| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 296 | 242 | 657 | 257 | 335 | 241 | 405 | 276 | 296 | 177 | 102 | 138 | |
Growth YoY Revenue Growth YoY% | -13.8 | 44.2 | -7.8 | 13.0 | -0.5 | -38.4 | 7.7 | -11.7 | -26.3 | -74.9 | -50.1 | |
| 258 | 208 | 552 | 223 | 286 | 213 | 359 | 244 | 271 | 191 | 227 | 172 | |
| 38 | 34 | 105 | 34 | 49 | 28 | 46 | 32 | 24 | -13 | -125 | -34 | |
OPM OPM% | 12.9 | 14.0 | 16.0 | 13.1 | 14.5 | 11.4 | 11.3 | 11.6 | 8.2 | -7.4 | -123.3 | -24.7 |
| 2 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | -6 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 15 | 13 | 15 | 18 | 22 | 18 | 18 | 15 | 24 | 13 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 5 |
PBT PBTCr | 29 | 23 | 91 | 20 | 32 | 8 | 22 | 11 | 3 | -39 | -152 | -51 |
| 8 | 6 | 24 | 5 | 8 | 4 | 5 | 4 | 0 | -9 | -21 | -12 | |
| 21 | 17 | 67 | 15 | 24 | 4 | 16 | 7 | 4 | -30 | -131 | -39 | |
Growth YoY PAT Growth YoY% | -23.4 | 68.2 | -10.2 | 11.7 | -77.8 | -75.8 | -52.5 | -84.6 | -876.7 | -905.4 | -660.9 | |
NPM NPM% | 7.2 | 7.2 | 10.2 | 5.8 | 7.1 | 1.6 | 4.0 | 2.5 | 1.2 | -16.9 | -128.7 | -28.5 |
| 2.0 | 1.4 | 5.4 | 1.2 | 1.9 | 0.3 | 1.3 | 0.6 | 0.3 | -2.4 | -10.5 | -3.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 296 | 242 | 657 | 257 | 335 | 241 | 405 | 276 | 296 | 177 | 102 | 138 | |
Growth YoY Revenue Growth YoY% | -13.8 | 44.2 | -7.8 | 13.0 | -0.5 | -38.4 | 7.7 | -11.7 | -26.3 | -74.9 | -50.1 | |
| 258 | 208 | 552 | 223 | 286 | 213 | 359 | 244 | 271 | 191 | 227 | 172 | |
| 38 | 34 | 105 | 34 | 49 | 28 | 46 | 32 | 24 | -13 | -125 | -34 | |
OPM OPM% | 12.9 | 14.0 | 16.0 | 13.1 | 14.5 | 11.4 | 11.3 | 11.6 | 8.2 | -7.4 | -123.3 | -24.7 |
| 2 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | -6 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 15 | 13 | 15 | 18 | 22 | 18 | 18 | 15 | 24 | 13 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 5 |
PBT PBTCr | 29 | 23 | 91 | 20 | 32 | 8 | 22 | 11 | 3 | -39 | -152 | -51 |
| 8 | 6 | 24 | 5 | 8 | 4 | 5 | 4 | 0 | -9 | -21 | -12 | |
| 21 | 17 | 67 | 15 | 24 | 4 | 16 | 7 | 4 | -30 | -131 | -39 | |
Growth YoY PAT Growth YoY% | -23.4 | 68.2 | -10.2 | 11.7 | -77.8 | -75.8 | -52.5 | -84.6 | -876.7 | -905.4 | -660.9 | |
NPM NPM% | 7.2 | 7.2 | 10.2 | 5.8 | 7.1 | 1.6 | 4.0 | 2.5 | 1.2 | -16.9 | -128.7 | -28.5 |
| 2.0 | 1.4 | 5.4 | 1.2 | 1.9 | 0.3 | 1.3 | 0.6 | 0.3 | -2.4 | -10.5 | -3.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 367 | 409 | 486 | 786 | 1,168 | 1,474 | 1,237 | 851 | 713 |
Growth Revenue Growth% | 11.3 | 18.8 | 61.7 | 48.7 | 26.1 | -16.0 | -31.2 | -43.3 | |
| 333 | 370 | 440 | 699 | 1,012 | 1,264 | 1,082 | 933 | 861 | |
| 35 | 39 | 45 | 87 | 157 | 210 | 155 | -82 | -148 | |
OPM OPM% | 9.4 | 9.6 | 9.3 | 11.1 | 13.4 | 14.2 | 12.6 | -9.6 | -20.8 |
| 3 | 2 | 2 | 2 | 3 | 9 | 9 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 18 | 17 | 18 | 24 | 30 | 43 | 68 | 74 | 69 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 7 | 11 | 16 | 22 | 22 |
PBT PBTCr | 17 | 21 | 26 | 60 | 122 | 165 | 81 | -177 | -239 |
| 4 | 5 | 7 | 16 | 32 | 42 | 22 | -27 | -43 | |
PAT PATCr | 12 | 15 | 19 | 45 | 91 | 122 | 59 | -150 | -196 |
Growth PAT Growth% | 25.7 | 23.5 | 136.3 | 102.1 | 34.8 | -52.0 | -356.2 | -486.4 | |
NPM NPM% | 3.3 | 3.8 | 3.9 | 5.7 | 7.8 | 8.3 | 4.7 | -17.6 | -27.6 |
| 4.4 | 5.5 | 2.3 | 5.3 | 10.4 | 10.9 | 4.7 | -12.0 | -15.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 367 | 409 | 486 | 786 | 1,168 | 1,474 | 1,237 | 851 | 713 |
Growth Revenue Growth% | 11.3 | 18.8 | 61.7 | 48.7 | 26.1 | -16.0 | -31.2 | -43.3 | |
| 333 | 370 | 440 | 699 | 1,012 | 1,264 | 1,082 | 933 | 861 | |
| 35 | 39 | 45 | 87 | 157 | 210 | 155 | -82 | -148 | |
OPM OPM% | 9.4 | 9.6 | 9.3 | 11.1 | 13.4 | 14.2 | 12.6 | -9.6 | -20.8 |
| 3 | 2 | 2 | 2 | 3 | 9 | 9 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 18 | 17 | 18 | 24 | 30 | 43 | 68 | 74 | 69 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 7 | 11 | 16 | 22 | 22 |
PBT PBTCr | 17 | 21 | 26 | 60 | 122 | 165 | 81 | -177 | -239 |
| 4 | 5 | 7 | 16 | 32 | 42 | 22 | -27 | -43 | |
PAT PATCr | 12 | 15 | 19 | 45 | 91 | 122 | 59 | -150 | -196 |
Growth PAT Growth% | 25.7 | 23.5 | 136.3 | 102.1 | 34.8 | -52.0 | -356.2 | -486.4 | |
NPM NPM% | 3.3 | 3.8 | 3.9 | 5.7 | 7.8 | 8.3 | 4.7 | -17.6 | -27.6 |
| 4.4 | 5.5 | 2.3 | 5.3 | 10.4 | 10.9 | 4.7 | -12.0 | -15.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 28 | 28 | 28 | 93 | 125 | 125 | 125 |
Reserves ReservesCr | 55 | 70 | 85 | 131 | 221 | 596 | 655 | 505 |
| 124 | 144 | 196 | 294 | 447 | 791 | 1,147 | 1,182 | |
| 33 | 38 | 22 | 45 | 64 | 30 | 83 | 68 | |
| 240 | 280 | 331 | 498 | 825 | 1,542 | 2,010 | 1,880 | |
| 169 | 209 | 268 | 411 | 673 | 1,343 | 1,737 | 1,586 | |
| 71 | 72 | 63 | 87 | 152 | 199 | 273 | 294 | |
| 240 | 280 | 331 | 498 | 825 | 1,542 | 2,010 | 1,880 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 28 | 28 | 28 | 93 | 125 | 125 | 125 |
Reserves ReservesCr | 55 | 70 | 85 | 131 | 221 | 596 | 655 | 505 |
| 124 | 144 | 196 | 294 | 447 | 791 | 1,147 | 1,182 | |
| 33 | 38 | 22 | 45 | 64 | 30 | 83 | 68 | |
| 240 | 280 | 331 | 498 | 825 | 1,542 | 2,010 | 1,880 | |
| 169 | 209 | 268 | 411 | 673 | 1,343 | 1,737 | 1,586 | |
| 71 | 72 | 63 | 87 | 152 | 199 | 273 | 294 | |
| 240 | 280 | 331 | 498 | 825 | 1,542 | 2,010 | 1,880 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 38 | 35 | -3 | -8 | -316 | -207 | 142 | |
| -9 | -5 | -30 | -98 | -32 | -85 | -15 | |
| -25 | -29 | 42 | 108 | 387 | 244 | -132 | |
Net Cash Flow Net Cash FlowCr | 3 | 1 | 9 | 2 | 38 | -48 | -5 |
Free Cash Flow Free Cash FlowCr | 32 | 31 | -31 | -74 | -368 | -280 | 119 |
CFO To PAT CFO To PAT% | 246.6 | 183.5 | -7.4 | -9.3 | -258.8 | -353.1 | -94.4 |
CFO To EBITDA CFO To EBITDA% | 96.5 | 76.8 | -3.8 | -5.4 | -150.7 | -133.1 | -172.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 38 | 35 | -3 | -8 | -316 | -207 | 142 | |
| -9 | -5 | -30 | -98 | -32 | -85 | -15 | |
| -25 | -29 | 42 | 108 | 387 | 244 | -132 | |
Net Cash Flow Net Cash FlowCr | 3 | 1 | 9 | 2 | 38 | -48 | -5 |
Free Cash Flow Free Cash FlowCr | 32 | 31 | -31 | -74 | -368 | -280 | 119 |
CFO To PAT CFO To PAT% | 246.6 | 183.5 | -7.4 | -9.3 | -258.8 | -353.1 | -94.4 |
CFO To EBITDA CFO To EBITDA% | 96.5 | 76.8 | -3.8 | -5.4 | -150.7 | -133.1 | -172.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,868 | 2,028 | 372 | 414 | |||||
Price To Earnings Price To Earnings | 15.3 | 34.6 | -2.5 | ||||||
Price To Sales Price To Sales | 1.3 | 1.6 | 0.4 | 0.6 | |||||
Price To Book Price To Book | 2.6 | 2.6 | 0.6 | 0.7 | |||||
EV To EBITDA EV To EBITDA | 10.3 | 17.2 | -11.8 | -6.9 | |||||
GPM GPM% | 13.9 | 13.7 | 13.1 | 14.2 | 16.6 | 18.5 | 20.9 | 8.2 | 8.2 |
OPM OPM% | 9.4 | 9.6 | 9.3 | 11.1 | 13.4 | 14.2 | 12.6 | -9.6 | -20.8 |
NPM NPM% | 3.3 | 3.8 | 3.9 | 5.7 | 7.8 | 8.3 | 4.7 | -17.6 | -27.6 |
ROCE ROCE% | 16.6 | 16.9 | 19.3 | 25.2 | 27.0 | 18.6 | 10.0 | -8.1 | -8.1 |
ROE ROE% | 14.8 | 15.7 | 16.7 | 28.3 | 28.8 | 16.9 | 7.5 | -23.8 | -23.8 |
ROA ROA% | 5.1 | 5.5 | 5.7 | 9.0 | 11.0 | 7.9 | 2.9 | -8.0 | -8.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,868 | 2,028 | 372 | 414 | |||||
Price To Earnings Price To Earnings | 15.3 | 34.6 | -2.5 | ||||||
Price To Sales Price To Sales | 1.3 | 1.6 | 0.4 | 0.6 | |||||
Price To Book Price To Book | 2.6 | 2.6 | 0.6 | 0.7 | |||||
EV To EBITDA EV To EBITDA | 10.3 | 17.2 | -11.8 | -6.9 | |||||
GPM GPM% | 13.9 | 13.7 | 13.1 | 14.2 | 16.6 | 18.5 | 20.9 | 8.2 | 8.2 |
OPM OPM% | 9.4 | 9.6 | 9.3 | 11.1 | 13.4 | 14.2 | 12.6 | -9.6 | -20.8 |
NPM NPM% | 3.3 | 3.8 | 3.9 | 5.7 | 7.8 | 8.3 | 4.7 | -17.6 | -27.6 |
ROCE ROCE% | 16.6 | 16.9 | 19.3 | 25.2 | 27.0 | 18.6 | 10.0 | -8.1 | -8.1 |
ROE ROE% | 14.8 | 15.7 | 16.7 | 28.3 | 28.8 | 16.9 | 7.5 | -23.8 | -23.8 |
ROA ROA% | 5.1 | 5.5 | 5.7 | 9.0 | 11.0 | 7.9 | 2.9 | -8.0 | -8.0 |
Documents — Vishnu Prakash R Punglia Ltd
Concall Transcript Summaries — Vishnu Prakash R Punglia Ltd