


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | -28.0 | 26.0 | 33.9 | 41.1 | 74.1 | 27.5 | 3.9 | -6.0 | 20.9 | 0.0 | 8.1 | 11.7 |
| 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| -1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
OPM OPM% | -74.1 | 55.7 | 68.8 | 68.1 | 16.9 | 61.1 | 59.4 | 62.6 | 54.8 | 61.7 | 56.6 | 57.1 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
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 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -16.7 | 37.5 | 76.5 | 71.4 | -86.0 | 25.0 | -8.3 | -16.7 | 657.1 | -1.8 | 3.6 | 20.0 |
NPM NPM% | 58.8 | 33.6 | 39.0 | 33.0 | 4.7 | 32.9 | 34.4 | 29.2 | 29.6 | 32.3 | 33.0 | 31.4 |
| 0.4 | 0.3 | 0.4 | 0.4 | 1.2 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 |
| 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 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 6 | 7 | 7 |
Growth Revenue Growth% | 0.8 | 4.3 | 21.5 | 3.4 | 26.8 | 5.1 | -3.1 | 12.0 | 15.5 | 44.3 | 8.3 | 4.9 |
| 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | |
| 2 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 1 | 3 | 4 | 4 | |
OPM OPM% | 78.3 | 63.9 | 71.0 | 44.2 | 25.0 | 47.4 | 44.7 | 45.4 | 27.5 | 54.0 | 59.1 | 57.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
Growth PAT Growth% | 10.9 | -18.7 | 11.6 | -16.5 | -16.9 | 47.9 | 5.1 | 35.1 | 14.3 | 12.4 | 24.9 | 5.2 |
NPM NPM% | 50.7 | 39.5 | 36.3 | 29.3 | 19.2 | 27.0 | 29.3 | 35.4 | 35.0 | 27.3 | 31.5 | 31.6 |
| 0.7 | 0.6 | 0.7 | 0.5 | 0.5 | 2.7 | 0.7 | 3.8 | 1.1 | 1.2 | 1.5 | 1.6 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 10 | 10 | 11 | 12 | 12 | 14 | 15 | 17 | 13 | 15 | 17 | 18 |
| 1 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 7 | 12 | 10 | ||
| 14 | 14 | 15 | 17 | 18 | 19 | 20 | 21 | 27 | 35 | 35 | 36 | |
| 4 | 4 | 4 | 7 | 5 | 4 | 0 | 1 | 4 | 1 | 1 | ||
| 10 | 10 | 11 | 10 | 13 | 15 | 19 | 20 | 23 | 34 | 34 | ||
| 14 | 14 | 15 | 17 | 18 | 19 | 20 | 21 | 27 | 35 | 35 | 36 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 2 | -3 | 0 | 0 | 1 | -3 | -7 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 5 | 4 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | -3 | 0 | 0 | 1 | 2 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 2 | -3 | 0 | 0 | 1 | -3 | -7 | 3 |
CFO To PAT CFO To PAT% | 21.7 | 16.7 | 248.3 | -504.0 | 10.0 | 7.1 | 60.7 | -188.6 | -395.8 | 140.6 |
CFO To EBITDA CFO To EBITDA% | 13.4 | 8.6 | 164.5 | -386.5 | 5.7 | 4.7 | 47.3 | -239.7 | -200.0 | 74.8 |
| 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 | 3 | 4 | 4 | 12 | 6 | 0 | 15 | 45 | 18 | 15 | 17 |
Price To Earnings Price To Earnings | 3.5 | 4.5 | 4.3 | 15.1 | 9.6 | 0.0 | 15.4 | 17.1 | 12.1 | 8.9 | 8.1 |
Price To Sales Price To Sales | 1.8 | 1.7 | 1.5 | 4.4 | 1.8 | 0.0 | 4.5 | 12.1 | 3.3 | 2.4 | 2.5 |
Price To Book Price To Book | 0.3 | 0.3 | 0.3 | 0.8 | 0.4 | 0.0 | 1.0 | 1.4 | 1.1 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 2.4 | 2.8 | 2.3 | 7.7 | 8.1 | 0.3 | 10.5 | 26.6 | 18.3 | 7.8 | 6.7 |
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% | 78.3 | 63.9 | 71.0 | 44.2 | 25.0 | 47.4 | 44.7 | 45.4 | 27.5 | 54.0 | 59.1 |
NPM NPM% | 50.7 | 39.5 | 36.3 | 29.3 | 19.2 | 27.0 | 29.3 | 35.4 | 35.0 | 27.3 | 31.5 |
ROCE ROCE% | 11.4 | 9.1 | 9.4 | 7.1 | 4.5 | 7.0 | 7.7 | 8.1 | 9.8 | 10.7 | 12.6 |
ROE ROE% | 7.7 | 6.0 | 6.3 | 5.0 | 4.1 | 5.3 | 5.2 | 6.6 | 7.5 | 7.8 | 8.9 |
ROA ROA% | 7.3 | 5.8 | 6.0 | 4.5 | 3.5 | 5.0 | 5.0 | 6.4 | 5.6 | 4.9 | 6.1 |