| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 39 | 54 | 74 | 53 | 34 | 39 | 18 | 9 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 691.2 | 165.5 | 28.1 | 65.1 | 32.4 | -13.5 | -27.4 | -76.1 | -83.1 | -99.7 | -100.0 | -100.0 |
| 38 | 40 | 53 | 72 | 52 | 33 | 39 | 17 | 9 | 2 | 1 | 1 | |
| 2 | -1 | 2 | 2 | 1 | 0 | 1 | 0 | 0 | -2 | -1 | -1 | |
OPM OPM% | 5.1 | -2.9 | 3.0 | 2.7 | 2.0 | 1.2 | 1.8 | 2.6 | -1.4 | -1,690.0 | ||
| 1 | 4 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 5 | 5 | 1 | 0 | 1 | 1 | 0 | -1 | -1 | 0 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | |
| 2 | 2 | 4 | 4 | 1 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 53.1 | 60.0 | 191.9 | 24.2 | -64.3 | -87.0 | -89.0 | -90.7 | -85.9 | -772.0 | -180.0 | -76.5 |
NPM NPM% | 4.9 | 4.9 | 6.7 | 4.9 | 1.3 | 0.7 | 1.0 | 1.9 | 1.1 | -1,680.0 | ||
| 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 39 | 54 | 74 | 53 | 34 | 39 | 18 | 9 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 691.2 | 165.5 | 28.1 | 65.1 | 32.4 | -13.5 | -27.4 | -76.1 | -83.1 | -99.7 | -100.0 | -100.0 |
| 38 | 40 | 53 | 72 | 52 | 33 | 39 | 17 | 9 | 2 | 1 | 1 | |
| 2 | -1 | 2 | 2 | 1 | 0 | 1 | 0 | 0 | -2 | -1 | -1 | |
OPM OPM% | 5.1 | -2.9 | 3.0 | 2.7 | 2.0 | 1.2 | 1.8 | 2.6 | -1.4 | -1,690.0 | ||
| 1 | 4 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 5 | 5 | 1 | 0 | 1 | 1 | 0 | -1 | -1 | 0 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | |
| 2 | 2 | 4 | 4 | 1 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 53.1 | 60.0 | 191.9 | 24.2 | -64.3 | -87.0 | -89.0 | -90.7 | -85.9 | -772.0 | -180.0 | -76.5 |
NPM NPM% | 4.9 | 4.9 | 6.7 | 4.9 | 1.3 | 0.7 | 1.0 | 1.9 | 1.1 | -1,680.0 | ||
| 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 596 | 503 | 774 | 778 | 752 | 359 | 78 | 12 | 107 | 208 | 144 | 9 |
Growth Revenue Growth% | -15.6 | 54.0 | 0.4 | -3.3 | -52.3 | -78.3 | -85.1 | 821.4 | 94.0 | -30.6 | -93.7 | |
| 586 | 490 | 756 | 758 | 735 | 386 | 135 | 11 | 100 | 203 | 142 | 14 | |
| 10 | 13 | 18 | 19 | 17 | -27 | -57 | 1 | 7 | 5 | 3 | -4 | |
OPM OPM% | 1.7 | 2.6 | 2.4 | 2.5 | 2.3 | -7.6 | -72.8 | 6.9 | 6.6 | 2.2 | 1.8 | -48.3 |
| 4 | 1 | 1 | 2 | 3 | 4 | 5 | 102 | 3 | 12 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 11 | 12 | 16 | 17 | 16 | 23 | 27 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
PBT PBTCr | 2 | 2 | 3 | 3 | 3 | -48 | -80 | 102 | 9 | 16 | 2 | -2 |
| 1 | 1 | 1 | 1 | 1 | -17 | -27 | 36 | 3 | 4 | 1 | 0 | |
PAT PATCr | 1 | 1 | 2 | 2 | 2 | -31 | -53 | 67 | 7 | 11 | 2 | -2 |
Growth PAT Growth% | -11.1 | 71.0 | -15.5 | 23.5 | -1,530.0 | -69.4 | 225.9 | -90.0 | 67.2 | -84.8 | -207.2 | |
NPM NPM% | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | -8.7 | -68.1 | 574.6 | 6.2 | 5.4 | 1.2 | -20.0 |
| 1.9 | 0.2 | 0.2 | 0.3 | -2.9 | -4.8 | 121.8 | 1.1 | 1.0 | 0.2 | -0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 596 | 503 | 774 | 778 | 752 | 359 | 78 | 12 | 107 | 208 | 144 | 9 |
Growth Revenue Growth% | -15.6 | 54.0 | 0.4 | -3.3 | -52.3 | -78.3 | -85.1 | 821.4 | 94.0 | -30.6 | -93.7 | |
| 586 | 490 | 756 | 758 | 735 | 386 | 135 | 11 | 100 | 203 | 142 | 14 | |
| 10 | 13 | 18 | 19 | 17 | -27 | -57 | 1 | 7 | 5 | 3 | -4 | |
OPM OPM% | 1.7 | 2.6 | 2.4 | 2.5 | 2.3 | -7.6 | -72.8 | 6.9 | 6.6 | 2.2 | 1.8 | -48.3 |
| 4 | 1 | 1 | 2 | 3 | 4 | 5 | 102 | 3 | 12 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 11 | 12 | 16 | 17 | 16 | 23 | 27 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
PBT PBTCr | 2 | 2 | 3 | 3 | 3 | -48 | -80 | 102 | 9 | 16 | 2 | -2 |
| 1 | 1 | 1 | 1 | 1 | -17 | -27 | 36 | 3 | 4 | 1 | 0 | |
PAT PATCr | 1 | 1 | 2 | 2 | 2 | -31 | -53 | 67 | 7 | 11 | 2 | -2 |
Growth PAT Growth% | -11.1 | 71.0 | -15.5 | 23.5 | -1,530.0 | -69.4 | 225.9 | -90.0 | 67.2 | -84.8 | -207.2 | |
NPM NPM% | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | -8.7 | -68.1 | 574.6 | 6.2 | 5.4 | 1.2 | -20.0 |
| 1.9 | 0.2 | 0.2 | 0.3 | -2.9 | -4.8 | 121.8 | 1.1 | 1.0 | 0.2 | -0.2 |
| 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 | 7 | 11 | 11 | 11 | 11 | 11 | 1 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 19 | 28 | 30 | 32 | 0 | -53 | 24 | 31 | 40 | 35 | 37 |
| 132 | 192 | 201 | 235 | 229 | 226 | 1 | 1 | 6 | 2 | 1 | |
| 15 | 14 | 13 | 19 | 18 | 2 | 3 | 1 | 0 | 0 | 0 | |
| 173 | 245 | 255 | 297 | 258 | 186 | 53 | 63 | 76 | 67 | 49 | |
| 158 | 231 | 234 | 272 | 218 | 127 | 36 | 49 | 48 | 50 | 34 | |
| 14 | 14 | 22 | 25 | 40 | 59 | 17 | 14 | 28 | 17 | 15 | |
| 173 | 245 | 255 | 297 | 258 | 186 | 53 | 63 | 76 | 67 | 49 |
| 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 | 7 | 11 | 11 | 11 | 11 | 11 | 1 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 19 | 28 | 30 | 32 | 0 | -53 | 24 | 31 | 40 | 35 | 37 |
| 132 | 192 | 201 | 235 | 229 | 226 | 1 | 1 | 6 | 2 | 1 | |
| 15 | 14 | 13 | 19 | 18 | 2 | 3 | 1 | 0 | 0 | 0 | |
| 173 | 245 | 255 | 297 | 258 | 186 | 53 | 63 | 76 | 67 | 49 | |
| 158 | 231 | 234 | 272 | 218 | 127 | 36 | 49 | 48 | 50 | 34 | |
| 14 | 14 | 22 | 25 | 40 | 59 | 17 | 14 | 28 | 17 | 15 | |
| 173 | 245 | 255 | 297 | 258 | 186 | 53 | 63 | 76 | 67 | 49 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | -11 | 7 | 18 | -103 | 31 | 0 | -2 | 22 | -1 | 9 | |
| 2 | -4 | -4 | -11 | 9 | 31 | 0 | 0 | -20 | 0 | 7 | |
| -7 | 17 | -5 | -8 | 93 | -63 | 1 | 3 | -1 | 0 | -15 | |
Net Cash Flow Net Cash FlowCr | 1 | 3 | -1 | 0 | -2 | 0 | 0 | 0 | 1 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | 6 | -11 | 1 | 14 | -104 | 41 | -1 | -3 | 22 | -1 | |
CFO To PAT CFO To PAT% | 528.8 | -501.2 | 413.3 | 833.1 | 330.4 | -59.2 | -0.3 | -34.4 | 195.1 | -41.0 | -490.7 |
CFO To EBITDA CFO To EBITDA% | 50.3 | -57.5 | 38.4 | 107.2 | 380.8 | -55.3 | -22.8 | -32.6 | 478.1 | -26.4 | -202.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | -11 | 7 | 18 | -103 | 31 | 0 | -2 | 22 | -1 | 9 | |
| 2 | -4 | -4 | -11 | 9 | 31 | 0 | 0 | -20 | 0 | 7 | |
| -7 | 17 | -5 | -8 | 93 | -63 | 1 | 3 | -1 | 0 | -15 | |
Net Cash Flow Net Cash FlowCr | 1 | 3 | -1 | 0 | -2 | 0 | 0 | 0 | 1 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | 6 | -11 | 1 | 14 | -104 | 41 | -1 | -3 | 22 | -1 | |
CFO To PAT CFO To PAT% | 528.8 | -501.2 | 413.3 | 833.1 | 330.4 | -59.2 | -0.3 | -34.4 | 195.1 | -41.0 | -490.7 |
CFO To EBITDA CFO To EBITDA% | 50.3 | -57.5 | 38.4 | 107.2 | 380.8 | -55.3 | -22.8 | -32.6 | 478.1 | -26.4 | -202.9 |
| Financial Year | Mar 2015 | 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 | 38 | 56 | 33 | 39 | 22 | 9 | 87 | 258 | 76 | 34 | 46 | ||
Price To Earnings Price To Earnings | 16.9 | 28.6 | 14.6 | 0.0 | 13.0 | 23.0 | 43.6 | -18.8 | |||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.0 | 0.1 | 0.3 | 0.8 | 0.8 | 1.2 | 0.5 | 3.8 | 5.1 | ||
Price To Book Price To Book | 1.0 | 1.4 | 0.8 | 3.6 | -0.5 | 0.0 | 2.1 | 5.1 | 1.7 | 0.7 | 1.0 | ||
EV To EBITDA EV To EBITDA | 6.8 | 8.0 | 7.5 | -9.5 | -4.0 | 13.9 | 12.4 | 56.3 | 28.5 | -7.3 | -10.1 | ||
GPM GPM% | 4.3 | 3.8 | 4.8 | 5.0 | 2.0 | 0.2 | 37.9 | 10.8 | 5.6 | 5.3 | |||
OPM OPM% | 1.7 | 2.6 | 2.4 | 2.5 | 2.3 | -7.6 | -72.8 | 6.9 | 6.6 | 2.2 | 1.8 | -48.3 | -48.3 |
NPM NPM% | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | -8.7 | -68.1 | 574.6 | 6.2 | 5.4 | 1.2 | -20.0 | -20.0 |
ROCE ROCE% | 12.1 | 12.9 | 12.9 | 11.7 | -10.0 | -33.0 | 375.4 | 21.9 | 30.8 | 5.3 | -4.6 | -4.6 | |
ROE ROE% | 4.7 | 5.3 | 4.4 | 5.1 | -288.7 | 125.7 | 271.6 | 16.1 | 22.1 | 3.7 | -3.8 | -3.8 | |
ROA ROA% | 0.7 | 0.8 | 0.7 | 0.7 | -12.1 | -28.5 | 125.8 | 10.5 | 14.6 | 2.5 | -3.7 | -3.7 | |
| Financial Year | Mar 2015 | 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 | 38 | 56 | 33 | 39 | 22 | 9 | 87 | 258 | 76 | 34 | 46 | ||
Price To Earnings Price To Earnings | 16.9 | 28.6 | 14.6 | 0.0 | 13.0 | 23.0 | 43.6 | -18.8 | |||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.0 | 0.1 | 0.3 | 0.8 | 0.8 | 1.2 | 0.5 | 3.8 | 5.1 | ||
Price To Book Price To Book | 1.0 | 1.4 | 0.8 | 3.6 | -0.5 | 0.0 | 2.1 | 5.1 | 1.7 | 0.7 | 1.0 | ||
EV To EBITDA EV To EBITDA | 6.8 | 8.0 | 7.5 | -9.5 | -4.0 | 13.9 | 12.4 | 56.3 | 28.5 | -7.3 | -10.1 | ||
GPM GPM% | 4.3 | 3.8 | 4.8 | 5.0 | 2.0 | 0.2 | 37.9 | 10.8 | 5.6 | 5.3 | |||
OPM OPM% | 1.7 | 2.6 | 2.4 | 2.5 | 2.3 | -7.6 | -72.8 | 6.9 | 6.6 | 2.2 | 1.8 | -48.3 | -48.3 |
NPM NPM% | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | -8.7 | -68.1 | 574.6 | 6.2 | 5.4 | 1.2 | -20.0 | -20.0 |
ROCE ROCE% | 12.1 | 12.9 | 12.9 | 11.7 | -10.0 | -33.0 | 375.4 | 21.9 | 30.8 | 5.3 | -4.6 | -4.6 | |
ROE ROE% | 4.7 | 5.3 | 4.4 | 5.1 | -288.7 | 125.7 | 271.6 | 16.1 | 22.1 | 3.7 | -3.8 | -3.8 | |
ROA ROA% | 0.7 | 0.8 | 0.7 | 0.7 | -12.1 | -28.5 | 125.8 | 10.5 | 14.6 | 2.5 | -3.7 | -3.7 | |
Documents — Dhatre Udyog Ltd