| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 3 | 12 | 9 | 14 | 6 | 15 | 7 | 26 | 40 | 102 | |
Growth YoY Revenue Growth YoY% | 79.3 | 589.7 | 204.8 | 14.0 | -37.8 | 12.0 | 17.8 | 70.9 | 510.5 | 286.4 | ||
| 1 | 1 | 1 | 9 | 6 | 11 | 6 | 9 | 7 | 19 | 33 | 88 | |
| 0 | 1 | 2 | 3 | 3 | 3 | -1 | 6 | 0 | 7 | 7 | 14 | |
OPM OPM% | 27.4 | 54.3 | 57.1 | 28.0 | 37.0 | 19.0 | -11.3 | 38.6 | 0.3 | 27.0 | 18.4 | 14.0 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 1 | 0 | 1 | 3 |
PBT PBTCr | 0 | 1 | 2 | 4 | 3 | 3 | -1 | 6 | 0 | 5 | 7 | 14 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 3 | 2 | 3 | |
| 0 | 1 | 1 | 2 | 1 | 1 | -3 | 4 | -2 | 4 | 4 | 6 | |
Growth YoY PAT Growth YoY% | 159.5 | 105.8 | 44.8 | -64.5 | -282.0 | 381.6 | 27.7 | 18.3 | 329.0 | 46.0 | ||
NPM NPM% | 22.6 | 59.4 | 32.6 | 17.7 | 15.5 | 5.5 | -45.4 | 23.8 | -27.9 | 16.4 | 10.5 | 6.2 |
| 0.0 | 0.0 | 0.0 | 1.5 | 0.8 | 0.4 | -1.4 | 2.0 | -1.0 | 2.3 | 1.9 | 3.1 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 3 | 12 | 9 | 14 | 6 | 15 | 7 | 26 | 40 | 102 | |
Growth YoY Revenue Growth YoY% | 79.3 | 589.7 | 204.8 | 14.0 | -37.8 | 12.0 | 17.8 | 70.9 | 510.5 | 286.4 | ||
| 1 | 1 | 1 | 9 | 6 | 11 | 6 | 9 | 7 | 19 | 33 | 88 | |
| 0 | 1 | 2 | 3 | 3 | 3 | -1 | 6 | 0 | 7 | 7 | 14 | |
OPM OPM% | 27.4 | 54.3 | 57.1 | 28.0 | 37.0 | 19.0 | -11.3 | 38.6 | 0.3 | 27.0 | 18.4 | 14.0 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 1 | 0 | 1 | 3 |
PBT PBTCr | 0 | 1 | 2 | 4 | 3 | 3 | -1 | 6 | 0 | 5 | 7 | 14 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 3 | 2 | 3 | |
| 0 | 1 | 1 | 2 | 1 | 1 | -3 | 4 | -2 | 4 | 4 | 6 | |
Growth YoY PAT Growth YoY% | 159.5 | 105.8 | 44.8 | -64.5 | -282.0 | 381.6 | 27.7 | 18.3 | 329.0 | 46.0 | ||
NPM NPM% | 22.6 | 59.4 | 32.6 | 17.7 | 15.5 | 5.5 | -45.4 | 23.8 | -27.9 | 16.4 | 10.5 | 6.2 |
| 0.0 | 0.0 | 0.0 | 1.5 | 0.8 | 0.4 | -1.4 | 2.0 | -1.0 | 2.3 | 1.9 | 3.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3 | 3 | 15 | 23 | 21 | 33 | 142 |
Growth Revenue Growth% | 12.2 | 343.5 | 51.3 | -7.7 | 56.8 | 331.1 | |
| 2 | 2 | 10 | 17 | 16 | 26 | 120 | |
| 1 | 1 | 5 | 6 | 5 | 7 | 22 | |
OPM OPM% | 33.8 | 41.2 | 33.8 | 26.1 | 25.4 | 21.7 | 15.4 |
| 0 | 0 | 1 | 0 | 0 | 1 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 2 | 5 |
Depreciation DepreciationCr | 0 | 0 | 1 | 3 | 3 | 3 | 3 |
PBT PBTCr | 1 | 1 | 4 | 3 | 2 | 3 | 18 |
| 0 | -1 | 1 | 1 | 0 | 1 | 7 | |
PAT PATCr | 1 | 1 | 3 | 2 | 1 | 3 | 11 |
Growth PAT Growth% | 165.5 | 127.1 | -30.5 | -47.4 | 121.4 | 325.5 | |
NPM NPM% | 17.0 | 40.3 | 20.6 | 9.5 | 5.4 | 7.6 | 7.5 |
| 22.7 | 5.0 | 1.8 | 1.2 | 0.6 | 1.3 | 5.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3 | 3 | 15 | 23 | 21 | 33 | 142 |
Growth Revenue Growth% | 12.2 | 343.5 | 51.3 | -7.7 | 56.8 | 331.1 | |
| 2 | 2 | 10 | 17 | 16 | 26 | 120 | |
| 1 | 1 | 5 | 6 | 5 | 7 | 22 | |
OPM OPM% | 33.8 | 41.2 | 33.8 | 26.1 | 25.4 | 21.7 | 15.4 |
| 0 | 0 | 1 | 0 | 0 | 1 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 2 | 5 |
Depreciation DepreciationCr | 0 | 0 | 1 | 3 | 3 | 3 | 3 |
PBT PBTCr | 1 | 1 | 4 | 3 | 2 | 3 | 18 |
| 0 | -1 | 1 | 1 | 0 | 1 | 7 | |
PAT PATCr | 1 | 1 | 3 | 2 | 1 | 3 | 11 |
Growth PAT Growth% | 165.5 | 127.1 | -30.5 | -47.4 | 121.4 | 325.5 | |
NPM NPM% | 17.0 | 40.3 | 20.6 | 9.5 | 5.4 | 7.6 | 7.5 |
| 22.7 | 5.0 | 1.8 | 1.2 | 0.6 | 1.3 | 5.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 3 | 4 | 4 | 4 | 4 | 22 |
Reserves ReservesCr | -3 | -1 | 16 | 18 | 19 | 32 | 80 |
| 3 | 4 | 10 | 9 | 14 | 22 | 109 | |
| 4 | 2 | 1 | 3 | 4 | 4 | 17 | |
| 4 | 8 | 31 | 34 | 47 | 85 | 239 | |
| 3 | 5 | 16 | 19 | 32 | 68 | 191 | |
| 1 | 3 | 15 | 14 | 15 | 17 | 47 | |
| 4 | 8 | 31 | 34 | 47 | 85 | 239 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 3 | 4 | 4 | 4 | 4 | 22 |
Reserves ReservesCr | -3 | -1 | 16 | 18 | 19 | 32 | 80 |
| 3 | 4 | 10 | 9 | 14 | 22 | 109 | |
| 4 | 2 | 1 | 3 | 4 | 4 | 17 | |
| 4 | 8 | 31 | 34 | 47 | 85 | 239 | |
| 3 | 5 | 16 | 19 | 32 | 68 | 191 | |
| 1 | 3 | 15 | 14 | 15 | 17 | 47 | |
| 4 | 8 | 31 | 34 | 47 | 85 | 239 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -1 | 0 | 3 | -3 | -5 | 3 | -48 | |
| -1 | -1 | -11 | -3 | -3 | -3 | -31 | |
| 2 | 1 | 13 | 1 | 12 | 22 | 109 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 5 | -4 | 5 | 22 | 30 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | -8 | -5 | -8 | 0 | -82 |
CFO To PAT CFO To PAT% | -144.7 | 28.4 | 88.9 | -141.6 | -401.0 | 109.5 | -453.0 |
CFO To EBITDA CFO To EBITDA% | -72.9 | 27.8 | 54.4 | -51.4 | -85.4 | 38.5 | -221.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -1 | 0 | 3 | -3 | -5 | 3 | -48 | |
| -1 | -1 | -11 | -3 | -3 | -3 | -31 | |
| 2 | 1 | 13 | 1 | 12 | 22 | 109 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 5 | -4 | 5 | 22 | 30 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | -8 | -5 | -8 | 0 | -82 |
CFO To PAT CFO To PAT% | -144.7 | 28.4 | 88.9 | -141.6 | -401.0 | 109.5 | -453.0 |
CFO To EBITDA CFO To EBITDA% | -72.9 | 27.8 | 54.4 | -51.4 | -85.4 | 38.5 | -221.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 230 | 610 | 234 | 348 | 631 | 694 | ||
Price To Earnings Price To Earnings | 74.2 | 282.8 | 205.9 | 138.7 | 56.7 | 60.4 | ||
Price To Sales Price To Sales | 15.3 | 26.8 | 11.1 | 10.6 | 4.5 | 4.9 | ||
Price To Book Price To Book | 11.7 | 27.9 | 10.2 | 9.7 | 6.2 | 6.2 | ||
EV To EBITDA EV To EBITDA | 45.0 | 103.5 | 45.2 | 46.2 | 30.0 | 31.0 | ||
GPM GPM% | 69.6 | 63.6 | 69.4 | 55.1 | 47.3 | 63.5 | 20.7 | 20.7 |
OPM OPM% | 33.8 | 41.2 | 33.8 | 26.1 | 25.4 | 21.7 | 15.4 | 15.4 |
NPM NPM% | 17.0 | 40.3 | 20.6 | 9.5 | 5.4 | 7.6 | 7.5 | 7.5 |
ROCE ROCE% | 27.5 | 19.7 | 20.4 | 12.8 | 7.5 | 11.5 | 12.8 | 12.8 |
ROE ROE% | -22.8 | 85.0 | 15.7 | 9.8 | 4.9 | 7.0 | 10.5 | 10.5 |
ROA ROA% | 12.2 | 17.6 | 10.0 | 6.4 | 2.4 | 3.0 | 4.5 | 4.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 230 | 610 | 234 | 348 | 631 | 694 | ||
Price To Earnings Price To Earnings | 74.2 | 282.8 | 205.9 | 138.7 | 56.7 | 60.4 | ||
Price To Sales Price To Sales | 15.3 | 26.8 | 11.1 | 10.6 | 4.5 | 4.9 | ||
Price To Book Price To Book | 11.7 | 27.9 | 10.2 | 9.7 | 6.2 | 6.2 | ||
EV To EBITDA EV To EBITDA | 45.0 | 103.5 | 45.2 | 46.2 | 30.0 | 31.0 | ||
GPM GPM% | 69.6 | 63.6 | 69.4 | 55.1 | 47.3 | 63.5 | 20.7 | 20.7 |
OPM OPM% | 33.8 | 41.2 | 33.8 | 26.1 | 25.4 | 21.7 | 15.4 | 15.4 |
NPM NPM% | 17.0 | 40.3 | 20.6 | 9.5 | 5.4 | 7.6 | 7.5 | 7.5 |
ROCE ROCE% | 27.5 | 19.7 | 20.4 | 12.8 | 7.5 | 11.5 | 12.8 | 12.8 |
ROE ROE% | -22.8 | 85.0 | 15.7 | 9.8 | 4.9 | 7.0 | 10.5 | 10.5 |
ROA ROA% | 12.2 | 17.6 | 10.0 | 6.4 | 2.4 | 3.0 | 4.5 | 4.5 |
Documents — CWD Ltd