


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 16 | 13 | 12 | 15 | 12 | 10 | 22 | 15 | 17 | 15 | 22 | |
Growth YoY Revenue Growth YoY% | 74.5 | 41.0 | 33.6 | 41.2 | -16.2 | -29.6 | -26.0 | 81.3 | 0.3 | 49.6 | 53.6 | 0.0 |
| 16 | 15 | 12 | 11 | 13 | 10 | 9 | 19 | 12 | 16 | 14 | 19 | |
| 2 | 1 | 2 | 2 | 2 | 1 | 1 | 3 | 4 | 1 | 2 | 3 | |
OPM OPM% | 13.3 | 7.8 | 13.7 | 13.5 | 15.5 | 10.8 | 14.6 | 13.1 | 24.7 | 7.3 | 10.3 | 14.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 1 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 2 | 1 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 543.5 | 520.0 | 514.3 | 15.4 | -18.9 | -21.0 | -39.5 | 128.0 | 95.0 | 10.2 | 32.7 | 26.9 |
NPM NPM% | 8.1 | 3.8 | 6.4 | 6.1 | 7.8 | 4.2 | 5.2 | 7.7 | 15.2 | 3.1 | 4.5 | 9.8 |
| 0.9 | 0.4 | 0.5 | 0.4 | 0.7 | 0.3 | 0.3 | 1.0 | 1.4 | 0.3 | 0.4 | 1.3 |
| 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 | 16 | 24 | 28 | 30 | 31 | 41 | 42 | 45 | 48 | 55 | 55 | 70 |
Growth Revenue Growth% | -58.1 | 46.2 | 15.9 | 8.7 | 2.3 | 31.0 | 4.0 | 6.5 | 6.2 | 15.1 | 0.9 | 26.9 |
| 15 | 18 | 23 | 25 | 25 | 35 | 36 | 40 | 43 | 50 | 50 | 60 | |
| 2 | 6 | 5 | 5 | 6 | 6 | 6 | 5 | 5 | 4 | 6 | 10 | |
OPM OPM% | 11.7 | 23.0 | 16.9 | 16.2 | 18.6 | 14.6 | 13.7 | 11.2 | 9.7 | 8.2 | 10.1 | 14.1 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 4 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 6 | 7 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | |
PAT PATCr | 1 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 5 | 6 |
Growth PAT Growth% | -3.4 | 182.2 | -25.2 | 3.2 | -5.5 | 11.3 | -13.7 | -26.8 | 14.1 | 44.5 | 47.5 | 13.4 |
NPM NPM% | 8.8 | 16.9 | 10.9 | 10.3 | 9.6 | 8.1 | 6.7 | 4.6 | 5.0 | 6.3 | 9.1 | 8.2 |
| 0.8 | 2.3 | 1.7 | 1.8 | 1.7 | 1.9 | 1.6 | 1.2 | 1.4 | 2.0 | 2.9 | 3.3 |
| 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 | 7 | 13 | 13 | 13 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 47 | 44 | 47 | 49 | 48 | 51 | 54 | 56 | 59 | 62 | 66 | 67 |
| 62 | 87 | 72 | 92 | 88 | 97 | 77 | 50 | 58 | 50 | 57 | 68 | |
| 19 | 17 | 42 | 35 | 38 | 19 | 18 | 34 | 12 | 11 | 6 | 5 | |
| 135 | 161 | 174 | 190 | 191 | 185 | 166 | 158 | 146 | 140 | 146 | 157 | |
| 116 | 143 | 157 | 175 | 176 | 170 | 151 | 134 | 123 | 115 | 121 | 124 | |
| 18 | 17 | 17 | 15 | 15 | 15 | 16 | 23 | 22 | 26 | 25 | 33 | |
| 135 | 161 | 174 | 190 | 191 | 185 | 166 | 158 | 146 | 140 | 146 | 157 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -15 | -15 | 10 | 14 | 4 | -2 | 21 | 12 | 5 | |
| 0 | 0 | 1 | 0 | -1 | 0 | 0 | 0 | -4 | 0 | |
| 3 | 12 | 15 | -9 | -15 | -4 | 2 | -22 | -6 | -5 | |
Net Cash Flow Net Cash FlowCr | 4 | -3 | 1 | 1 | -2 | 0 | 0 | -1 | 2 | 1 |
Free Cash Flow Free Cash FlowCr | 1 | -15 | -13 | 10 | 15 | 4 | -2 | 21 | 9 | 6 |
CFO To PAT CFO To PAT% | 23.6 | -478.0 | -468.5 | 334.6 | 437.7 | 150.7 | -93.5 | 877.3 | 362.0 | 106.9 |
CFO To EBITDA CFO To EBITDA% | 17.3 | -309.0 | -299.6 | 171.6 | 243.8 | 74.1 | -38.6 | 450.5 | 277.7 | 96.6 |
| 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 | 17 | 32 | 35 | 37 | 29 | 15 | 23 | 65 | 204 | 259 | 192 |
Price To Earnings Price To Earnings | 11.9 | 7.8 | 11.7 | 11.7 | 9.7 | 4.6 | 8.2 | 31.3 | 86.0 | 75.5 | 38.0 |
Price To Sales Price To Sales | 1.0 | 1.3 | 1.3 | 1.2 | 0.9 | 0.4 | 0.6 | 1.4 | 4.3 | 4.7 | 3.5 |
Price To Book Price To Book | 0.3 | 0.6 | 0.6 | 0.6 | 0.4 | 0.2 | 0.3 | 0.9 | 2.7 | 3.3 | 2.3 |
EV To EBITDA EV To EBITDA | 28.9 | 12.4 | 18.5 | 20.8 | 14.6 | 9.7 | 10.8 | 21.2 | 48.6 | 61.0 | 36.2 |
GPM GPM% | 114.8 | 187.5 | 91.6 | 80.8 | 81.9 | 58.6 | 62.7 | 57.0 | 53.6 | 66.0 | 63.4 |
OPM OPM% | 11.7 | 23.0 | 16.9 | 16.2 | 18.6 | 14.6 | 13.7 | 11.2 | 9.7 | 8.2 | 10.1 |
NPM NPM% | 8.8 | 16.9 | 10.9 | 10.3 | 9.6 | 8.1 | 6.7 | 4.6 | 5.0 | 6.3 | 9.1 |
ROCE ROCE% | 2.2 | 6.0 | 4.3 | 4.3 | 5.0 | 5.8 | 5.4 | 4.3 | 5.1 | 6.4 | 8.4 |
ROE ROE% | 2.7 | 7.1 | 5.0 | 5.0 | 4.5 | 4.8 | 4.0 | 2.8 | 3.1 | 4.3 | 6.1 |
ROA ROA% | 1.1 | 2.5 | 1.7 | 1.6 | 1.6 | 1.8 | 1.7 | 1.3 | 1.6 | 2.4 | 3.5 |