| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 170 | 294 | 1,302 | 524 | 512 | 501 | 701 | 830 | 1,002 | 1,016 | 1,055 | 1,053 | |
Growth YoY Revenue Growth YoY% | 78.0 | 689.5 | 122.7 | 201.2 | 70.4 | -46.1 | 58.5 | 95.7 | 102.6 | 50.6 | 26.9 | |
| 47 | 88 | 959 | 149 | 118 | 132 | 245 | 187 | 250 | 369 | 298 | 197 | |
| 123 | 207 | 343 | 374 | 393 | 369 | 456 | 644 | 752 | 647 | 757 | 856 | |
OPM OPM% | 72.3 | 70.2 | 26.4 | 71.5 | 76.9 | 73.7 | 65.1 | 77.5 | 75.1 | 63.7 | 71.7 | 81.3 |
| 1 | 1 | -359 | 14 | 12 | 26 | 20 | 17 | -15 | -5 | 70 | 11 | |
Interest Expense Interest ExpenseCr | 44 | 77 | 142 | 107 | 82 | 92 | 104 | 223 | 272 | 223 | 213 | 229 |
Depreciation DepreciationCr | 34 | 67 | 149 | 155 | 150 | 158 | 196 | 292 | 293 | 294 | 317 | 278 |
PBT PBTCr | 45 | 63 | -307 | 126 | 173 | 145 | 176 | 146 | 172 | 125 | 297 | 361 |
| 1 | 23 | -4 | 27 | 17 | 29 | 3 | 16 | -17 | 13 | 67 | 18 | |
| 44 | 41 | -303 | 99 | 155 | 117 | 173 | 130 | 188 | 111 | 230 | 342 | |
Growth YoY PAT Growth YoY% | -17.9 | -1,563.8 | 72.0 | 253.3 | 187.7 | 157.1 | 30.4 | 21.1 | -4.5 | 33.0 | 164.0 | |
NPM NPM% | 25.9 | 13.8 | -23.3 | 19.0 | 30.4 | 23.3 | 24.7 | 15.6 | 18.8 | 11.0 | 21.8 | 32.5 |
| 1.1 | 0.9 | 1.0 | 1.1 | 1.7 | 1.2 | 1.1 | 0.7 | 1.4 | 0.7 | 1.5 | 2.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 170 | 294 | 1,302 | 524 | 512 | 501 | 701 | 830 | 1,002 | 1,016 | 1,055 | 1,053 | |
Growth YoY Revenue Growth YoY% | 78.0 | 689.5 | 122.7 | 201.2 | 70.4 | -46.1 | 58.5 | 95.7 | 102.6 | 50.6 | 26.9 | |
| 47 | 88 | 959 | 149 | 118 | 132 | 245 | 187 | 250 | 369 | 298 | 197 | |
| 123 | 207 | 343 | 374 | 393 | 369 | 456 | 644 | 752 | 647 | 757 | 856 | |
OPM OPM% | 72.3 | 70.2 | 26.4 | 71.5 | 76.9 | 73.7 | 65.1 | 77.5 | 75.1 | 63.7 | 71.7 | 81.3 |
| 1 | 1 | -359 | 14 | 12 | 26 | 20 | 17 | -15 | -5 | 70 | 11 | |
Interest Expense Interest ExpenseCr | 44 | 77 | 142 | 107 | 82 | 92 | 104 | 223 | 272 | 223 | 213 | 229 |
Depreciation DepreciationCr | 34 | 67 | 149 | 155 | 150 | 158 | 196 | 292 | 293 | 294 | 317 | 278 |
PBT PBTCr | 45 | 63 | -307 | 126 | 173 | 145 | 176 | 146 | 172 | 125 | 297 | 361 |
| 1 | 23 | -4 | 27 | 17 | 29 | 3 | 16 | -17 | 13 | 67 | 18 | |
| 44 | 41 | -303 | 99 | 155 | 117 | 173 | 130 | 188 | 111 | 230 | 342 | |
Growth YoY PAT Growth YoY% | -17.9 | -1,563.8 | 72.0 | 253.3 | 187.7 | 157.1 | 30.4 | 21.1 | -4.5 | 33.0 | 164.0 | |
NPM NPM% | 25.9 | 13.8 | -23.3 | 19.0 | 30.4 | 23.3 | 24.7 | 15.6 | 18.8 | 11.0 | 21.8 | 32.5 |
| 1.1 | 0.9 | 1.0 | 1.1 | 1.7 | 1.2 | 1.1 | 0.7 | 1.4 | 0.7 | 1.5 | 2.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 190 | 627 | 2,035 | 2,127 | 3,819 | 4,126 |
Growth Revenue Growth% | 229.6 | 224.3 | 4.5 | 79.5 | 62.2 | |
| 42 | 211 | 1,184 | 634 | 1,041 | 1,114 | |
| 148 | 416 | 851 | 1,494 | 2,778 | 3,012 | |
OPM OPM% | 77.9 | 66.4 | 41.8 | 70.2 | 72.7 | 73.0 |
| 8 | 16 | -332 | 172 | 89 | 62 | |
Interest Expense Interest ExpenseCr | 78 | 219 | 324 | 385 | 932 | 938 |
Depreciation DepreciationCr | 29 | 117 | 322 | 661 | 1,196 | 1,182 |
PBT PBTCr | 49 | 96 | -127 | 620 | 739 | 954 |
| 4 | 62 | 26 | 75 | 80 | 82 | |
PAT PATCr | 45 | 34 | -153 | 545 | 660 | 872 |
Growth PAT Growth% | -23.7 | -547.5 | 456.0 | 21.1 | 51.7 | |
NPM NPM% | 23.6 | 5.5 | -7.5 | 25.6 | 17.3 | 21.1 |
| 0.0 | 0.8 | -3.2 | 5.0 | 4.2 | 5.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 190 | 627 | 2,035 | 2,127 | 3,819 | 4,126 |
Growth Revenue Growth% | 229.6 | 224.3 | 4.5 | 79.5 | 62.2 | |
| 42 | 211 | 1,184 | 634 | 1,041 | 1,114 | |
| 148 | 416 | 851 | 1,494 | 2,778 | 3,012 | |
OPM OPM% | 77.9 | 66.4 | 41.8 | 70.2 | 72.7 | 73.0 |
| 8 | 16 | -332 | 172 | 89 | 62 | |
Interest Expense Interest ExpenseCr | 78 | 219 | 324 | 385 | 932 | 938 |
Depreciation DepreciationCr | 29 | 117 | 322 | 661 | 1,196 | 1,182 |
PBT PBTCr | 49 | 96 | -127 | 620 | 739 | 954 |
| 4 | 62 | 26 | 75 | 80 | 82 | |
PAT PATCr | 45 | 34 | -153 | 545 | 660 | 872 |
Growth PAT Growth% | -23.7 | -547.5 | 456.0 | 21.1 | 51.7 | |
NPM NPM% | 23.6 | 5.5 | -7.5 | 25.6 | 17.3 | 21.1 |
| 0.0 | 0.8 | -3.2 | 5.0 | 4.2 | 5.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 4,155 | 6,859 | 12,861 | 12,861 |
Reserves ReservesCr | 39 | -3,717 | -4,262 | -4,416 | -4,783 |
| 329 | 131 | 1,293 | 1,273 | 2,350 | |
| 2,371 | 1,763 | 4,603 | 5,109 | 10,927 | |
| 2,739 | 2,332 | 9,056 | 14,332 | 20,049 | |
| 554 | 323 | 2,250 | 1,308 | 3,463 | |
| 2,186 | 2,009 | 6,806 | 13,023 | 16,586 | |
| 2,739 | 2,332 | 9,056 | 14,332 | 20,049 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 4,155 | 6,859 | 12,861 | 12,861 |
Reserves ReservesCr | 39 | -3,717 | -4,262 | -4,416 | -4,783 |
| 329 | 131 | 1,293 | 1,273 | 2,350 | |
| 2,371 | 1,763 | 4,603 | 5,109 | 10,927 | |
| 2,739 | 2,332 | 9,056 | 14,332 | 20,049 | |
| 554 | 323 | 2,250 | 1,308 | 3,463 | |
| 2,186 | 2,009 | 6,806 | 13,023 | 16,586 | |
| 2,739 | 2,332 | 9,056 | 14,332 | 20,049 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 170 | 503 | 1,247 | 1,237 | 3,302 | |
| -99 | -119 | -3,632 | -5,425 | -362 | |
| -86 | -386 | 2,364 | 4,471 | -2,707 | |
Net Cash Flow Net Cash FlowCr | -15 | -2 | -21 | 283 | 233 |
Free Cash Flow Free Cash FlowCr | 165 | 503 | 1,231 | -5,525 | 3,265 |
CFO To PAT CFO To PAT% | 378.6 | 1,470.2 | -815.1 | 227.1 | 500.4 |
CFO To EBITDA CFO To EBITDA% | 114.4 | 120.8 | 146.6 | 82.8 | 118.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 170 | 503 | 1,247 | 1,237 | 3,302 | |
| -99 | -119 | -3,632 | -5,425 | -362 | |
| -86 | -386 | 2,364 | 4,471 | -2,707 | |
Net Cash Flow Net Cash FlowCr | -15 | -2 | -21 | 283 | 233 |
Free Cash Flow Free Cash FlowCr | 165 | 503 | 1,231 | -5,525 | 3,265 |
CFO To PAT CFO To PAT% | 378.6 | 1,470.2 | -815.1 | 227.1 | 500.4 |
CFO To EBITDA CFO To EBITDA% | 114.4 | 120.8 | 146.6 | 82.8 | 118.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,096 | 17,199 | ||||
Price To Earnings Price To Earnings | 20.7 | |||||
Price To Sales Price To Sales | 4.2 | 4.2 | ||||
Price To Book Price To Book | 1.7 | |||||
EV To EBITDA EV To EBITDA | 9.5 | 9.2 | ||||
GPM GPM% | 97.5 | 94.2 | 61.1 | 96.1 | 96.4 | 96.4 |
OPM OPM% | 77.9 | 66.4 | 41.8 | 70.2 | 72.7 | 73.0 |
NPM NPM% | 23.6 | 5.5 | -7.5 | 25.6 | 17.3 | 21.1 |
ROCE ROCE% | 5.4 | 16.5 | 2.9 | 7.5 | 8.5 | 8.5 |
ROE ROE% | 115.3 | 7.8 | -5.9 | 6.5 | 8.2 | 8.2 |
ROA ROA% | 1.6 | 1.5 | -1.7 | 3.8 | 3.3 | 3.3 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,096 | 17,199 | ||||
Price To Earnings Price To Earnings | 20.7 | |||||
Price To Sales Price To Sales | 4.2 | 4.2 | ||||
Price To Book Price To Book | 1.7 | |||||
EV To EBITDA EV To EBITDA | 9.5 | 9.2 | ||||
GPM GPM% | 97.5 | 94.2 | 61.1 | 96.1 | 96.4 | 96.4 |
OPM OPM% | 77.9 | 66.4 | 41.8 | 70.2 | 72.7 | 73.0 |
NPM NPM% | 23.6 | 5.5 | -7.5 | 25.6 | 17.3 | 21.1 |
ROCE ROCE% | 5.4 | 16.5 | 2.9 | 7.5 | 8.5 | 8.5 |
ROE ROE% | 115.3 | 7.8 | -5.9 | 6.5 | 8.2 | 8.2 |
ROA ROA% | 1.6 | 1.5 | -1.7 | 3.8 | 3.3 | 3.3 |
Documents — Vertis Infrastructure Trust
Concall Transcript Summaries — Vertis Infrastructure Trust