| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 17 | 6 | 11 | 25 | 38 | 39 | 29 | 19 | 20 | 10 | 20 | |
Growth YoY Revenue Growth YoY% | 351.5 | -32.5 | -49.9 | -4.6 | -21.4 | 124.6 | 529.2 | 162.4 | -23.6 | -46.9 | -73.4 | -30.8 |
| 10 | 8 | 5 | 4 | 16 | 11 | 29 | 14 | 7 | 10 | 6 | 4 | |
| 21 | 8 | 1 | 7 | 9 | 26 | 11 | 15 | 12 | 10 | 5 | 16 | |
OPM OPM% | 67.4 | 50.1 | 17.4 | 64.5 | 35.4 | 69.5 | 27.0 | 52.4 | 62.0 | 49.6 | 46.4 | 80.2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 21 | 8 | 2 | 7 | 9 | 26 | 12 | 16 | 13 | 12 | 6 | 17 |
| 3 | 1 | 0 | 1 | 2 | 4 | 2 | 2 | 3 | 3 | 0 | 3 | |
| 18 | 7 | 1 | 6 | 7 | 22 | 11 | 13 | 10 | 9 | 6 | 14 | |
Growth YoY PAT Growth YoY% | 1,548.2 | 16.0 | 142.9 | 654.3 | -62.7 | 210.9 | 727.3 | 116.4 | 49.4 | -59.0 | -45.7 | 6.6 |
NPM NPM% | 58.3 | 41.5 | 20.4 | 55.7 | 27.7 | 57.5 | 26.8 | 45.9 | 54.2 | 44.5 | 54.9 | 70.7 |
| 15.8 | 6.0 | 1.1 | 5.2 | 5.9 | 18.5 | 9.0 | 10.8 | 8.4 | 7.2 | 4.7 | 11.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 17 | 6 | 11 | 25 | 38 | 39 | 29 | 19 | 20 | 10 | 20 | |
Growth YoY Revenue Growth YoY% | 351.5 | -32.5 | -49.9 | -4.6 | -21.4 | 124.6 | 529.2 | 162.4 | -23.6 | -46.9 | -73.4 | -30.8 |
| 10 | 8 | 5 | 4 | 16 | 11 | 29 | 14 | 7 | 10 | 6 | 4 | |
| 21 | 8 | 1 | 7 | 9 | 26 | 11 | 15 | 12 | 10 | 5 | 16 | |
OPM OPM% | 67.4 | 50.1 | 17.4 | 64.5 | 35.4 | 69.5 | 27.0 | 52.4 | 62.0 | 49.6 | 46.4 | 80.2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 21 | 8 | 2 | 7 | 9 | 26 | 12 | 16 | 13 | 12 | 6 | 17 |
| 3 | 1 | 0 | 1 | 2 | 4 | 2 | 2 | 3 | 3 | 0 | 3 | |
| 18 | 7 | 1 | 6 | 7 | 22 | 11 | 13 | 10 | 9 | 6 | 14 | |
Growth YoY PAT Growth YoY% | 1,548.2 | 16.0 | 142.9 | 654.3 | -62.7 | 210.9 | 727.3 | 116.4 | 49.4 | -59.0 | -45.7 | 6.6 |
NPM NPM% | 58.3 | 41.5 | 20.4 | 55.7 | 27.7 | 57.5 | 26.8 | 45.9 | 54.2 | 44.5 | 54.9 | 70.7 |
| 15.8 | 6.0 | 1.1 | 5.2 | 5.9 | 18.5 | 9.0 | 10.8 | 8.4 | 7.2 | 4.7 | 11.5 |
| 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 | 12 | 28 | 39 | 86 | 89 | 137 | 84 | 54 | 66 | 113 | 78 | 69 |
Growth Revenue Growth% | 46.2 | 128.2 | 37.0 | 121.0 | 3.2 | 54.9 | -39.0 | -36.2 | 23.6 | 70.6 | -30.7 | -46.9 |
| 12 | 25 | 35 | 82 | 85 | 134 | 74 | 46 | 34 | 60 | 37 | 27 | |
| 1 | 4 | 4 | 4 | 4 | 3 | 10 | 7 | 32 | 53 | 42 | 43 | |
OPM OPM% | 7.2 | 12.7 | 10.5 | 5.0 | 4.0 | 2.4 | 12.0 | 13.9 | 48.6 | 46.7 | 53.2 | 61.3 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 5 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 3 | 3 | 2 | 3 | 4 | 4 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 3 | 4 | 2 | 1 | 1 | 8 | 6 | 32 | 54 | 47 | 48 |
| 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 5 | 9 | 9 | 9 | |
PAT PATCr | 1 | 2 | 3 | 2 | 1 | 1 | 8 | 5 | 28 | 45 | 38 | 39 |
Growth PAT Growth% | 75.8 | 255.8 | 25.2 | -40.0 | -48.0 | -10.8 | 804.4 | -31.7 | 435.0 | 64.3 | -15.6 | -25.4 |
NPM NPM% | 5.4 | 8.4 | 7.7 | 2.1 | 1.1 | 0.6 | 9.0 | 9.6 | 41.6 | 40.0 | 48.8 | 56.2 |
| 0.6 | 1.7 | 2.4 | 1.5 | 0.8 | 0.7 | 4.0 | 3.4 | 23.6 | 25.8 | 31.1 | 31.9 |
| 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 | 12 | 28 | 39 | 86 | 89 | 137 | 84 | 54 | 66 | 113 | 78 | 69 |
Growth Revenue Growth% | 46.2 | 128.2 | 37.0 | 121.0 | 3.2 | 54.9 | -39.0 | -36.2 | 23.6 | 70.6 | -30.7 | -46.9 |
| 12 | 25 | 35 | 82 | 85 | 134 | 74 | 46 | 34 | 60 | 37 | 27 | |
| 1 | 4 | 4 | 4 | 4 | 3 | 10 | 7 | 32 | 53 | 42 | 43 | |
OPM OPM% | 7.2 | 12.7 | 10.5 | 5.0 | 4.0 | 2.4 | 12.0 | 13.9 | 48.6 | 46.7 | 53.2 | 61.3 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 5 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 3 | 3 | 2 | 3 | 4 | 4 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 3 | 4 | 2 | 1 | 1 | 8 | 6 | 32 | 54 | 47 | 48 |
| 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 5 | 9 | 9 | 9 | |
PAT PATCr | 1 | 2 | 3 | 2 | 1 | 1 | 8 | 5 | 28 | 45 | 38 | 39 |
Growth PAT Growth% | 75.8 | 255.8 | 25.2 | -40.0 | -48.0 | -10.8 | 804.4 | -31.7 | 435.0 | 64.3 | -15.6 | -25.4 |
NPM NPM% | 5.4 | 8.4 | 7.7 | 2.1 | 1.1 | 0.6 | 9.0 | 9.6 | 41.6 | 40.0 | 48.8 | 56.2 |
| 0.6 | 1.7 | 2.4 | 1.5 | 0.8 | 0.7 | 4.0 | 3.4 | 23.6 | 25.8 | 31.1 | 31.9 |
| 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 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 6 | 14 | 17 | 19 | 18 | 24 | 31 | 44 | 61 | 117 | 148 |
| 1 | 4 | 5 | 35 | 34 | 2 | 2 | 3 | 2 | 47 | 6 | |
| 0 | 0 | 18 | 1 | 1 | 30 | 34 | 46 | 51 | 36 | 10 | |
| 22 | 37 | 65 | 79 | 77 | 83 | 99 | 133 | 160 | 264 | 237 | |
| 9 | 7 | 28 | 49 | 54 | 51 | 58 | 73 | 96 | 125 | 87 | |
| 13 | 31 | 37 | 30 | 23 | 32 | 41 | 60 | 65 | 139 | 150 | |
| 22 | 37 | 65 | 79 | 77 | 83 | 99 | 133 | 160 | 264 | 237 |
| 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 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 6 | 14 | 17 | 19 | 18 | 24 | 31 | 44 | 61 | 117 | 148 |
| 1 | 4 | 5 | 35 | 34 | 2 | 2 | 3 | 2 | 47 | 6 | |
| 0 | 0 | 18 | 1 | 1 | 30 | 34 | 46 | 51 | 36 | 10 | |
| 22 | 37 | 65 | 79 | 77 | 83 | 99 | 133 | 160 | 264 | 237 | |
| 9 | 7 | 28 | 49 | 54 | 51 | 58 | 73 | 96 | 125 | 87 | |
| 13 | 31 | 37 | 30 | 23 | 32 | 41 | 60 | 65 | 139 | 150 | |
| 22 | 37 | 65 | 79 | 77 | 83 | 99 | 133 | 160 | 264 | 237 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 6 | -7 | -17 | -5 | 14 | 17 | 11 | 26 | 50 | 34 | |
| 2 | -11 | -7 | 8 | 6 | 2 | -3 | 1 | -6 | -12 | -28 | |
| -1 | 5 | 14 | 12 | -2 | -8 | 0 | 7 | 2 | -8 | -29 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 2 | -2 | 8 | 14 | 19 | 21 | 30 | -23 |
Free Cash Flow Free Cash FlowCr | -1 | 6 | -7 | -18 | -6 | 14 | 17 | 10 | 26 | 50 | 33 |
CFO To PAT CFO To PAT% | -57.1 | 262.9 | -224.3 | -962.8 | -574.2 | 1,661.8 | 221.0 | 209.4 | 94.0 | 110.9 | 87.9 |
CFO To EBITDA CFO To EBITDA% | -42.7 | 174.4 | -163.5 | -403.1 | -153.0 | 423.1 | 165.5 | 144.5 | 80.5 | 95.1 | 80.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 6 | -7 | -17 | -5 | 14 | 17 | 11 | 26 | 50 | 34 | |
| 2 | -11 | -7 | 8 | 6 | 2 | -3 | 1 | -6 | -12 | -28 | |
| -1 | 5 | 14 | 12 | -2 | -8 | 0 | 7 | 2 | -8 | -29 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 2 | -2 | 8 | 14 | 19 | 21 | 30 | -23 |
Free Cash Flow Free Cash FlowCr | -1 | 6 | -7 | -18 | -6 | 14 | 17 | 10 | 26 | 50 | 33 |
CFO To PAT CFO To PAT% | -57.1 | 262.9 | -224.3 | -962.8 | -574.2 | 1,661.8 | 221.0 | 209.4 | 94.0 | 110.9 | 87.9 |
CFO To EBITDA CFO To EBITDA% | -42.7 | 174.4 | -163.5 | -403.1 | -153.0 | 423.1 | 165.5 | 144.5 | 80.5 | 95.1 | 80.7 |
| 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 | 21 | 32 | 50 | 57 | 53 | 50 | 60 | 132 | 287 | 625 | 735 | 745 |
Price To Earnings Price To Earnings | 31.6 | 13.5 | 17.8 | 31.9 | 57.7 | 65.0 | 12.9 | 33.6 | 16.3 | 19.8 | 24.9 | 19.1 |
Price To Sales Price To Sales | 1.7 | 1.1 | 1.3 | 0.7 | 0.6 | 0.4 | 0.7 | 2.4 | 4.1 | 5.3 | 8.7 | 10.7 |
Price To Book Price To Book | 1.2 | 1.2 | 1.7 | 1.9 | 1.8 | 1.4 | 1.4 | 2.4 | 3.9 | 4.8 | 4.6 | 4.6 |
EV To EBITDA EV To EBITDA | 19.3 | 8.2 | 13.9 | 17.6 | 21.1 | 17.9 | 5.7 | 16.2 | 8.1 | 10.4 | 15.7 | 16.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 7.2 | 12.7 | 10.5 | 5.0 | 4.0 | 2.4 | 12.0 | 13.9 | 48.6 | 46.7 | 53.2 | 61.3 |
NPM NPM% | 5.4 | 8.4 | 7.7 | 2.1 | 1.1 | 0.6 | 9.0 | 9.6 | 41.6 | 40.0 | 48.8 | 56.2 |
ROCE ROCE% | 5.2 | 12.0 | 9.5 | 7.8 | 6.5 | 6.1 | 14.9 | 9.8 | 30.1 | 36.8 | 29.6 | 29.6 |
ROE ROE% | 3.9 | 9.2 | 10.2 | 5.8 | 3.1 | 2.4 | 17.8 | 9.2 | 37.7 | 35.1 | 23.8 | 23.8 |
ROA ROA% | 3.0 | 6.4 | 4.6 | 2.3 | 1.2 | 1.0 | 7.6 | 3.9 | 17.2 | 17.1 | 16.1 | 16.1 |
| 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 | 21 | 32 | 50 | 57 | 53 | 50 | 60 | 132 | 287 | 625 | 735 | 745 |
Price To Earnings Price To Earnings | 31.6 | 13.5 | 17.8 | 31.9 | 57.7 | 65.0 | 12.9 | 33.6 | 16.3 | 19.8 | 24.9 | 19.1 |
Price To Sales Price To Sales | 1.7 | 1.1 | 1.3 | 0.7 | 0.6 | 0.4 | 0.7 | 2.4 | 4.1 | 5.3 | 8.7 | 10.7 |
Price To Book Price To Book | 1.2 | 1.2 | 1.7 | 1.9 | 1.8 | 1.4 | 1.4 | 2.4 | 3.9 | 4.8 | 4.6 | 4.6 |
EV To EBITDA EV To EBITDA | 19.3 | 8.2 | 13.9 | 17.6 | 21.1 | 17.9 | 5.7 | 16.2 | 8.1 | 10.4 | 15.7 | 16.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 7.2 | 12.7 | 10.5 | 5.0 | 4.0 | 2.4 | 12.0 | 13.9 | 48.6 | 46.7 | 53.2 | 61.3 |
NPM NPM% | 5.4 | 8.4 | 7.7 | 2.1 | 1.1 | 0.6 | 9.0 | 9.6 | 41.6 | 40.0 | 48.8 | 56.2 |
ROCE ROCE% | 5.2 | 12.0 | 9.5 | 7.8 | 6.5 | 6.1 | 14.9 | 9.8 | 30.1 | 36.8 | 29.6 | 29.6 |
ROE ROE% | 3.9 | 9.2 | 10.2 | 5.8 | 3.1 | 2.4 | 17.8 | 9.2 | 37.7 | 35.1 | 23.8 | 23.8 |
ROA ROA% | 3.0 | 6.4 | 4.6 | 2.3 | 1.2 | 1.0 | 7.6 | 3.9 | 17.2 | 17.1 | 16.1 | 16.1 |
Documents — Aryaman Financial Services Ltd