


| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 79 | 64 | 61 | 78 | 86 | 87 | 80 | 84 | 89 | 97 | 103 | |
Growth YoY Revenue Growth YoY% | 11.4 | 46.5 | 30.2 | 27.2 | 16.3 | 8.3 | 35.2 | 31.6 | 8.0 | 4.2 | 12.0 | 27.7 |
| 64 | 77 | 62 | 59 | 75 | 83 | 84 | 78 | 82 | 87 | 94 | 100 | |
| 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | |
OPM OPM% | 3.7 | 2.4 | 4.1 | 3.1 | 3.0 | 3.2 | 3.6 | 3.1 | 2.7 | 2.9 | 3.1 | 2.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 3 | 3 |
| 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | |
| 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -4.5 | 24.2 | 70.2 | 44.1 | -0.6 | 49.1 | 4.6 | 29.1 | 11.2 | -4.5 | 9.4 | 23.1 |
NPM NPM% | 2.6 | 1.5 | 3.0 | 2.2 | 2.2 | 2.0 | 2.3 | 2.1 | 2.3 | 1.9 | 2.3 | 2.1 |
| 1.4 | 0.9 | 1.5 | 1.1 | 1.4 | 1.4 | 1.6 | 1.4 | 1.5 | 1.3 | 1.8 | 1.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 14 | 48 | 73 | 89 | 101 | 111 | 220 | 218 | 282 | 337 | 373 |
Growth Revenue Growth% | 25.7 | 76.7 | 236.8 | 51.1 | 22.1 | 13.4 | 10.1 | 97.9 | -0.6 | 29.3 | 19.4 | 10.8 |
| 8 | 14 | 47 | 71 | 87 | 98 | 108 | 210 | 211 | 273 | 326 | 362 | |
| 0 | 1 | 1 | 2 | 2 | 2 | 3 | 9 | 7 | 9 | 11 | 11 | |
OPM OPM% | 2.8 | 4.3 | 2.7 | 2.6 | 2.2 | 2.4 | 2.9 | 4.2 | 3.1 | 3.1 | 3.1 | 2.9 |
| 1 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 9 | 6 | 9 | 10 | 10 |
| 0 | 0 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | |
PAT PATCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 5 | 6 | 7 | 8 |
Growth PAT Growth% | 93.5 | -11.4 | 27.2 | 35.2 | -19.9 | 22.2 | 59.0 | 195.7 | -26.1 | 30.4 | 20.2 | 6.8 |
NPM NPM% | 11.3 | 5.7 | 2.1 | 1.9 | 1.3 | 1.4 | 1.9 | 2.9 | 2.2 | 2.2 | 2.2 | 2.1 |
| 1.7 | 0.3 | 0.9 | 1.1 | 0.9 | 1.1 | 1.7 | 5.0 | 3.7 | 4.9 | 5.9 | 6.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 7 | 8 | 8 | 9 | 10 | 11 | 13 | 19 | 24 | 29 | 36 | 39 |
| 2 | 2 | 6 | 8 | 16 | 4 | 4 | 10 | 15 | 26 | 62 | 72 | |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 14 | 15 | 20 | 24 | 33 | 21 | 24 | 36 | 45 | 62 | 105 | 118 | |
| 13 | 14 | 16 | 19 | 27 | 16 | 19 | 31 | 38 | 58 | 94 | 103 | |
| 1 | 1 | 3 | 5 | 5 | 5 | 5 | 5 | 7 | 5 | 12 | 15 | |
| 14 | 15 | 20 | 24 | 33 | 21 | 24 | 36 | 45 | 62 | 105 | 118 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -6 | -6 | 0 | 8 | -3 | 3 | -7 | 1 | -6 | 5 | |
| 1 | 0 | 0 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 0 | 2 | 6 | 2 | -8 | 0 | 0 | 2 | -2 | 7 | -3 | |
Net Cash Flow Net Cash FlowCr | -1 | -3 | 0 | 1 | 0 | -3 | 4 | -5 | -1 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | -1 | -6 | -6 | -1 | 8 | -4 | 3 | -7 | 1 | -6 | 5 |
CFO To PAT CFO To PAT% | -145.7 | -722.5 | -568.2 | 31.7 | 761.5 | -250.6 | 161.4 | -114.9 | 13.8 | -99.4 | 69.3 |
CFO To EBITDA CFO To EBITDA% | -595.5 | -941.4 | -444.7 | 22.8 | 428.9 | -141.2 | 107.9 | -79.6 | 9.5 | -69.8 | 48.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 106 | 174 | 47 | 15 | 15 | 15 | 70 | 58 | 155 | 202 |
Price To Earnings Price To Earnings | 0.0 | 130.7 | 169.8 | 33.4 | 13.1 | 11.1 | 7.1 | 10.9 | 12.4 | 25.1 | 27.2 |
Price To Sales Price To Sales | 0.0 | 7.4 | 3.6 | 0.6 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 | 0.6 | 0.6 |
Price To Book Price To Book | 0.0 | 7.8 | 12.5 | 3.0 | 0.9 | 0.9 | 0.8 | 2.7 | 1.9 | 4.3 | 4.8 |
EV To EBITDA EV To EBITDA | -22.4 | 163.2 | 133.9 | 26.4 | 5.4 | 6.3 | 3.5 | 8.0 | 9.0 | 18.8 | 19.8 |
GPM GPM% | 22.1 | 15.9 | 6.3 | 5.4 | 4.5 | 4.8 | 6.4 | 6.4 | 4.5 | 4.4 | 4.3 |
OPM OPM% | 2.8 | 4.3 | 2.7 | 2.6 | 2.2 | 2.4 | 2.9 | 4.2 | 3.1 | 3.1 | 3.1 |
NPM NPM% | 11.3 | 5.7 | 2.1 | 1.9 | 1.3 | 1.4 | 1.9 | 2.9 | 2.2 | 2.2 | 2.2 |
ROCE ROCE% | 9.1 | 8.3 | 9.6 | 11.8 | 11.8 | 11.8 | 16.5 | 29.9 | 19.5 | 18.5 | 19.5 |
ROE ROE% | 7.2 | 6.0 | 7.4 | 9.1 | 6.9 | 7.9 | 11.3 | 25.0 | 15.8 | 17.3 | 17.4 |
ROA ROA% | 6.3 | 5.3 | 5.3 | 5.8 | 3.4 | 6.3 | 9.2 | 17.6 | 10.5 | 9.9 | 7.0 |