| Quarter | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 44 | 54 | 40 | 94 | 66 | 60 | 22 | 80 | 42 | 35 | 38 | |
Growth YoY Revenue Growth YoY% | 4,457.3 | 661.8 | 646.0 | 50.2 | 11.2 | -44.5 | -15.1 | -35.8 | -41.8 | 70.7 | ||
| 4 | 21 | 36 | 30 | 77 | 78 | 72 | 20 | 48 | 43 | 25 | 20 | |
| 2 | 23 | 18 | 9 | 17 | -12 | -12 | 2 | 32 | 0 | 10 | 17 | |
OPM OPM% | 29.4 | 52.7 | 33.5 | 23.8 | 17.8 | -18.9 | -20.5 | 7.8 | 39.9 | -0.8 | 27.9 | 45.7 |
| 1 | 2 | 1 | 0 | 3 | 15 | -11 | 1 | -12 | 13 | -1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
PBT PBTCr | 2 | 25 | 16 | 9 | 19 | 1 | -24 | 2 | 19 | 11 | 8 | 17 |
| 0 | 6 | 5 | 2 | 4 | 0 | -3 | 1 | 6 | 5 | 1 | 4 | |
| 2 | 19 | 12 | 7 | 15 | 1 | -21 | 1 | 13 | 7 | 7 | 13 | |
Growth YoY PAT Growth YoY% | 2,363.2 | -40.9 | 238.8 | -93.2 | -278.7 | -86.3 | -13.9 | 427.3 | 135.2 | 1,233.3 | ||
NPM NPM% | 38.8 | 42.8 | 21.8 | 17.6 | 15.5 | 1.9 | -35.1 | 4.4 | 15.8 | 16.0 | 21.2 | 34.1 |
| 1.0 | 6.3 | 4.2 | 2.3 | 4.5 | 1.5 | -7.7 | 0.4 | 5.7 | 3.0 | 2.7 | 4.0 |
| Quarter | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 44 | 54 | 40 | 94 | 66 | 60 | 22 | 80 | 42 | 35 | 38 | |
Growth YoY Revenue Growth YoY% | 4,457.3 | 661.8 | 646.0 | 50.2 | 11.2 | -44.5 | -15.1 | -35.8 | -41.8 | 70.7 | ||
| 4 | 21 | 36 | 30 | 77 | 78 | 72 | 20 | 48 | 43 | 25 | 20 | |
| 2 | 23 | 18 | 9 | 17 | -12 | -12 | 2 | 32 | 0 | 10 | 17 | |
OPM OPM% | 29.4 | 52.7 | 33.5 | 23.8 | 17.8 | -18.9 | -20.5 | 7.8 | 39.9 | -0.8 | 27.9 | 45.7 |
| 1 | 2 | 1 | 0 | 3 | 15 | -11 | 1 | -12 | 13 | -1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
PBT PBTCr | 2 | 25 | 16 | 9 | 19 | 1 | -24 | 2 | 19 | 11 | 8 | 17 |
| 0 | 6 | 5 | 2 | 4 | 0 | -3 | 1 | 6 | 5 | 1 | 4 | |
| 2 | 19 | 12 | 7 | 15 | 1 | -21 | 1 | 13 | 7 | 7 | 13 | |
Growth YoY PAT Growth YoY% | 2,363.2 | -40.9 | 238.8 | -93.2 | -278.7 | -86.3 | -13.9 | 427.3 | 135.2 | 1,233.3 | ||
NPM NPM% | 38.8 | 42.8 | 21.8 | 17.6 | 15.5 | 1.9 | -35.1 | 4.4 | 15.8 | 16.0 | 21.2 | 34.1 |
| 1.0 | 6.3 | 4.2 | 2.3 | 4.5 | 1.5 | -7.7 | 0.4 | 5.7 | 3.0 | 2.7 | 4.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 2 | 3 | 1 | 3 | 4 | 13 | 109 | 259 | 179 | 194 |
Growth Revenue Growth% | 182.6 | 37.0 | -63.6 | 160.2 | 38.6 | 205.4 | 763.3 | 137.5 | -31.0 | -19.6 | |
| 0 | 0 | 0 | 2 | 2 | 3 | 5 | 69 | 257 | 136 | 136 | |
| 1 | 3 | 4 | -1 | 1 | 1 | 7 | 40 | 1 | 43 | 58 | |
OPM OPM% | 156.0 | 116.9 | 112.5 | -86.3 | 31.0 | 33.2 | 57.6 | 36.3 | 0.5 | 24.0 | 30.0 |
| 1 | 0 | 0 | 0 | 0 | 1 | 3 | 9 | 7 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 2 | 2 |
PBT PBTCr | 0 | 0 | 0 | -1 | 1 | 2 | 24 | 47 | 5 | 39 | 55 |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 11 | 3 | 12 | 16 | |
PAT PATCr | 0 | -1 | 0 | -1 | 1 | 2 | 22 | 37 | 2 | 28 | 39 |
Growth PAT Growth% | -4,173.0 | 146.1 | -561.4 | 162.7 | 111.0 | 1,327.6 | 68.4 | -95.0 | 1,422.3 | 1,039.8 | |
NPM NPM% | 1.6 | -23.6 | 7.9 | -100.5 | 24.2 | 36.9 | 172.4 | 33.6 | 0.7 | 15.5 | 20.3 |
| 0.2 | -11.2 | 3.8 | -24.5 | 7.5 | 1.8 | 8.8 | 13.1 | 0.3 | 11.9 | 15.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 2 | 3 | 1 | 3 | 4 | 13 | 109 | 259 | 179 | 194 |
Growth Revenue Growth% | 182.6 | 37.0 | -63.6 | 160.2 | 38.6 | 205.4 | 763.3 | 137.5 | -31.0 | -19.6 | |
| 0 | 0 | 0 | 2 | 2 | 3 | 5 | 69 | 257 | 136 | 136 | |
| 1 | 3 | 4 | -1 | 1 | 1 | 7 | 40 | 1 | 43 | 58 | |
OPM OPM% | 156.0 | 116.9 | 112.5 | -86.3 | 31.0 | 33.2 | 57.6 | 36.3 | 0.5 | 24.0 | 30.0 |
| 1 | 0 | 0 | 0 | 0 | 1 | 3 | 9 | 7 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 2 | 2 |
PBT PBTCr | 0 | 0 | 0 | -1 | 1 | 2 | 24 | 47 | 5 | 39 | 55 |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 11 | 3 | 12 | 16 | |
PAT PATCr | 0 | -1 | 0 | -1 | 1 | 2 | 22 | 37 | 2 | 28 | 39 |
Growth PAT Growth% | -4,173.0 | 146.1 | -561.4 | 162.7 | 111.0 | 1,327.6 | 68.4 | -95.0 | 1,422.3 | 1,039.8 | |
NPM NPM% | 1.6 | -23.6 | 7.9 | -100.5 | 24.2 | 36.9 | 172.4 | 33.6 | 0.7 | 15.5 | 20.3 |
| 0.2 | -11.2 | 3.8 | -24.5 | 7.5 | 1.8 | 8.8 | 13.1 | 0.3 | 11.9 | 15.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 10 | 12 | 12 | 24 |
Reserves ReservesCr | 5 | 4 | 5 | 3 | 5 | 12 | 28 | 97 | 174 | 145 |
| 1 | 1 | 1 | 2 | 1 | 1 | 6 | 17 | 8 | 22 | |
| 2 | 2 | 3 | 3 | 3 | 2 | 1 | 10 | 11 | 4 | |
| 8 | 8 | 9 | 8 | 10 | 20 | 48 | 177 | 270 | 244 | |
| 0 | 1 | 2 | 1 | 2 | 2 | 15 | 85 | 98 | 149 | |
| 8 | 7 | 8 | 8 | 8 | 18 | 34 | 91 | 173 | 95 | |
| 8 | 8 | 9 | 8 | 10 | 20 | 48 | 177 | 270 | 244 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 10 | 12 | 12 | 24 |
Reserves ReservesCr | 5 | 4 | 5 | 3 | 5 | 12 | 28 | 97 | 174 | 145 |
| 1 | 1 | 1 | 2 | 1 | 1 | 6 | 17 | 8 | 22 | |
| 2 | 2 | 3 | 3 | 3 | 2 | 1 | 10 | 11 | 4 | |
| 8 | 8 | 9 | 8 | 10 | 20 | 48 | 177 | 270 | 244 | |
| 0 | 1 | 2 | 1 | 2 | 2 | 15 | 85 | 98 | 149 | |
| 8 | 7 | 8 | 8 | 8 | 18 | 34 | 91 | 173 | 95 | |
| 8 | 8 | 9 | 8 | 10 | 20 | 48 | 177 | 270 | 244 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 0 | 0 | 0 | 1 | 2 | 11 | -19 | -31 | -28 | |
| -2 | 1 | 0 | 0 | -1 | -4 | -8 | -37 | 2 | -9 | |
| -1 | 0 | 0 | 1 | 1 | 3 | -2 | 67 | 28 | 26 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 0 | 0 | 0 | 1 | 12 | -2 | -11 |
Free Cash Flow Free Cash FlowCr | 2 | 0 | 0 | -1 | 1 | 2 | 10 | -40 | -35 | -29 |
CFO To PAT CFO To PAT% | 12,832.7 | 65.8 | 70.4 | 42.9 | 75.4 | 121.2 | 48.3 | -50.8 | -1,710.5 | -102.4 |
CFO To EBITDA CFO To EBITDA% | 134.5 | -13.3 | 5.0 | 49.9 | 58.9 | 134.6 | 144.4 | -47.0 | -2,255.7 | -66.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 0 | 0 | 0 | 1 | 2 | 11 | -19 | -31 | -28 | |
| -2 | 1 | 0 | 0 | -1 | -4 | -8 | -37 | 2 | -9 | |
| -1 | 0 | 0 | 1 | 1 | 3 | -2 | 67 | 28 | 26 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 0 | 0 | 0 | 1 | 12 | -2 | -11 |
Free Cash Flow Free Cash FlowCr | 2 | 0 | 0 | -1 | 1 | 2 | 10 | -40 | -35 | -29 |
CFO To PAT CFO To PAT% | 12,832.7 | 65.8 | 70.4 | 42.9 | 75.4 | 121.2 | 48.3 | -50.8 | -1,710.5 | -102.4 |
CFO To EBITDA CFO To EBITDA% | 134.5 | -13.3 | 5.0 | 49.9 | 58.9 | 134.6 | 144.4 | -47.0 | -2,255.7 | -66.1 |
| Financial Year | 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 | 22 | 206 | 423 | 646 | 814 | 1,602 | |||||
Price To Earnings Price To Earnings | 6.2 | 9.6 | 15.6 | 497.2 | 36.4 | 41.5 | |||||
Price To Sales Price To Sales | 5.1 | 14.6 | 3.7 | 2.5 | 4.5 | 8.3 | |||||
Price To Book Price To Book | 1.6 | 5.3 | 3.9 | 3.5 | 5.0 | 8.1 | |||||
EV To EBITDA EV To EBITDA | 17.0 | 28.1 | 10.1 | 460.4 | 19.2 | 26.8 | |||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 156.0 | 116.9 | 112.5 | -86.3 | 31.0 | 33.2 | 57.6 | 36.3 | 0.5 | 24.0 | 30.0 |
NPM NPM% | 1.6 | -23.6 | 7.9 | -100.5 | 24.2 | 36.9 | 172.4 | 33.6 | 0.7 | 15.5 | 20.3 |
ROCE ROCE% | 5.5 | -3.9 | 6.9 | -11.4 | 11.8 | 11.7 | 62.3 | 43.5 | 2.9 | 23.1 | 23.1 |
ROE ROE% | 0.2 | -11.1 | 4.7 | -30.8 | 11.5 | 11.2 | 56.4 | 33.7 | 1.0 | 16.4 | 16.4 |
ROA ROA% | 0.2 | -7.1 | 2.6 | -13.7 | 7.1 | 7.7 | 44.9 | 20.8 | 0.7 | 11.3 | 11.3 |
| Financial Year | 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 | 22 | 206 | 423 | 646 | 814 | 1,602 | |||||
Price To Earnings Price To Earnings | 6.2 | 9.6 | 15.6 | 497.2 | 36.4 | 41.5 | |||||
Price To Sales Price To Sales | 5.1 | 14.6 | 3.7 | 2.5 | 4.5 | 8.3 | |||||
Price To Book Price To Book | 1.6 | 5.3 | 3.9 | 3.5 | 5.0 | 8.1 | |||||
EV To EBITDA EV To EBITDA | 17.0 | 28.1 | 10.1 | 460.4 | 19.2 | 26.8 | |||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 156.0 | 116.9 | 112.5 | -86.3 | 31.0 | 33.2 | 57.6 | 36.3 | 0.5 | 24.0 | 30.0 |
NPM NPM% | 1.6 | -23.6 | 7.9 | -100.5 | 24.2 | 36.9 | 172.4 | 33.6 | 0.7 | 15.5 | 20.3 |
ROCE ROCE% | 5.5 | -3.9 | 6.9 | -11.4 | 11.8 | 11.7 | 62.3 | 43.5 | 2.9 | 23.1 | 23.1 |
ROE ROE% | 0.2 | -11.1 | 4.7 | -30.8 | 11.5 | 11.2 | 56.4 | 33.7 | 1.0 | 16.4 | 16.4 |
ROA ROA% | 0.2 | -7.1 | 2.6 | -13.7 | 7.1 | 7.7 | 44.9 | 20.8 | 0.7 | 11.3 | 11.3 |
Documents — Gretex Corporate Services Ltd
Concall Transcript Summaries — Gretex Corporate Services Ltd