


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 42 | 45 | 40 | 40 | 41 | 48 | 43 | 41 | 43 | 46 | 46 | |
Growth YoY Revenue Growth YoY% | 5.2 | 8.1 | 2.1 | 7.3 | 0.3 | -2.9 | 5.3 | 6.9 | 3.8 | 4.9 | -3.5 | 6.3 |
| 35 | 37 | 40 | 34 | 35 | 37 | 42 | 39 | 39 | 36 | 42 | 40 | |
| 5 | 5 | 5 | 6 | 5 | 4 | 6 | 4 | 2 | 7 | 4 | 6 | |
OPM OPM% | 11.9 | 11.8 | 11.3 | 14.9 | 12.7 | 10.5 | 12.3 | 8.9 | 5.0 | 15.7 | 9.2 | 13.2 |
| 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 |
Depreciation DepreciationCr | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 2 | 2 |
PBT PBTCr | 1 | 3 | 4 | 4 | 4 | 3 | 5 | 2 | 1 | 3 | 3 | 4 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | |
| 1 | 3 | 3 | 3 | 3 | 2 | 4 | 2 | 1 | 2 | 2 | 3 | |
Growth YoY PAT Growth YoY% | -17.0 | 24.6 | -18.3 | 74.9 | 250.0 | -22.4 | 39.0 | -45.0 | -74.0 | 19.2 | -37.4 | 88.6 |
NPM NPM% | 2.0 | 6.3 | 5.6 | 8.0 | 6.8 | 5.0 | 7.4 | 4.1 | 1.7 | 5.7 | 4.8 | 7.3 |
| 0.6 | 1.9 | 1.8 | 2.3 | 2.0 | 1.5 | 2.5 | 1.3 | 0.5 | 1.8 | 1.6 | 2.4 |
| 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 | 77 | 100 | 113 | 107 | 124 | 136 | 109 | 137 | 161 | 168 | 173 | 176 |
Growth Revenue Growth% | 14.2 | 29.6 | 13.8 | -5.4 | 15.8 | 9.7 | -19.7 | 24.9 | 17.8 | 4.3 | 3.3 | 1.8 |
| 68 | 91 | 99 | 95 | 110 | 121 | 99 | 122 | 142 | 147 | 157 | 157 | |
| 9 | 8 | 14 | 12 | 14 | 15 | 10 | 14 | 19 | 21 | 16 | 19 | |
OPM OPM% | 12.1 | 8.5 | 12.3 | 11.2 | 11.2 | 11.0 | 9.4 | 10.5 | 11.7 | 12.7 | 9.3 | 10.8 |
| 0 | 0 | 1 | 1 | 2 | 0 | 0 | 1 | 1 | 1 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 7 | 6 | 5 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 4 |
Depreciation DepreciationCr | 4 | 6 | 7 | 6 | 6 | 7 | 6 | 6 | 8 | 7 | 7 | 5 |
PBT PBTCr | 0 | -3 | 2 | 2 | 6 | 6 | 3 | 9 | 11 | 15 | 11 | 12 |
| 0 | 1 | 1 | 0 | 0 | 2 | 1 | 3 | 3 | 4 | 3 | 3 | |
PAT PATCr | 0 | -4 | 1 | 2 | 6 | 4 | 2 | 6 | 8 | 11 | 8 | 9 |
Growth PAT Growth% | -93.5 | -5,550.4 | 127.8 | 73.2 | 196.2 | -33.6 | -46.3 | 176.6 | 25.5 | 41.9 | -27.6 | 8.0 |
NPM NPM% | 0.1 | -4.5 | 1.1 | 2.0 | 5.1 | 3.1 | 2.1 | 4.6 | 4.9 | 6.7 | 4.7 | 4.9 |
| 0.1 | -4.7 | 1.0 | 1.7 | 4.6 | 3.0 | 1.6 | 4.5 | 5.7 | 8.0 | 5.8 | 6.3 |
| 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 | 9 | 9 | 12 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 8 | 3 | 18 | 36 | 43 | 45 | 48 | 53 | 58 | 66 | 71 | 74 |
| 39 | 46 | 44 | 40 | 43 | 34 | 25 | 25 | 24 | 27 | 26 | 35 | |
| 25 | 22 | 20 | 11 | 6 | 4 | 6 | 5 | 3 | 2 | 1 | 1 | |
| 81 | 85 | 94 | 101 | 106 | 97 | 92 | 96 | 99 | 109 | 112 | 124 | |
| 37 | 34 | 48 | 53 | 54 | 50 | 49 | 53 | 59 | 69 | 71 | 82 | |
| 44 | 51 | 46 | 48 | 52 | 47 | 44 | 43 | 40 | 40 | 42 | 42 | |
| 81 | 85 | 94 | 101 | 106 | 97 | 92 | 96 | 99 | 109 | 112 | 124 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 21 | 7 | 11 | 8 | 13 | 8 | 17 | 16 | 18 | 12 | |
| -28 | -13 | -1 | -16 | -2 | -2 | -1 | -10 | -11 | -15 | -8 | |
| 13 | -7 | 0 | 1 | -5 | -14 | -6 | -7 | -4 | -4 | -4 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | 5 | -4 | 1 | -3 | 1 | 0 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -14 | 8 | 5 | 2 | -2 | 11 | 8 | 17 | 16 | 18 | 12 |
CFO To PAT CFO To PAT% | 17,422.8 | -469.7 | 547.4 | 495.3 | 125.5 | 317.4 | 351.8 | 272.6 | 207.9 | 159.7 | 149.7 |
CFO To EBITDA CFO To EBITDA% | 152.8 | 246.3 | 48.8 | 88.1 | 57.4 | 89.2 | 77.7 | 118.9 | 87.0 | 83.9 | 75.1 |
| 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 | 29 | 92 | 177 | 107 | 107 | 41 | 52 | 95 | 89 | 209 | 129 |
Price To Earnings Price To Earnings | 362.2 | 0.0 | 143.3 | 50.2 | 16.9 | 9.8 | 22.9 | 15.1 | 11.3 | 18.8 | 15.9 |
Price To Sales Price To Sales | 0.4 | 0.9 | 1.6 | 1.0 | 0.9 | 0.3 | 0.5 | 0.7 | 0.6 | 1.3 | 0.7 |
Price To Book Price To Book | 1.8 | 7.4 | 5.9 | 2.1 | 1.9 | 0.7 | 0.8 | 1.4 | 1.2 | 2.6 | 1.5 |
EV To EBITDA EV To EBITDA | 7.3 | 14.8 | 14.6 | 9.7 | 8.7 | 3.2 | 5.5 | 6.2 | 3.9 | 8.7 | 6.4 |
GPM GPM% | 52.0 | 47.1 | 52.4 | 53.9 | 50.7 | 54.8 | 49.3 | 47.0 | 47.5 | 48.2 | 44.7 |
OPM OPM% | 12.1 | 8.5 | 12.3 | 11.2 | 11.2 | 11.0 | 9.4 | 10.5 | 11.7 | 12.7 | 9.3 |
NPM NPM% | 0.1 | -4.5 | 1.1 | 2.0 | 5.1 | 3.1 | 2.1 | 4.6 | 4.9 | 6.7 | 4.7 |
ROCE ROCE% | 10.0 | 6.8 | 12.3 | 9.4 | 12.2 | 12.4 | 6.6 | 13.8 | 15.6 | 19.3 | 13.5 |
ROE ROE% | 0.5 | -35.9 | 4.1 | 4.3 | 11.3 | 7.1 | 3.7 | 9.4 | 10.9 | 13.9 | 9.5 |
ROA ROA% | 0.1 | -5.3 | 1.3 | 2.1 | 6.0 | 4.3 | 2.5 | 6.5 | 7.9 | 10.2 | 7.2 |