| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 96 | 38 | 51 | 97 | 73 | 43 | 56 | 103 | 81 | 44 | 72 | |
Growth YoY Revenue Growth YoY% | -6.2 | 19.9 | -1.9 | -7.0 | -4.3 | -23.7 | 14.1 | 10.1 | 5.7 | 10.1 | 1.6 | 28.7 |
| 77 | 84 | 52 | 52 | 68 | 72 | 63 | 56 | 73 | 84 | 59 | 65 | |
| 25 | 12 | -15 | -1 | 30 | 1 | -20 | 0 | 30 | -3 | -16 | 6 | |
OPM OPM% | 24.3 | 12.3 | -38.8 | -2.5 | 30.5 | 1.7 | -47.3 | 0.0 | 29.2 | -3.7 | -35.5 | 8.9 |
| 6 | 1 | 1 | 1 | 1 | 1 | 13 | 1 | 1 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 |
PBT PBTCr | 29 | 11 | -15 | -4 | 28 | -1 | -10 | -2 | 27 | -6 | -17 | 4 |
| 2 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 3 | 1 | |
| 27 | 10 | -15 | -3 | 26 | -2 | -11 | -2 | 26 | -6 | -21 | 3 | |
Growth YoY PAT Growth YoY% | 6.9 | 156.0 | -10.5 | 54.5 | -1.9 | -116.1 | 29.2 | 31.9 | 0.4 | -249.4 | -89.9 | 212.7 |
NPM NPM% | 26.3 | 10.2 | -40.5 | -6.7 | 27.0 | -2.1 | -25.1 | -4.1 | 25.6 | -6.8 | -46.9 | 3.6 |
| 82.2 | 29.9 | -52.4 | -14.0 | 82.0 | -7.0 | -36.1 | -9.0 | 82.2 | -18.9 | -67.1 | 6.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 96 | 38 | 51 | 97 | 73 | 43 | 56 | 103 | 81 | 44 | 72 | |
Growth YoY Revenue Growth YoY% | -6.2 | 19.9 | -1.9 | -7.0 | -4.3 | -23.7 | 14.1 | 10.1 | 5.7 | 10.1 | 1.6 | 28.7 |
| 77 | 84 | 52 | 52 | 68 | 72 | 63 | 56 | 73 | 84 | 59 | 65 | |
| 25 | 12 | -15 | -1 | 30 | 1 | -20 | 0 | 30 | -3 | -16 | 6 | |
OPM OPM% | 24.3 | 12.3 | -38.8 | -2.5 | 30.5 | 1.7 | -47.3 | 0.0 | 29.2 | -3.7 | -35.5 | 8.9 |
| 6 | 1 | 1 | 1 | 1 | 1 | 13 | 1 | 1 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 |
PBT PBTCr | 29 | 11 | -15 | -4 | 28 | -1 | -10 | -2 | 27 | -6 | -17 | 4 |
| 2 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 3 | 1 | |
| 27 | 10 | -15 | -3 | 26 | -2 | -11 | -2 | 26 | -6 | -21 | 3 | |
Growth YoY PAT Growth YoY% | 6.9 | 156.0 | -10.5 | 54.5 | -1.9 | -116.1 | 29.2 | 31.9 | 0.4 | -249.4 | -89.9 | 212.7 |
NPM NPM% | 26.3 | 10.2 | -40.5 | -6.7 | 27.0 | -2.1 | -25.1 | -4.1 | 25.6 | -6.8 | -46.9 | 3.6 |
| 82.2 | 29.9 | -52.4 | -14.0 | 82.0 | -7.0 | -36.1 | -9.0 | 82.2 | -18.9 | -67.1 | 6.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 158 | 156 | 189 | 191 | 207 | 248 | 290 | 292 | 290 | 264 | 283 | 299 |
Growth Revenue Growth% | 6.8 | -1.3 | 21.6 | 1.0 | 8.4 | 19.6 | 17.2 | 0.6 | -0.7 | -8.9 | 7.1 | 11.0 |
| 135 | 138 | 166 | 173 | 190 | 216 | 247 | 269 | 273 | 255 | 272 | 281 | |
| 22 | 17 | 23 | 19 | 17 | 32 | 43 | 23 | 18 | 9 | 11 | 18 | |
OPM OPM% | 14.3 | 11.2 | 12.4 | 9.7 | 8.1 | 12.8 | 14.9 | 7.9 | 6.0 | 3.5 | 4.0 | 6.0 |
| 1 | 1 | 1 | 1 | 1 | 2 | 2 | 6 | 9 | 16 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 5 | 6 | 6 | 5 | 4 | 4 | 5 | 6 | 7 | 7 |
Depreciation DepreciationCr | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 7 |
PBT PBTCr | 15 | 10 | 15 | 9 | 8 | 24 | 36 | 21 | 17 | 13 | 2 | 8 |
| 4 | 3 | 5 | 2 | 2 | 7 | 9 | 7 | 3 | 2 | 4 | 5 | |
PAT PATCr | 11 | 7 | 11 | 6 | 6 | 17 | 27 | 14 | 14 | 11 | -2 | 3 |
Growth PAT Growth% | 3.0 | -34.1 | 52.8 | -40.1 | -3.2 | 178.9 | 54.7 | -48.4 | 1.1 | -20.9 | -117.6 | -74.7 |
NPM NPM% | 6.7 | 4.5 | 5.6 | 3.4 | 3.0 | 7.0 | 9.2 | 4.7 | 4.8 | 4.2 | -0.7 | 1.0 |
| 31.6 | 19.0 | 30.0 | 16.2 | 13.1 | 46.2 | 77.7 | 36.8 | 34.6 | 26.6 | -12.7 | 2.4 |
| 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 | 158 | 156 | 189 | 191 | 207 | 248 | 290 | 292 | 290 | 264 | 283 | 299 |
Growth Revenue Growth% | 6.8 | -1.3 | 21.6 | 1.0 | 8.4 | 19.6 | 17.2 | 0.6 | -0.7 | -8.9 | 7.1 | 11.0 |
| 135 | 138 | 166 | 173 | 190 | 216 | 247 | 269 | 273 | 255 | 272 | 281 | |
| 22 | 17 | 23 | 19 | 17 | 32 | 43 | 23 | 18 | 9 | 11 | 18 | |
OPM OPM% | 14.3 | 11.2 | 12.4 | 9.7 | 8.1 | 12.8 | 14.9 | 7.9 | 6.0 | 3.5 | 4.0 | 6.0 |
| 1 | 1 | 1 | 1 | 1 | 2 | 2 | 6 | 9 | 16 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 5 | 6 | 6 | 5 | 4 | 4 | 5 | 6 | 7 | 7 |
Depreciation DepreciationCr | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 7 |
PBT PBTCr | 15 | 10 | 15 | 9 | 8 | 24 | 36 | 21 | 17 | 13 | 2 | 8 |
| 4 | 3 | 5 | 2 | 2 | 7 | 9 | 7 | 3 | 2 | 4 | 5 | |
PAT PATCr | 11 | 7 | 11 | 6 | 6 | 17 | 27 | 14 | 14 | 11 | -2 | 3 |
Growth PAT Growth% | 3.0 | -34.1 | 52.8 | -40.1 | -3.2 | 178.9 | 54.7 | -48.4 | 1.1 | -20.9 | -117.6 | -74.7 |
NPM NPM% | 6.7 | 4.5 | 5.6 | 3.4 | 3.0 | 7.0 | 9.2 | 4.7 | 4.8 | 4.2 | -0.7 | 1.0 |
| 31.6 | 19.0 | 30.0 | 16.2 | 13.1 | 46.2 | 77.7 | 36.8 | 34.6 | 26.6 | -12.7 | 2.4 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 83 | 59 | 67 | 70 | 73 | 88 | 111 | 119 | 130 | 138 | 134 |
| 59 | 67 | 71 | 81 | 63 | 62 | 48 | 58 | 63 | 87 | 123 | |
| 17 | 18 | 16 | 15 | 15 | 20 | 21 | 19 | 35 | 24 | 36 | |
| 166 | 152 | 163 | 177 | 165 | 186 | 199 | 217 | 253 | 275 | 321 | |
| 42 | 52 | 57 | 71 | 60 | 82 | 94 | 114 | 115 | 125 | 141 | |
| 124 | 101 | 106 | 106 | 105 | 103 | 105 | 103 | 138 | 150 | 180 | |
| 166 | 152 | 163 | 177 | 165 | 186 | 199 | 217 | 253 | 275 | 321 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 83 | 59 | 67 | 70 | 73 | 88 | 111 | 119 | 130 | 138 | 134 |
| 59 | 67 | 71 | 81 | 63 | 62 | 48 | 58 | 63 | 87 | 123 | |
| 17 | 18 | 16 | 15 | 15 | 20 | 21 | 19 | 35 | 24 | 36 | |
| 166 | 152 | 163 | 177 | 165 | 186 | 199 | 217 | 253 | 275 | 321 | |
| 42 | 52 | 57 | 71 | 60 | 82 | 94 | 114 | 115 | 125 | 141 | |
| 124 | 101 | 106 | 106 | 105 | 103 | 105 | 103 | 138 | 150 | 180 | |
| 166 | 152 | 163 | 177 | 165 | 186 | 199 | 217 | 253 | 275 | 321 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 5 | 17 | 12 | 13 | 16 | 31 | 11 | 32 | -1 | 0 | |
| -9 | -8 | -7 | -7 | -2 | -6 | -14 | -16 | -49 | -4 | -32 | |
| -8 | -7 | -9 | -9 | -6 | 0 | -5 | -6 | 9 | 14 | 34 | |
Net Cash Flow Net Cash FlowCr | 1 | -11 | 0 | -4 | 5 | 10 | 12 | -11 | -9 | 9 | 2 |
Free Cash Flow Free Cash FlowCr | 9 | -4 | 9 | 5 | 11 | 10 | 24 | 3 | 0 | -12 | -25 |
CFO To PAT CFO To PAT% | 175.5 | 65.7 | 155.8 | 183.2 | 209.7 | 92.8 | 114.4 | 77.7 | 227.4 | -7.2 | 18.4 |
CFO To EBITDA CFO To EBITDA% | 82.7 | 26.4 | 71.0 | 63.2 | 77.3 | 50.5 | 70.7 | 46.4 | 180.7 | -8.4 | -3.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 5 | 17 | 12 | 13 | 16 | 31 | 11 | 32 | -1 | 0 | |
| -9 | -8 | -7 | -7 | -2 | -6 | -14 | -16 | -49 | -4 | -32 | |
| -8 | -7 | -9 | -9 | -6 | 0 | -5 | -6 | 9 | 14 | 34 | |
Net Cash Flow Net Cash FlowCr | 1 | -11 | 0 | -4 | 5 | 10 | 12 | -11 | -9 | 9 | 2 |
Free Cash Flow Free Cash FlowCr | 9 | -4 | 9 | 5 | 11 | 10 | 24 | 3 | 0 | -12 | -25 |
CFO To PAT CFO To PAT% | 175.5 | 65.7 | 155.8 | 183.2 | 209.7 | 92.8 | 114.4 | 77.7 | 227.4 | -7.2 | 18.4 |
CFO To EBITDA CFO To EBITDA% | 82.7 | 26.4 | 71.0 | 63.2 | 77.3 | 50.5 | 70.7 | 46.4 | 180.7 | -8.4 | -3.1 |
| 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 | 48 | 76 | 79 | 50 | 29 | 46 | 78 | 76 | 138 | 146 | 106 | 116 |
Price To Earnings Price To Earnings | 5.0 | 12.9 | 8.5 | 9.9 | 7.3 | 3.2 | 3.3 | 6.6 | 12.8 | 17.7 | 157.9 | |
Price To Sales Price To Sales | 0.3 | 0.5 | 0.4 | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 0.5 | 0.6 | 0.4 | 0.4 |
Price To Book Price To Book | 0.8 | 1.2 | 1.1 | 0.7 | 0.4 | 0.5 | 0.7 | 0.6 | 1.0 | 1.0 | 0.8 | 0.8 |
EV To EBITDA EV To EBITDA | 3.4 | 6.5 | 4.9 | 4.6 | 3.7 | 2.3 | 2.1 | 3.8 | 8.9 | 19.8 | 15.8 | 10.6 |
GPM GPM% | 55.0 | 54.9 | 51.7 | 50.6 | 48.4 | 48.0 | 48.2 | 44.6 | 46.4 | 51.8 | 49.7 | 49.7 |
OPM OPM% | 14.3 | 11.2 | 12.4 | 9.7 | 8.1 | 12.8 | 14.9 | 7.9 | 6.0 | 3.5 | 4.0 | 6.0 |
NPM NPM% | 6.7 | 4.5 | 5.6 | 3.4 | 3.0 | 7.0 | 9.2 | 4.7 | 4.8 | 4.2 | -0.7 | 1.0 |
ROCE ROCE% | 17.0 | 13.9 | 18.6 | 12.6 | 11.8 | 22.3 | 29.0 | 15.9 | 11.9 | 9.3 | 3.8 | 3.8 |
ROE ROE% | 12.3 | 11.3 | 15.3 | 8.8 | 8.1 | 18.9 | 23.4 | 11.3 | 10.5 | 7.8 | -1.4 | -1.4 |
ROA ROA% | 6.4 | 4.6 | 6.5 | 3.6 | 3.8 | 9.3 | 13.4 | 6.3 | 5.5 | 4.0 | -0.6 | -0.6 |
| 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 | 48 | 76 | 79 | 50 | 29 | 46 | 78 | 76 | 138 | 146 | 106 | 116 |
Price To Earnings Price To Earnings | 5.0 | 12.9 | 8.5 | 9.9 | 7.3 | 3.2 | 3.3 | 6.6 | 12.8 | 17.7 | 157.9 | |
Price To Sales Price To Sales | 0.3 | 0.5 | 0.4 | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 0.5 | 0.6 | 0.4 | 0.4 |
Price To Book Price To Book | 0.8 | 1.2 | 1.1 | 0.7 | 0.4 | 0.5 | 0.7 | 0.6 | 1.0 | 1.0 | 0.8 | 0.8 |
EV To EBITDA EV To EBITDA | 3.4 | 6.5 | 4.9 | 4.6 | 3.7 | 2.3 | 2.1 | 3.8 | 8.9 | 19.8 | 15.8 | 10.6 |
GPM GPM% | 55.0 | 54.9 | 51.7 | 50.6 | 48.4 | 48.0 | 48.2 | 44.6 | 46.4 | 51.8 | 49.7 | 49.7 |
OPM OPM% | 14.3 | 11.2 | 12.4 | 9.7 | 8.1 | 12.8 | 14.9 | 7.9 | 6.0 | 3.5 | 4.0 | 6.0 |
NPM NPM% | 6.7 | 4.5 | 5.6 | 3.4 | 3.0 | 7.0 | 9.2 | 4.7 | 4.8 | 4.2 | -0.7 | 1.0 |
ROCE ROCE% | 17.0 | 13.9 | 18.6 | 12.6 | 11.8 | 22.3 | 29.0 | 15.9 | 11.9 | 9.3 | 3.8 | 3.8 |
ROE ROE% | 12.3 | 11.3 | 15.3 | 8.8 | 8.1 | 18.9 | 23.4 | 11.3 | 10.5 | 7.8 | -1.4 | -1.4 |
ROA ROA% | 6.4 | 4.6 | 6.5 | 3.6 | 3.8 | 9.3 | 13.4 | 6.3 | 5.5 | 4.0 | -0.6 | -0.6 |
Documents — B & A Ltd