265.2 | -360.3 | 70.2 | 30.4 | 29.7 | -112.3 | 265.3 |
CFO To EBITDA CFO To EBITDA% | -506.8 | -163.9 | 107.9 | -149.2 | 127.1 | 84.0 | 33.1 | 15.5 | 19.0 | -22.5 | 92.7 |
| 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 | 1,096 | 1,343 | 1,270 | 809 | 288 | 532 | 1,212 | 3,136 | 12,364 | 10,725 | 7,731 | 11,346 |
Price To Earnings Price To Earnings | 49.9 | 24.1 | 43.2 | 121.8 | 62.9 | 59.4 | ||||||
Price To Sales Price To Sales | 1.1 | 0.8 | 1.0 | 0.5 | 0.2 | 0.3 | 0.8 | 1.1 | 3.2 | 2.8 | 2.4 | 3.5 |
Price To Book Price To Book | 1.1 | 1.4 | 1.5 | 1.0 | 0.4 | 0.6 | 1.4 | 3.3 | 5.6 | 4.7 | 3.2 | 4.7 |
EV To EBITDA EV To EBITDA | 36.5 | 15.2 | -15.8 | 18.7 | 8.0 | 15.6 | 12.7 | 12.9 | 26.4 | 25.1 | 23.1 | 31.6 |
GPM GPM% | 30.8 | 27.5 | 27.1 | 25.9 | 20.5 | 25.1 | 18.8 | 14.3 | 15.6 | 16.0 | 17.8 | 17.8 |
OPM OPM% | 3.2 | 6.3 | -8.8 | 5.3 | 6.8 | 5.3 | 11.2 | 9.5 | 11.7 | 11.2 | 10.9 | 11.2 |
NPM NPM% | -2.0 | 1.6 | -11.6 | 3.3 | 3.3 | -1.2 | 5.3 | 4.8 | 7.5 | 2.2 | 3.8 | 5.8 |
ROCE ROCE% | 0.4 | 6.2 | -9.7 | 5.0 | 8.4 | 4.5 | 9.3 | 20.6 | 19.4 | 7.6 | 8.7 | 8.7 |
ROE ROE% | -2.0 | 2.8 | -17.2 | 6.4 | 7.6 | -2.3 | 9.2 | 14.0 | 13.0 | 3.8 | 5.0 | 5.0 |
ROA ROA% | -0.7 | 1.0 | -5.4 | 1.9 | 2.5 | -0.8 | 2.9 | 6.0 | 9.0 | 2.3 | 3.0 | 3.0 |
| 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 | 1,096 | 1,343 | 1,270 | 809 | 288 | 532 | 1,212 | 3,136 | 12,364 | 10,725 | 7,731 | 11,346 |
Price To Earnings Price To Earnings | 49.9 | 24.1 | 43.2 | 121.8 | 62.9 | 59.4 | ||||||
Price To Sales Price To Sales | 1.1 | 0.8 | 1.0 | 0.5 | 0.2 | 0.3 | 0.8 | 1.1 | 3.2 | 2.8 | 2.4 | 3.5 |
Price To Book Price To Book | 1.1 | 1.4 | 1.5 | 1.0 | 0.4 | 0.6 | 1.4 | 3.3 | 5.6 | 4.7 | 3.2 | 4.7 |
EV To EBITDA EV To EBITDA | 36.5 | 15.2 | -15.8 | 18.7 | 8.0 | 15.6 | 12.7 | 12.9 | 26.4 | 25.1 | 23.1 | 31.6 |
GPM GPM% | 30.8 | 27.5 | 27.1 | 25.9 | 20.5 | 25.1 | 18.8 | 14.3 | 15.6 | 16.0 | 17.8 | 17.8 |
OPM OPM% | 3.2 | 6.3 | -8.8 | 5.3 | 6.8 | 5.3 | 11.2 | 9.5 | 11.7 | 11.2 | 10.9 | 11.2 |
NPM NPM% | -2.0 | 1.6 | -11.6 | 3.3 | 3.3 | -1.2 | 5.3 | 4.8 | 7.5 | 2.2 | 3.8 | 5.8 |
ROCE ROCE% | 0.4 | 6.2 | -9.7 | 5.0 | 8.4 | 4.5 | 9.3 | 20.6 | 19.4 | 7.6 | 8.7 | 8.7 |
ROE ROE% | -2.0 | 2.8 | -17.2 | 6.4 | 7.6 | -2.3 | 9.2 | 14.0 | 13.0 | 3.8 | 5.0 | 5.0 |
ROA ROA% | -0.7 | 1.0 | -5.4 | 1.9 | 2.5 | -0.8 | 2.9 | 6.0 | 9.0 | 2.3 | 3.0 | 3.0 |
Documents — Titagarh Rail Systems Ltd
Concall Transcript Summaries — Titagarh Rail Systems Ltd