| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 42 | 50 | 39 | 39 | 38 | 46 | 39 | 44 | 40 | 41 | 43 | |
Growth YoY Revenue Growth YoY% | 13.3 | 1.1 | 1.2 | 7.5 | 0.6 | -7.8 | -7.5 | -0.8 | 11.1 | 5.3 | -10.4 | 10.7 |
| 36 | 37 | 46 | 36 | 36 | 35 | 43 | 36 | 40 | 37 | 39 | 40 | |
| 3 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | |
OPM OPM% | 8.3 | 11.9 | 8.6 | 8.9 | 9.0 | 9.5 | 7.7 | 8.1 | 7.7 | 7.9 | 6.0 | 6.7 |
| 1 | 0 | 0 | 1 | 1 | 0 | 2 | 2 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | 1 | 2 | 1 | 1 | 1 | 0 | 2 | 2 | 0 | 0 | 0 | 0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -4 | 1 | |
| 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 3 | -1 | |
Growth YoY PAT Growth YoY% | -66.0 | -30.5 | 226.1 | -5.1 | 109.1 | -75.0 | -108.0 | 29.0 | 14.5 | -151.7 | 5,085.7 | -147.5 |
NPM NPM% | 0.8 | 2.8 | 1.7 | 2.4 | 1.8 | 0.8 | -0.1 | 3.1 | 1.8 | -0.4 | 8.4 | -1.3 |
| 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | 0.0 | 0.6 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 42 | 50 | 39 | 39 | 38 | 46 | 39 | 44 | 40 | 41 | 43 | |
Growth YoY Revenue Growth YoY% | 13.3 | 1.1 | 1.2 | 7.5 | 0.6 | -7.8 | -7.5 | -0.8 | 11.1 | 5.3 | -10.4 | 10.7 |
| 36 | 37 | 46 | 36 | 36 | 35 | 43 | 36 | 40 | 37 | 39 | 40 | |
| 3 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | |
OPM OPM% | 8.3 | 11.9 | 8.6 | 8.9 | 9.0 | 9.5 | 7.7 | 8.1 | 7.7 | 7.9 | 6.0 | 6.7 |
| 1 | 0 | 0 | 1 | 1 | 0 | 2 | 2 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | 1 | 2 | 1 | 1 | 1 | 0 | 2 | 2 | 0 | 0 | 0 | 0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -4 | 1 | |
| 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 3 | -1 | |
Growth YoY PAT Growth YoY% | -66.0 | -30.5 | 226.1 | -5.1 | 109.1 | -75.0 | -108.0 | 29.0 | 14.5 | -151.7 | 5,085.7 | -147.5 |
NPM NPM% | 0.8 | 2.8 | 1.7 | 2.4 | 1.8 | 0.8 | -0.1 | 3.1 | 1.8 | -0.4 | 8.4 | -1.3 |
| 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | 0.0 | 0.6 | -0.1 |
| Financial Year | Mar 2011 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 25 | 6 | 8 | 7 | 15 | 71 | 112 | 157 | 167 | 163 | 164 | 169 |
Growth Revenue Growth% | 32.4 | -12.8 | 120.8 | 374.9 | 57.7 | 40.3 | 6.7 | -2.4 | 0.8 | 3.5 | ||
| 23 | 10 | 12 | 10 | 19 | 68 | 99 | 139 | 150 | 149 | 152 | 157 | |
| 2 | -4 | -4 | -3 | -4 | 3 | 13 | 18 | 17 | 14 | 12 | 12 | |
OPM OPM% | 7.4 | -68.6 | -56.7 | -51.1 | -27.2 | 4.2 | 11.3 | 11.3 | 10.2 | 8.7 | 7.4 | 7.1 |
| 1 | 3 | 12 | 10 | 1 | 6 | 6 | 5 | 2 | 4 | 3 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 0 | 1 | 4 | 7 | 7 | 7 | 8 | 7 | 7 |
Depreciation DepreciationCr | 5 | 2 | 2 | 2 | 1 | 6 | 7 | 7 | 7 | 6 | 7 | 6 |
PBT PBTCr | -4 | -4 | 4 | 5 | -6 | -2 | 5 | 8 | 4 | 4 | 2 | 0 |
| 0 | 0 | 0 | 0 | 0 | -1 | -1 | 5 | 1 | 2 | -4 | -3 | |
PAT PATCr | -4 | -4 | 4 | 5 | -6 | -1 | 6 | 3 | 3 | 2 | 5 | 4 |
Growth PAT Growth% | 206.2 | 12.5 | -216.5 | 85.4 | 832.0 | -51.8 | 15.8 | -44.1 | 190.1 | 68.7 | ||
NPM NPM% | -15.5 | -67.7 | 54.3 | 70.0 | -37.0 | -1.1 | 5.3 | 1.8 | 2.0 | 1.1 | 3.2 | 2.1 |
| 0.0 | -3.5 | 0.9 | 0.8 | -1.0 | -0.1 | 1.3 | 0.5 | 0.1 | 0.3 | 0.9 | 0.6 |
| Financial Year | Mar 2011 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 25 | 6 | 8 | 7 | 15 | 71 | 112 | 157 | 167 | 163 | 164 | 169 |
Growth Revenue Growth% | 32.4 | -12.8 | 120.8 | 374.9 | 57.7 | 40.3 | 6.7 | -2.4 | 0.8 | 3.5 | ||
| 23 | 10 | 12 | 10 | 19 | 68 | 99 | 139 | 150 | 149 | 152 | 157 | |
| 2 | -4 | -4 | -3 | -4 | 3 | 13 | 18 | 17 | 14 | 12 | 12 | |
OPM OPM% | 7.4 | -68.6 | -56.7 | -51.1 | -27.2 | 4.2 | 11.3 | 11.3 | 10.2 | 8.7 | 7.4 | 7.1 |
| 1 | 3 | 12 | 10 | 1 | 6 | 6 | 5 | 2 | 4 | 3 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 0 | 1 | 4 | 7 | 7 | 7 | 8 | 7 | 7 |
Depreciation DepreciationCr | 5 | 2 | 2 | 2 | 1 | 6 | 7 | 7 | 7 | 6 | 7 | 6 |
PBT PBTCr | -4 | -4 | 4 | 5 | -6 | -2 | 5 | 8 | 4 | 4 | 2 | 0 |
| 0 | 0 | 0 | 0 | 0 | -1 | -1 | 5 | 1 | 2 | -4 | -3 | |
PAT PATCr | -4 | -4 | 4 | 5 | -6 | -1 | 6 | 3 | 3 | 2 | 5 | 4 |
Growth PAT Growth% | 206.2 | 12.5 | -216.5 | 85.4 | 832.0 | -51.8 | 15.8 | -44.1 | 190.1 | 68.7 | ||
NPM NPM% | -15.5 | -67.7 | 54.3 | 70.0 | -37.0 | -1.1 | 5.3 | 1.8 | 2.0 | 1.1 | 3.2 | 2.1 |
| 0.0 | -3.5 | 0.9 | 0.8 | -1.0 | -0.1 | 1.3 | 0.5 | 0.1 | 0.3 | 0.9 | 0.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 22 | 28 | 53 | 48 | 68 | 79 | 51 | 54 | 55 | 57 |
| 15 | 14 | 4 | 14 | 51 | 51 | 64 | 65 | 66 | 65 | |
| 8 | 3 | 4 | 17 | 67 | 59 | 57 | 60 | 53 | 43 | |
| 57 | 57 | 73 | 91 | 199 | 199 | 183 | 188 | 183 | 177 | |
| 11 | 34 | 23 | 17 | 49 | 49 | 63 | 66 | 61 | 54 | |
| 46 | 23 | 50 | 75 | 151 | 150 | 120 | 122 | 122 | 122 | |
| 57 | 57 | 73 | 91 | 199 | 199 | 183 | 188 | 183 | 177 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 22 | 28 | 53 | 48 | 68 | 79 | 51 | 54 | 55 | 57 |
| 15 | 14 | 4 | 14 | 51 | 51 | 64 | 65 | 66 | 65 | |
| 8 | 3 | 4 | 17 | 67 | 59 | 57 | 60 | 53 | 43 | |
| 57 | 57 | 73 | 91 | 199 | 199 | 183 | 188 | 183 | 177 | |
| 11 | 34 | 23 | 17 | 49 | 49 | 63 | 66 | 61 | 54 | |
| 46 | 23 | 50 | 75 | 151 | 150 | 120 | 122 | 122 | 122 | |
| 57 | 57 | 73 | 91 | 199 | 199 | 183 | 188 | 183 | 177 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -17 | 4 | -3 | 7 | 1 | 17 | 23 | 11 | 10 | |
| 1 | 15 | -12 | -21 | -58 | -3 | -8 | -9 | -2 | 0 | |
| 1 | 24 | -3 | 16 | 54 | -4 | -8 | -9 | -17 | -9 | |
Net Cash Flow Net Cash FlowCr | 0 | 21 | -11 | -8 | 3 | -5 | 1 | 6 | -8 | 2 |
Free Cash Flow Free Cash FlowCr | -4 | -20 | -8 | -3 | -25 | 1 | 9 | 15 | 9 | |
CFO To PAT CFO To PAT% | 70.6 | -408.5 | 87.8 | 48.3 | -859.6 | 14.7 | 601.4 | 712.9 | 621.1 | 194.6 |
CFO To EBITDA CFO To EBITDA% | 69.6 | 391.4 | -120.3 | 65.6 | 230.2 | 6.8 | 96.4 | 137.9 | 80.1 | 85.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -17 | 4 | -3 | 7 | 1 | 17 | 23 | 11 | 10 | |
| 1 | 15 | -12 | -21 | -58 | -3 | -8 | -9 | -2 | 0 | |
| 1 | 24 | -3 | 16 | 54 | -4 | -8 | -9 | -17 | -9 | |
Net Cash Flow Net Cash FlowCr | 0 | 21 | -11 | -8 | 3 | -5 | 1 | 6 | -8 | 2 |
Free Cash Flow Free Cash FlowCr | -4 | -20 | -8 | -3 | -25 | 1 | 9 | 15 | 9 | |
CFO To PAT CFO To PAT% | 70.6 | -408.5 | 87.8 | 48.3 | -859.6 | 14.7 | 601.4 | 712.9 | 621.1 | 194.6 |
CFO To EBITDA CFO To EBITDA% | 69.6 | 391.4 | -120.3 | 65.6 | 230.2 | 6.8 | 96.4 | 137.9 | 80.1 | 85.1 |
| Financial Year | Mar 2011 | 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 | 21 | 6 | 52 | 30 | 90 | 166 | 67 | 108 | 85 | 53 | 72 | |
Price To Earnings Price To Earnings | 10.2 | 28.1 | 23.7 | 33.0 | 46.2 | 9.9 | 19.9 | |||||
Price To Sales Price To Sales | 0.8 | 0.9 | 7.7 | 2.0 | 1.3 | 1.5 | 0.4 | 0.7 | 0.5 | 0.3 | 0.4 | |
Price To Book Price To Book | 9.2 | 0.9 | 1.3 | 0.8 | 1.6 | 2.5 | 1.7 | 2.6 | 1.9 | 0.8 | 1.5 | |
EV To EBITDA EV To EBITDA | -2.5 | -13.2 | -12.6 | 50.2 | 18.4 | 7.5 | 10.2 | 10.4 | 8.9 | 11.0 | ||
GPM GPM% | 71.8 | 11.3 | 85.6 | 48.7 | 41.7 | 51.6 | 57.0 | 54.0 | 49.5 | |||
OPM OPM% | 7.4 | -68.6 | -56.7 | -51.1 | -27.2 | 4.2 | 11.3 | 11.3 | 10.2 | 8.7 | 7.4 | 7.1 |
NPM NPM% | -15.5 | -67.7 | 54.3 | 70.0 | -37.0 | -1.1 | 5.3 | 1.8 | 2.0 | 1.1 | 3.2 | 2.1 |
ROCE ROCE% | -8.1 | 10.2 | 7.3 | -5.6 | 1.8 | 7.1 | 11.3 | 8.4 | 9.2 | 6.4 | 6.4 | |
ROE ROE% | -11.9 | 10.8 | 7.3 | -9.2 | -1.0 | 6.5 | 4.5 | 5.0 | 2.8 | 7.8 | 7.8 | |
ROA ROA% | -7.0 | 7.3 | 6.5 | -6.0 | -0.4 | 3.0 | 1.6 | 1.8 | 1.0 | 3.0 | 3.0 | |
| Financial Year | Mar 2011 | 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 | 21 | 6 | 52 | 30 | 90 | 166 | 67 | 108 | 85 | 53 | 72 | |
Price To Earnings Price To Earnings | 10.2 | 28.1 | 23.7 | 33.0 | 46.2 | 9.9 | 19.9 | |||||
Price To Sales Price To Sales | 0.8 | 0.9 | 7.7 | 2.0 | 1.3 | 1.5 | 0.4 | 0.7 | 0.5 | 0.3 | 0.4 | |
Price To Book Price To Book | 9.2 | 0.9 | 1.3 | 0.8 | 1.6 | 2.5 | 1.7 | 2.6 | 1.9 | 0.8 | 1.5 | |
EV To EBITDA EV To EBITDA | -2.5 | -13.2 | -12.6 | 50.2 | 18.4 | 7.5 | 10.2 | 10.4 | 8.9 | 11.0 | ||
GPM GPM% | 71.8 | 11.3 | 85.6 | 48.7 | 41.7 | 51.6 | 57.0 | 54.0 | 49.5 | |||
OPM OPM% | 7.4 | -68.6 | -56.7 | -51.1 | -27.2 | 4.2 | 11.3 | 11.3 | 10.2 | 8.7 | 7.4 | 7.1 |
NPM NPM% | -15.5 | -67.7 | 54.3 | 70.0 | -37.0 | -1.1 | 5.3 | 1.8 | 2.0 | 1.1 | 3.2 | 2.1 |
ROCE ROCE% | -8.1 | 10.2 | 7.3 | -5.6 | 1.8 | 7.1 | 11.3 | 8.4 | 9.2 | 6.4 | 6.4 | |
ROE ROE% | -11.9 | 10.8 | 7.3 | -9.2 | -1.0 | 6.5 | 4.5 | 5.0 | 2.8 | 7.8 | 7.8 | |
ROA ROA% | -7.0 | 7.3 | 6.5 | -6.0 | -0.4 | 3.0 | 1.6 | 1.8 | 1.0 | 3.0 | 3.0 | |
Documents — Accel Ltd