Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.
Financials of Ujaas Energy
Quarter-by-quarter operating performance
| Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 8.63 | 7.18 | 6.86 | 5.84 | 6.84 | 6.29 | 4.70 | 8.17 | 7.77 | 2.65 | 4.86 | 3.49 | 5.64 |
| Expenses + | 5.97 | 7.51 | 7.71 | 6.57 | 4.97 | 5.75 | 4.86 | 4.76 | 7.15 | 5.89 | 4.33 | 4.15 | 6.19 |
| Operating Profit | 2.66 | -0.33 | -0.85 | -0.73 | 1.87 | 0.54 | -0.16 | 3.41 | 0.62 | -3.24 | 0.53 | -0.66 | -0.55 |
| OPM % | 30.82% | -4.60% | -12.39% | -12.50% | 27.34% | 8.59% | -3.40% | 41.74% | 7.98% | -122.26% | 10.91% | -18.91% | -9.75% |
| Other Income + | 0.28 | 0.30 | 0.31 | 19.66 | -3.77 | 4.43 | 1.60 | 3.71 | -2.32 | 6.56 | 0.55 | 1.00 | 1.27 |
| Interest | 3.98 | 4.53 | 4.62 | 1.30 | 0.02 | 0.02 | 0.11 | 0.10 | 0.07 | 0.05 | 0.00 | 0.02 | 0.08 |
| Depreciation | 1.76 | 1.79 | 1.80 | 1.80 | 2.14 | 0.12 | 0.13 | 0.13 | 0.12 | 0.10 | 0.14 | 0.12 | 0.12 |
| Profit before tax | -2.80 | -6.35 | -6.96 | 15.83 | -4.06 | 4.83 | 1.20 | 6.89 | -1.89 | 3.17 | 0.94 | 0.20 | 0.52 |
| Tax % | 3.21% | -7.56% | -6.75% | -187.18% | 2.22% | 21.12% | 34.17% | 42.96% | -115.87% | 21.45% | 89.36% | 20.00% | 17.31% |
| Net Profit + | -2.90 | -5.86 | -6.50 | 45.45 | -4.14 | 3.82 | 0.80 | 3.93 | 0.30 | 2.49 | 0.10 | 0.16 | 0.42 |
| EPS in Rs | -0.02 | -0.05 | -0.05 | 0.69 | -0.06 | 0.06 | 0.01 | 0.07 | 0.01 | 0.07 | 0.00 | 0.01 | 0.03 |
Financials of Ujaas Energy
Annual income statement trend
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 111.10 | 277.12 | 486.35 | 334.17 | 156.00 | 50.88 | 35.09 | 44.67 | 30.16 | 26.73 | 26.94 | 16.64 |
| Expenses + | 67.91 | 213.13 | 414.86 | 293.42 | 135.53 | 59.14 | 55.27 | 46.86 | 27.39 | 26.79 | 22.52 | 20.56 |
| Operating Profit | 43.19 | 63.99 | 71.49 | 40.75 | 20.47 | -8.26 | -20.18 | -2.19 | 2.77 | -0.06 | 4.42 | -3.92 |
| OPM % | 38.87% | 23.09% | 14.70% | 12.19% | 13.12% | -16.23% | -57.51% | -4.90% | 9.18% | -0.22% | 16.41% | -23.56% |
| Other Income + | 2.17 | 2.35 | 4.33 | 3.27 | 5.77 | 3.66 | 1.84 | -86.41 | 1.11 | 16.52 | 7.42 | 9.38 |
| Interest | 18.88 | 16.95 | 19.63 | 17.29 | 16.78 | 13.89 | 16.32 | 13.90 | 16.28 | 10.47 | 0.31 | 0.15 |
| Depreciation | 8.08 | 7.99 | 8.17 | 8.22 | 8.28 | 7.91 | 7.54 | 7.40 | 7.20 | 7.53 | 0.50 | 0.48 |
| Profit before tax | 18.40 | 41.40 | 48.02 | 18.51 | 1.18 | -26.40 | -42.20 | -109.90 | -19.60 | -1.54 | 11.03 | 4.83 |
| Tax % | 36.20% | 49.57% | 25.18% | 8.10% | -461.02% | -49.43% | -27.89% | -0.17% | -7.86% | -1,980.52% | 19.76% | 34.58% |
| Net Profit + | 11.74 | 20.89 | 35.93 | 17.01 | 6.61 | -13.35 | -30.43 | -109.70 | -18.06 | 28.96 | 8.85 | 3.16 |
| EPS in Rs | 0.09 | 0.17 | 0.29 | 0.14 | 0.05 | -0.11 | -0.24 | -0.87 | -0.14 | 0.44 | 0.16 | 0.24 |
| Dividend Payout % | 8.52% | 7.18% | 2.78% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Financials of Ujaas Energy
Capital structure and asset base
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.03 | 20.03 | 20.03 | 10.53 | 10.66 | 13.34 |
| Reserves | 153.29 | 172.37 | 178.70 | 195.17 | 201.59 | 188.13 | 157.63 | 47.96 | 29.69 | 78.61 | 74.82 | 75.33 |
| Borrowings + | 109.93 | 103.62 | 117.00 | 138.35 | 140.91 | 95.66 | 111.38 | 105.09 | 105.81 | 18.51 | 24.00 | 24.00 |
| Other Liabilities + | 80.16 | 195.77 | 212.94 | 197.27 | 70.95 | 44.23 | 26.89 | 133.93 | 147.45 | 2.95 | 3.23 | 4.43 |
| Total Liabilities | 363.38 | 491.76 | 528.64 | 550.79 | 433.45 | 348.02 | 315.93 | 307.01 | 302.98 | 110.60 | 112.71 | 117.10 |
| Fixed Assets + | 183.00 | 176.11 | 180.17 | 173.85 | 165.01 | 156.21 | 148.62 | 141.23 | 134.07 | 29.45 | 29.70 | 29.24 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 2.14 | 26.28 | 28.60 | 2.90 | 2.54 | 0.00 | 0.00 | 0.00 | 0.00 | 11.26 | 12.54 | 13.56 |
| Other Assets + | 178.24 | 289.37 | 319.87 | 374.04 | 265.90 | 191.81 | 167.31 | 165.78 | 168.91 | 69.89 | 70.47 | 74.30 |
| Total Assets | 363.38 | 491.76 | 528.64 | 550.79 | 433.45 | 348.02 | 315.93 | 307.01 | 302.98 | 110.60 | 112.71 | 117.10 |
Financials of Ujaas Energy
Operating, investing and financing cash movement
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity + | -6.71 | 103.69 | -16.33 | -34.21 | -17.25 | 42.99 | 0.93 | 7.20 | -0.47 | 121.70 | 2.78 | 4.38 |
| Cash from Investing Activity + | 34.72 | -76.68 | 21.96 | 21.72 | 25.01 | 14.68 | -1.33 | -0.92 | -3.68 | -0.81 | -9.32 | -4.02 |
| Cash from Financing Activity + | -43.52 | -24.80 | -4.85 | 3.07 | -14.02 | -55.29 | -1.11 | -0.84 | -0.68 | -121.28 | 5.19 | -0.15 |
| Net Cash Flow | -15.51 | 2.21 | 0.78 | -9.42 | -6.27 | 2.39 | -1.51 | 5.43 | -4.83 | -0.40 | -1.35 | 0.20 |
| Free Cash Flow | -7.12 | 102.61 | -18.46 | -36.10 | -16.61 | 43.34 | 0.93 | 7.20 | -0.52 | 121.69 | 2.05 | 4.68 |
| CFO/OP | 24% | 172% | -8% | -56% | -82% | -538% | 13% | -321% | -27% | -202,883% | 65% | -113% |
Financials of Ujaas Energy
Working capital efficiency and return ratios
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 270.68 | 154.43 | 142.60 | 201.42 | 360.46 | 715.51 | 929.92 | 643.31 | 1,025.78 | 364.73 | 323.81 | 486.74 |
| Inventory Days | 473.89 | 153.97 | 43.62 | 140.71 | 175.31 | 683.66 | 419.84 | 560.30 | 869.01 | |||
| Days Payable | 255.89 | 234.96 | 127.38 | 183.44 | 74.34 | 121.93 | 57.66 | 66.82 | 62.02 | |||
| Cash Conversion Cycle | 488.68 | 73.44 | 58.84 | 158.69 | 461.44 | 1,277.23 | 1,292.11 | 1,136.79 | 1,025.78 | 364.73 | 323.81 | 1,293.73 |
| Working Capital Days | 356.23 | 74.50 | 47.63 | 108.66 | 298.95 | 793.13 | 223.85 | -724.28 | -1,223.16 | 268.73 | 333.43 | 927.20 |
| ROCE % | 12.90% | 20.00% | 21.79% | 10.56% | 4.97% | -3.77% | -8.73% | -3.47% | -2.01% | 14.04% | 9.98% | 4.48% |
Operational revenue for Q1 FY27 increased by ~29% year-on-year to INR1,087 crores, reflecting strong performance. Key concall takeaways from IndiGrid…
2,250 crores (2.16 GW), providing substantial revenue visibility. Key concall takeaways from K.P. Energy Ltd's Q1 FY27 earnings call — and how it ranks against…
Smart meter installations have crossed 92 lakh meters, with plans to complete balance meters (~1 crore total) in the next 12 months, ensuring strong revenue…
Zambian operations contribute positively with EBITDA margins around 45-50%, though impacted by less reversal of ECL credit (Page 10). Key concall takeaways…