| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,409 | 1,311 | 1,302 | 1,301 | 1,491 | 1,268 | 1,629 | 1,548 | 1,706 | 1,478 | 1,408 | 1,581 | |
Growth YoY Revenue Growth YoY% | 4.7 | -10.4 | -17.7 | 8.6 | 5.8 | -3.3 | 25.1 | 19.0 | 14.4 | 16.5 | -13.6 | 2.1 |
| 1,346 | 1,118 | 1,057 | 1,214 | 1,486 | 1,191 | 1,321 | 1,511 | 1,640 | 1,327 | 1,172 | 1,527 | |
| 63 | 193 | 246 | 86 | 5 | 77 | 308 | 37 | 66 | 151 | 236 | 53 | |
OPM OPM% | 4.5 | 14.7 | 18.9 | 6.6 | 0.3 | 6.1 | 18.9 | 2.4 | 3.9 | 10.2 | 16.8 | 3.4 |
| 12 | 22 | 16 | 11 | 14 | 24 | 9 | 23 | 21 | 1 | 19 | 15 | |
Interest Expense Interest ExpenseCr | 10 | 6 | 18 | 26 | 16 | 11 | 30 | 38 | 22 | 13 | 28 | 32 |
Depreciation DepreciationCr | 26 | 26 | 27 | 29 | 32 | 33 | 32 | 31 | 36 | 36 | 31 | 31 |
PBT PBTCr | 39 | 182 | 217 | 42 | -30 | 58 | 255 | -9 | 29 | 103 | 197 | 5 |
| 10 | 45 | 56 | 11 | -8 | 15 | 68 | -2 | 8 | 25 | 52 | 1 | |
| 29 | 137 | 161 | 31 | -22 | 43 | 187 | 2 | 21 | 78 | 167 | 4 | |
Growth YoY PAT Growth YoY% | -97.9 | -6.7 | -15.4 | -54.2 | -177.0 | -69.0 | 16.2 | -93.2 | 195.4 | 82.7 | -10.5 | 73.8 |
NPM NPM% | 2.1 | 10.5 | 12.4 | 2.4 | -1.5 | 3.4 | 11.5 | 0.1 | 1.3 | 5.3 | 11.9 | 0.2 |
| 0.8 | 3.9 | 4.5 | 0.9 | -0.6 | 1.2 | 5.3 | 0.1 | 0.7 | 2.2 | 4.7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,409 | 1,311 | 1,302 | 1,301 | 1,491 | 1,268 | 1,629 | 1,548 | 1,706 | 1,478 | 1,408 | 1,581 | |
Growth YoY Revenue Growth YoY% | 4.7 | -10.4 | -17.7 | 8.6 | 5.8 | -3.3 | 25.1 | 19.0 | 14.4 | 16.5 | -13.6 | 2.1 |
| 1,346 | 1,118 | 1,057 | 1,214 | 1,486 | 1,191 | 1,321 | 1,511 | 1,640 | 1,327 | 1,172 | 1,527 | |
| 63 | 193 | 246 | 86 | 5 | 77 | 308 | 37 | 66 | 151 | 236 | 53 | |
OPM OPM% | 4.5 | 14.7 | 18.9 | 6.6 | 0.3 | 6.1 | 18.9 | 2.4 | 3.9 | 10.2 | 16.8 | 3.4 |
| 12 | 22 | 16 | 11 | 14 | 24 | 9 | 23 | 21 | 1 | 19 | 15 | |
Interest Expense Interest ExpenseCr | 10 | 6 | 18 | 26 | 16 | 11 | 30 | 38 | 22 | 13 | 28 | 32 |
Depreciation DepreciationCr | 26 | 26 | 27 | 29 | 32 | 33 | 32 | 31 | 36 | 36 | 31 | 31 |
PBT PBTCr | 39 | 182 | 217 | 42 | -30 | 58 | 255 | -9 | 29 | 103 | 197 | 5 |
| 10 | 45 | 56 | 11 | -8 | 15 | 68 | -2 | 8 | 25 | 52 | 1 | |
| 29 | 137 | 161 | 31 | -22 | 43 | 187 | 2 | 21 | 78 | 167 | 4 | |
Growth YoY PAT Growth YoY% | -97.9 | -6.7 | -15.4 | -54.2 | -177.0 | -69.0 | 16.2 | -93.2 | 195.4 | 82.7 | -10.5 | 73.8 |
NPM NPM% | 2.1 | 10.5 | 12.4 | 2.4 | -1.5 | 3.4 | 11.5 | 0.1 | 1.3 | 5.3 | 11.9 | 0.2 |
| 0.8 | 3.9 | 4.5 | 0.9 | -0.6 | 1.2 | 5.3 | 0.1 | 0.7 | 2.2 | 4.7 | 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 | 1,915 | 2,825 | 3,370 | 3,152 | 4,437 | 4,674 | 4,291 | 5,617 | 5,220 | 5,689 | 6,290 | 6,173 |
Growth Revenue Growth% | -7.1 | 47.5 | 19.3 | -6.5 | 40.8 | 5.3 | -8.2 | 30.9 | -7.1 | 9.0 | 10.6 | 4.0 |
| 1,790 | 2,303 | 3,094 | 2,843 | 3,893 | 4,116 | 3,657 | 5,001 | 4,594 | 5,213 | 5,743 | 5,667 | |
| 125 | 522 | 276 | 309 | 543 | 558 | 634 | 616 | 626 | 476 | 548 | 506 | |
OPM OPM% | 6.5 | 18.5 | 8.2 | 9.8 | 12.2 | 11.9 | 14.8 | 11.0 | 12.0 | 8.4 | 8.7 | 8.2 |
| 38 | -36 | 34 | 84 | 57 | 32 | 75 | 1,498 | 62 | 58 | 61 | 55 | |
Interest Expense Interest ExpenseCr | 115 | 127 | 85 | 68 | 79 | 52 | 55 | 57 | 56 | 83 | 100 | 94 |
Depreciation DepreciationCr | 58 | 57 | 55 | 57 | 75 | 79 | 81 | 93 | 104 | 126 | 144 | 135 |
PBT PBTCr | -10 | 302 | 169 | 268 | 446 | 460 | 574 | 1,964 | 529 | 324 | 364 | 333 |
| 0 | 49 | 50 | 52 | 110 | 165 | 150 | 172 | 134 | 86 | 95 | 86 | |
PAT PATCr | -10 | 253 | 119 | 216 | 335 | 295 | 424 | 1,792 | 395 | 238 | 269 | 270 |
Growth PAT Growth% | 93.5 | 2,680.5 | -52.9 | 81.5 | 55.0 | -12.1 | 43.9 | 322.5 | -78.0 | -39.7 | 12.8 | 29.1 |
NPM NPM% | -0.5 | 9.0 | 3.5 | 6.9 | 7.5 | 6.3 | 9.9 | 31.9 | 7.6 | 4.2 | 4.3 | 4.4 |
| -0.3 | 6.0 | 2.8 | 5.2 | 8.2 | 7.4 | 10.8 | 45.9 | 11.1 | 6.7 | 7.5 | 7.7 |
| 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 | 1,915 | 2,825 | 3,370 | 3,152 | 4,437 | 4,674 | 4,291 | 5,617 | 5,220 | 5,689 | 6,290 | 6,173 |
Growth Revenue Growth% | -7.1 | 47.5 | 19.3 | -6.5 | 40.8 | 5.3 | -8.2 | 30.9 | -7.1 | 9.0 | 10.6 | 4.0 |
| 1,790 | 2,303 | 3,094 | 2,843 | 3,893 | 4,116 | 3,657 | 5,001 | 4,594 | 5,213 | 5,743 | 5,667 | |
| 125 | 522 | 276 | 309 | 543 | 558 | 634 | 616 | 626 | 476 | 548 | 506 | |
OPM OPM% | 6.5 | 18.5 | 8.2 | 9.8 | 12.2 | 11.9 | 14.8 | 11.0 | 12.0 | 8.4 | 8.7 | 8.2 |
| 38 | -36 | 34 | 84 | 57 | 32 | 75 | 1,498 | 62 | 58 | 61 | 55 | |
Interest Expense Interest ExpenseCr | 115 | 127 | 85 | 68 | 79 | 52 | 55 | 57 | 56 | 83 | 100 | 94 |
Depreciation DepreciationCr | 58 | 57 | 55 | 57 | 75 | 79 | 81 | 93 | 104 | 126 | 144 | 135 |
PBT PBTCr | -10 | 302 | 169 | 268 | 446 | 460 | 574 | 1,964 | 529 | 324 | 364 | 333 |
| 0 | 49 | 50 | 52 | 110 | 165 | 150 | 172 | 134 | 86 | 95 | 86 | |
PAT PATCr | -10 | 253 | 119 | 216 | 335 | 295 | 424 | 1,792 | 395 | 238 | 269 | 270 |
Growth PAT Growth% | 93.5 | 2,680.5 | -52.9 | 81.5 | 55.0 | -12.1 | 43.9 | 322.5 | -78.0 | -39.7 | 12.8 | 29.1 |
NPM NPM% | -0.5 | 9.0 | 3.5 | 6.9 | 7.5 | 6.3 | 9.9 | 31.9 | 7.6 | 4.2 | 4.3 | 4.4 |
| -0.3 | 6.0 | 2.8 | 5.2 | 8.2 | 7.4 | 10.8 | 45.9 | 11.1 | 6.7 | 7.5 | 7.7 |
| 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 | 26 | 26 | 26 | 26 | 25 | 24 | 24 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 623 | 810 | 921 | 1,115 | 1,314 | 1,532 | 1,889 | 2,643 | 2,879 | 3,089 | 3,321 |
| 1,919 | 1,932 | 1,968 | 2,186 | 2,106 | 1,549 | 1,882 | 1,390 | 1,794 | 2,482 | 2,621 | |
| 447 | 340 | 118 | 479 | 601 | 515 | 503 | 400 | 423 | 600 | 557 | |
| 3,015 | 3,108 | 3,032 | 3,805 | 4,046 | 3,620 | 4,297 | 4,454 | 5,118 | 6,242 | 6,521 | |
| 1,776 | 2,093 | 1,988 | 2,576 | 2,650 | 2,213 | 2,558 | 2,742 | 3,089 | 3,622 | 3,919 | |
| 1,239 | 1,015 | 1,044 | 1,230 | 1,396 | 1,407 | 1,740 | 1,712 | 2,029 | 2,620 | 2,603 | |
| 3,015 | 3,108 | 3,032 | 3,805 | 4,046 | 3,620 | 4,297 | 4,454 | 5,118 | 6,242 | 6,521 |
| 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 | 26 | 26 | 26 | 26 | 25 | 24 | 24 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 623 | 810 | 921 | 1,115 | 1,314 | 1,532 | 1,889 | 2,643 | 2,879 | 3,089 | 3,321 |
| 1,919 | 1,932 | 1,968 | 2,186 | 2,106 | 1,549 | 1,882 | 1,390 | 1,794 | 2,482 | 2,621 | |
| 447 | 340 | 118 | 479 | 601 | 515 | 503 | 400 | 423 | 600 | 557 | |
| 3,015 | 3,108 | 3,032 | 3,805 | 4,046 | 3,620 | 4,297 | 4,454 | 5,118 | 6,242 | 6,521 | |
| 1,776 | 2,093 | 1,988 | 2,576 | 2,650 | 2,213 | 2,558 | 2,742 | 3,089 | 3,622 | 3,919 | |
| 1,239 | 1,015 | 1,044 | 1,230 | 1,396 | 1,407 | 1,740 | 1,712 | 2,029 | 2,620 | 2,603 | |
| 3,015 | 3,108 | 3,032 | 3,805 | 4,046 | 3,620 | 4,297 | 4,454 | 5,118 | 6,242 | 6,521 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -95 | 145 | 621 | -169 | 510 | 791 | -173 | 397 | 100 | -106 | 188 | |
| -27 | -39 | -41 | -215 | -107 | -108 | -257 | 1,414 | -359 | -323 | -163 | |
| 120 | -102 | -583 | 394 | -386 | -704 | 442 | -1,762 | 263 | 394 | -16 | |
Net Cash Flow Net Cash FlowCr | -2 | 4 | -3 | 11 | 17 | -21 | 12 | 49 | 4 | -35 | 9 |
Free Cash Flow Free Cash FlowCr | -135 | 104 | 569 | -407 | 394 | 704 | -465 | 162 | -255 | -404 | 6 |
CFO To PAT CFO To PAT% | 972.3 | 57.2 | 521.1 | -78.0 | 152.3 | 268.4 | -40.9 | 22.2 | 25.4 | -44.6 | 69.9 |
CFO To EBITDA CFO To EBITDA% | -76.3 | 27.7 | 225.0 | -54.6 | 94.0 | 141.7 | -27.3 | 64.5 | 16.0 | -22.3 | 34.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -95 | 145 | 621 | -169 | 510 | 791 | -173 | 397 | 100 | -106 | 188 | |
| -27 | -39 | -41 | -215 | -107 | -108 | -257 | 1,414 | -359 | -323 | -163 | |
| 120 | -102 | -583 | 394 | -386 | -704 | 442 | -1,762 | 263 | 394 | -16 | |
Net Cash Flow Net Cash FlowCr | -2 | 4 | -3 | 11 | 17 | -21 | 12 | 49 | 4 | -35 | 9 |
Free Cash Flow Free Cash FlowCr | -135 | 104 | 569 | -407 | 394 | 704 | -465 | 162 | -255 | -404 | 6 |
CFO To PAT CFO To PAT% | 972.3 | 57.2 | 521.1 | -78.0 | 152.3 | 268.4 | -40.9 | 22.2 | 25.4 | -44.6 | 69.9 |
CFO To EBITDA CFO To EBITDA% | -76.3 | 27.7 | 225.0 | -54.6 | 94.0 | 141.7 | -27.3 | 64.5 | 16.0 | -22.3 | 34.3 |
| 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 | 1,304 | 2,288 | 1,054 | 1,571 | 906 | 2,044 | 7,523 | 5,950 | 6,799 | 8,411 | 8,291 | 5,339 |
Price To Earnings Price To Earnings | 9.0 | 8.8 | 7.3 | 2.7 | 6.9 | 17.7 | 3.3 | 17.2 | 34.6 | 30.8 | 31.6 | |
Price To Sales Price To Sales | 0.7 | 0.8 | 0.3 | 0.5 | 0.2 | 0.4 | 1.8 | 1.1 | 1.3 | 1.5 | 1.3 | 0.9 |
Price To Book Price To Book | 2.2 | 2.7 | 1.1 | 1.4 | 0.7 | 1.3 | 3.9 | 2.2 | 2.3 | 2.7 | 2.5 | 1.6 |
EV To EBITDA EV To EBITDA | 22.9 | 7.3 | 7.8 | 10.2 | 4.2 | 5.4 | 14.3 | 11.0 | 13.0 | 21.7 | 19.0 | 14.5 |
GPM GPM% | 19.7 | 28.4 | 17.1 | 21.6 | 21.4 | 21.2 | 26.0 | 20.6 | 23.2 | 20.2 | 20.1 | 20.1 |
OPM OPM% | 6.5 | 18.5 | 8.2 | 9.8 | 12.2 | 11.9 | 14.8 | 11.0 | 12.0 | 8.4 | 8.7 | 8.2 |
NPM NPM% | -0.5 | 9.0 | 3.5 | 6.9 | 7.5 | 6.3 | 9.9 | 31.9 | 7.6 | 4.2 | 4.3 | 4.4 |
ROCE ROCE% | 4.8 | 18.2 | 12.3 | 12.2 | 19.3 | 20.1 | 18.0 | 56.2 | 13.5 | 8.0 | 8.4 | 8.4 |
ROE ROE% | -1.5 | 30.3 | 12.6 | 19.0 | 25.0 | 18.9 | 22.2 | 67.2 | 13.6 | 7.7 | 8.0 | 8.0 |
ROA ROA% | -0.3 | 8.1 | 3.9 | 5.7 | 8.3 | 8.1 | 9.9 | 40.2 | 7.7 | 3.8 | 4.1 | 4.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,304 | 2,288 | 1,054 | 1,571 | 906 | 2,044 | 7,523 | 5,950 | 6,799 | 8,411 | 8,291 | 5,339 |
Price To Earnings Price To Earnings | 9.0 | 8.8 | 7.3 | 2.7 | 6.9 | 17.7 | 3.3 | 17.2 | 34.6 | 30.8 | 31.6 | |
Price To Sales Price To Sales | 0.7 | 0.8 | 0.3 | 0.5 | 0.2 | 0.4 | 1.8 | 1.1 | 1.3 | 1.5 | 1.3 | 0.9 |
Price To Book Price To Book | 2.2 | 2.7 | 1.1 | 1.4 | 0.7 | 1.3 | 3.9 | 2.2 | 2.3 | 2.7 | 2.5 | 1.6 |
EV To EBITDA EV To EBITDA | 22.9 | 7.3 | 7.8 | 10.2 | 4.2 | 5.4 | 14.3 | 11.0 | 13.0 | 21.7 | 19.0 | 14.5 |
GPM GPM% | 19.7 | 28.4 | 17.1 | 21.6 | 21.4 | 21.2 | 26.0 | 20.6 | 23.2 | 20.2 | 20.1 | 20.1 |
OPM OPM% | 6.5 | 18.5 | 8.2 | 9.8 | 12.2 | 11.9 | 14.8 | 11.0 | 12.0 | 8.4 | 8.7 | 8.2 |
NPM NPM% | -0.5 | 9.0 | 3.5 | 6.9 | 7.5 | 6.3 | 9.9 | 31.9 | 7.6 | 4.2 | 4.3 | 4.4 |
ROCE ROCE% | 4.8 | 18.2 | 12.3 | 12.2 | 19.3 | 20.1 | 18.0 | 56.2 | 13.5 | 8.0 | 8.4 | 8.4 |
ROE ROE% | -1.5 | 30.3 | 12.6 | 19.0 | 25.0 | 18.9 | 22.2 | 67.2 | 13.6 | 7.7 | 8.0 | 8.0 |
ROA ROA% | -0.3 | 8.1 | 3.9 | 5.7 | 8.3 | 8.1 | 9.9 | 40.2 | 7.7 | 3.8 | 4.1 | 4.1 |
Documents — Triveni Engineering and Industries Ltd
Concall Transcript Summaries — Triveni Engineering and Industries Ltd