| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 124 | 132 | 147 | 115 | 120 | 115 | 131 | 134 | 154 | 135 | 149 | 140 | |
Growth YoY Revenue Growth YoY% | 28.1 | 25.2 | 26.2 | -1.1 | -3.5 | -12.8 | -10.5 | 16.9 | 28.3 | 17.2 | 13.1 | 3.9 |
Interest Expended Interest ExpendedCr | 46 | 51 | 55 | 53 | 53 | 57 | 61 | 62 | 58 | 59 | 59 | 59 |
Expenses ExpensesCr | 50 | 53 | 49 | 30 | 38 | 33 | 40 | 39 | 53 | 39 | 43 | 37 |
| 29 | 28 | 42 | 32 | 29 | 25 | 31 | 34 | 43 | 37 | 47 | 43 | |
FPM FPM% | 23.1 | 21.4 | 28.7 | 27.9 | 24.0 | 22.0 | 23.7 | 25.5 | 28.0 | 27.6 | 31.9 | 31.0 |
| 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 1 | |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 3 | 3 |
PBT PBTCr | 27 | 26 | 40 | 30 | 26 | 23 | 31 | 32 | 41 | 35 | 45 | 41 |
| 7 | 6 | 10 | 8 | 6 | 5 | 4 | 8 | 10 | 9 | 12 | 13 | |
| 20 | 20 | 30 | 23 | 20 | 17 | 27 | 24 | 31 | 26 | 33 | 28 | |
Growth YoY PAT Growth YoY% | -3.3 | -9.6 | 21.9 | 2.0 | 1.2 | -13.7 | -11.1 | 4.3 | 53.9 | 50.7 | 23.6 | 18.2 |
NPM NPM% | 15.9 | 15.2 | 20.6 | 19.9 | 16.7 | 15.0 | 20.4 | 17.8 | 20.1 | 19.3 | 22.4 | 20.2 |
| 29.8 | 30.0 | 45.4 | 34.4 | 30.1 | 25.0 | 38.9 | 35.0 | 45.6 | 37.9 | 48.6 | 41.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 124 | 132 | 147 | 115 | 120 | 115 | 131 | 134 | 154 | 135 | 149 | 140 | |
Growth YoY Revenue Growth YoY% | 28.1 | 25.2 | 26.2 | -1.1 | -3.5 | -12.8 | -10.5 | 16.9 | 28.3 | 17.2 | 13.1 | 3.9 |
Interest Expended Interest ExpendedCr | 46 | 51 | 55 | 53 | 53 | 57 | 61 | 62 | 58 | 59 | 59 | 59 |
Expenses ExpensesCr | 50 | 53 | 49 | 30 | 38 | 33 | 40 | 39 | 53 | 39 | 43 | 37 |
| 29 | 28 | 42 | 32 | 29 | 25 | 31 | 34 | 43 | 37 | 47 | 43 | |
FPM FPM% | 23.1 | 21.4 | 28.7 | 27.9 | 24.0 | 22.0 | 23.7 | 25.5 | 28.0 | 27.6 | 31.9 | 31.0 |
| 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 1 | |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 3 | 3 |
PBT PBTCr | 27 | 26 | 40 | 30 | 26 | 23 | 31 | 32 | 41 | 35 | 45 | 41 |
| 7 | 6 | 10 | 8 | 6 | 5 | 4 | 8 | 10 | 9 | 12 | 13 | |
| 20 | 20 | 30 | 23 | 20 | 17 | 27 | 24 | 31 | 26 | 33 | 28 | |
Growth YoY PAT Growth YoY% | -3.3 | -9.6 | 21.9 | 2.0 | 1.2 | -13.7 | -11.1 | 4.3 | 53.9 | 50.7 | 23.6 | 18.2 |
NPM NPM% | 15.9 | 15.2 | 20.6 | 19.9 | 16.7 | 15.0 | 20.4 | 17.8 | 20.1 | 19.3 | 22.4 | 20.2 |
| 29.8 | 30.0 | 45.4 | 34.4 | 30.1 | 25.0 | 38.9 | 35.0 | 45.6 | 37.9 | 48.6 | 41.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 242 | 335 | 330 | 421 | 312 | 288 | 322 | 406 | 519 | 481 | 572 | 577 |
Growth Revenue Growth% | -3.8 | 38.8 | -1.6 | 27.7 | -25.9 | -7.9 | 12.0 | 26.2 | 27.6 | -7.2 | 18.8 | 15.2 |
Interest Expended Interest ExpendedCr | 81 | 107 | 138 | 153 | 115 | 83 | 92 | 131 | 196 | 224 | 237 | 235 |
Expenses ExpensesCr | 102 | 141 | 99 | 169 | 127 | 101 | 114 | 150 | 192 | 141 | 172 | 171 |
| 58 | 88 | 93 | 99 | 71 | 104 | 115 | 125 | 131 | 117 | 162 | 171 | |
FPM FPM% | 24.1 | 26.3 | 28.3 | 23.5 | 22.6 | 36.1 | 35.8 | 30.9 | 25.2 | 24.4 | 28.3 | 29.6 |
| 4 | 4 | 0 | 0 | 2 | 2 | 1 | 0 | 1 | 3 | 1 | 2 | |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 7 | 7 | 8 | 8 | 8 | 10 | 10 | 10 |
PBT PBTCr | 59 | 89 | 91 | 97 | 65 | 98 | 109 | 118 | 123 | 110 | 153 | 163 |
| 18 | 31 | 27 | 25 | 14 | 23 | 26 | 30 | 30 | 23 | 39 | 44 | |
PAT PATCr | 42 | 58 | 63 | 72 | 51 | 75 | 83 | 88 | 93 | 87 | 114 | 118 |
Growth PAT Growth% | 1.0 | 38.1 | 9.8 | 13.4 | -28.5 | 45.8 | 10.6 | 6.5 | 4.6 | -5.8 | 30.9 | 34.4 |
NPM NPM% | 17.3 | 17.3 | 19.2 | 17.1 | 16.5 | 26.1 | 25.8 | 21.8 | 17.8 | 18.1 | 19.9 | 20.5 |
| 63.0 | 87.0 | 95.3 | 108.1 | 77.3 | 112.7 | 124.7 | 132.8 | 138.9 | 128.4 | 167.2 | 173.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 242 | 335 | 330 | 421 | 312 | 288 | 322 | 406 | 519 | 481 | 572 | 577 |
Growth Revenue Growth% | -3.8 | 38.8 | -1.6 | 27.7 | -25.9 | -7.9 | 12.0 | 26.2 | 27.6 | -7.2 | 18.8 | 15.2 |
Interest Expended Interest ExpendedCr | 81 | 107 | 138 | 153 | 115 | 83 | 92 | 131 | 196 | 224 | 237 | 235 |
Expenses ExpensesCr | 102 | 141 | 99 | 169 | 127 | 101 | 114 | 150 | 192 | 141 | 172 | 171 |
| 58 | 88 | 93 | 99 | 71 | 104 | 115 | 125 | 131 | 117 | 162 | 171 | |
FPM FPM% | 24.1 | 26.3 | 28.3 | 23.5 | 22.6 | 36.1 | 35.8 | 30.9 | 25.2 | 24.4 | 28.3 | 29.6 |
| 4 | 4 | 0 | 0 | 2 | 2 | 1 | 0 | 1 | 3 | 1 | 2 | |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 7 | 7 | 8 | 8 | 8 | 10 | 10 | 10 |
PBT PBTCr | 59 | 89 | 91 | 97 | 65 | 98 | 109 | 118 | 123 | 110 | 153 | 163 |
| 18 | 31 | 27 | 25 | 14 | 23 | 26 | 30 | 30 | 23 | 39 | 44 | |
PAT PATCr | 42 | 58 | 63 | 72 | 51 | 75 | 83 | 88 | 93 | 87 | 114 | 118 |
Growth PAT Growth% | 1.0 | 38.1 | 9.8 | 13.4 | -28.5 | 45.8 | 10.6 | 6.5 | 4.6 | -5.8 | 30.9 | 34.4 |
NPM NPM% | 17.3 | 17.3 | 19.2 | 17.1 | 16.5 | 26.1 | 25.8 | 21.8 | 17.8 | 18.1 | 19.9 | 20.5 |
| 63.0 | 87.0 | 95.3 | 108.1 | 77.3 | 112.7 | 124.7 | 132.8 | 138.9 | 128.4 | 167.2 | 173.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 414 | 471 | 517 | 578 | 608 | 677 | 753 | 833 | 912 | 964 | 1,040 |
Borrowings BorrowingsCr | 1,354 | 1,928 | 1,887 | 1,878 | 881 | 1,391 | 1,845 | 2,164 | 2,754 | 3,148 | 3,089 |
Other Liabilities Other LiabilitiesCr | 80 | 100 | 82 | 102 | 88 | 89 | 109 | 115 | 133 | 122 | 148 |
Total Liabilities Total LiabilitiesCr | 1,855 | 2,506 | 2,493 | 2,566 | 1,584 | 2,164 | 2,714 | 3,118 | 3,806 | 4,240 | 4,284 |
| 63 | 67 | 62 | 74 | 66 | 75 | 70 | 66 | ||||
Cash Equivalents Cash EquivalentsCr | 11 | 10 | 18 | 17 | 104 | 17 | 37 | 34 | 30 | 32 | 63 |
Other Assets Other AssetsCr | 1,844 | 2,496 | 2,476 | 2,486 | 1,413 | 2,085 | 2,602 | 3,018 | 3,701 | 4,138 | 4,155 |
Total Assets Total AssetsCr | 1,855 | 2,506 | 2,493 | 2,566 | 1,584 | 2,164 | 2,714 | 3,118 | 3,806 | 4,240 | 4,284 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 414 | 471 | 517 | 578 | 608 | 677 | 753 | 833 | 912 | 964 | 1,040 |
Borrowings BorrowingsCr | 1,354 | 1,928 | 1,887 | 1,878 | 881 | 1,391 | 1,845 | 2,164 | 2,754 | 3,148 | 3,089 |
Other Liabilities Other LiabilitiesCr | 80 | 100 | 82 | 102 | 88 | 89 | 109 | 115 | 133 | 122 | 148 |
Total Liabilities Total LiabilitiesCr | 1,855 | 2,506 | 2,493 | 2,566 | 1,584 | 2,164 | 2,714 | 3,118 | 3,806 | 4,240 | 4,284 |
| 63 | 67 | 62 | 74 | 66 | 75 | 70 | 66 | ||||
Cash Equivalents Cash EquivalentsCr | 11 | 10 | 18 | 17 | 104 | 17 | 37 | 34 | 30 | 32 | 63 |
Other Assets Other AssetsCr | 1,844 | 2,496 | 2,476 | 2,486 | 1,413 | 2,085 | 2,602 | 3,018 | 3,701 | 4,138 | 4,155 |
Total Assets Total AssetsCr | 1,855 | 2,506 | 2,493 | 2,566 | 1,584 | 2,164 | 2,714 | 3,118 | 3,806 | 4,240 | 4,284 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -425 | -540 | 345 | 25 | 966 | -91 | -119 | 45 | 202 | -261 | -258 | |
| -49 | 28 | -139 | 133 | 288 | -418 | -218 | -230 | -735 | -51 | 404 | |
| 478 | 509 | -210 | -152 | -1,163 | 425 | 356 | 177 | 530 | 317 | -114 | |
Net Cash Flow Net Cash FlowCr | 4 | -3 | -3 | 6 | 91 | -85 | 20 | -8 | -3 | 4 | 33 |
Free Cash Flow Free Cash FlowCr | -427 | -547 | 333 | 29 | 967 | -91 | -122 | 39 | 202 | -264 | -263 |
CFO To EBITDA CFO To EBITDA% | -731.3 | -612.8 | 369.6 | 25.2 | 1,367.1 | -87.7 | -102.8 | 35.5 | 154.4 | -222.5 | -159.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -425 | -540 | 345 | 25 | 966 | -91 | -119 | 45 | 202 | -261 | -258 | |
| -49 | 28 | -139 | 133 | 288 | -418 | -218 | -230 | -735 | -51 | 404 | |
| 478 | 509 | -210 | -152 | -1,163 | 425 | 356 | 177 | 530 | 317 | -114 | |
Net Cash Flow Net Cash FlowCr | 4 | -3 | -3 | 6 | 91 | -85 | 20 | -8 | -3 | 4 | 33 |
Free Cash Flow Free Cash FlowCr | -427 | -547 | 333 | 29 | 967 | -91 | -122 | 39 | 202 | -264 | -263 |
CFO To EBITDA CFO To EBITDA% | -731.3 | -612.8 | 369.6 | 25.2 | 1,367.1 | -87.7 | -102.8 | 35.5 | 154.4 | -222.5 | -159.0 |
| Financial Year | Mar 2016 | 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 | 153 | 258 | 269 | 217 | 120 | 204 | 289 | 282 | 602 | 678 | 995 | 1,158 |
Price To Earnings Price To Earnings | 3.8 | 4.5 | 4.3 | 3.0 | 2.4 | 2.7 | 3.5 | 3.2 | 6.6 | 8.0 | 9.0 | 10.1 |
Price To Sales Price To Sales | 0.6 | 0.8 | 0.8 | 0.5 | 0.4 | 0.7 | 0.9 | 0.7 | 1.2 | 1.4 | 1.7 | 2.0 |
Price To Book Price To Book | 0.4 | 0.5 | 0.5 | 0.4 | 0.2 | 0.3 | 0.4 | 0.3 | 0.7 | 0.7 | 0.9 | 1.1 |
EV To EBITDA EV To EBITDA | 25.7 | 24.7 | 22.9 | 21.0 | 12.7 | 15.2 | 18.2 | 19.2 | 25.4 | 32.3 | 24.8 | 24.5 |
FPM FPM% | 24.1 | 26.3 | 28.3 | 23.5 | 22.6 | 36.1 | 35.8 | 30.9 | 25.2 | 24.4 | 28.3 | 29.6 |
NPM NPM% | 17.3 | 17.3 | 19.2 | 17.1 | 16.5 | 26.1 | 25.8 | 21.8 | 17.8 | 18.1 | 19.9 | 20.5 |
ROCE ROCE% | 7.9 | 8.1 | 9.5 | 10.1 | 12.1 | 8.7 | 7.7 | 8.3 | 8.7 | 8.1 | 9.4 | 9.4 |
ROE ROE% | 9.9 | 12.1 | 12.1 | 12.3 | 8.4 | 11.0 | 10.9 | 10.5 | 10.1 | 9.0 | 10.9 | 10.9 |
ROA ROA% | 2.3 | 2.3 | 2.5 | 2.8 | 3.3 | 3.5 | 3.1 | 2.8 | 2.4 | 2.0 | 2.7 | 2.7 |
| Financial Year | Mar 2016 | 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 | 153 | 258 | 269 | 217 | 120 | 204 | 289 | 282 | 602 | 678 | 995 | 1,158 |
Price To Earnings Price To Earnings | 3.8 | 4.5 | 4.3 | 3.0 | 2.4 | 2.7 | 3.5 | 3.2 | 6.6 | 8.0 | 9.0 | 10.1 |
Price To Sales Price To Sales | 0.6 | 0.8 | 0.8 | 0.5 | 0.4 | 0.7 | 0.9 | 0.7 | 1.2 | 1.4 | 1.7 | 2.0 |
Price To Book Price To Book | 0.4 | 0.5 | 0.5 | 0.4 | 0.2 | 0.3 | 0.4 | 0.3 | 0.7 | 0.7 | 0.9 | 1.1 |
EV To EBITDA EV To EBITDA | 25.7 | 24.7 | 22.9 | 21.0 | 12.7 | 15.2 | 18.2 | 19.2 | 25.4 | 32.3 | 24.8 | 24.5 |
FPM FPM% | 24.1 | 26.3 | 28.3 | 23.5 | 22.6 | 36.1 | 35.8 | 30.9 | 25.2 | 24.4 | 28.3 | 29.6 |
NPM NPM% | 17.3 | 17.3 | 19.2 | 17.1 | 16.5 | 26.1 | 25.8 | 21.8 | 17.8 | 18.1 | 19.9 | 20.5 |
ROCE ROCE% | 7.9 | 8.1 | 9.5 | 10.1 | 12.1 | 8.7 | 7.7 | 8.3 | 8.7 | 8.1 | 9.4 | 9.4 |
ROE ROE% | 9.9 | 12.1 | 12.1 | 12.3 | 8.4 | 11.0 | 10.9 | 10.5 | 10.1 | 9.0 | 10.9 | 10.9 |
ROA ROA% | 2.3 | 2.3 | 2.5 | 2.8 | 3.3 | 3.5 | 3.1 | 2.8 | 2.4 | 2.0 | 2.7 | 2.7 |
Documents — AKCapital Services Ltd