


| Quarter | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|
| 272 | 318 | 245 | |
Growth YoY Revenue Growth YoY% | -9.8 | ||
| 247 | 285 | 218 | |
| 25 | 32 | 28 | |
OPM OPM% | 9.3 | 10.2 | 11.3 |
| 2 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 5 |
Depreciation DepreciationCr | 4 | 4 | 4 |
PBT PBTCr | 26 | 33 | 26 |
| 6 | 7 | 6 | |
| 17 | 22 | 17 | |
Growth YoY PAT Growth YoY% | -0.1 | ||
NPM NPM% | 6.2 | 6.8 | 6.8 |
| 0.0 | 0.0 | 14.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 159 | 206 | 271 | 386 | 590 | 563 |
Growth Revenue Growth% | 29.2 | 31.6 | 42.6 | 52.8 | -4.5 | |
| 145 | 187 | 247 | 350 | 532 | 503 | |
| 15 | 19 | 23 | 36 | 58 | 60 | |
OPM OPM% | 9.2 | 9.0 | 8.7 | 9.4 | 9.8 | 10.7 |
| 1 | 2 | 2 | 3 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 3 | 3 | 7 |
Depreciation DepreciationCr | 3 | 4 | 5 | 6 | 8 | 8 |
PBT PBTCr | 10 | 14 | 19 | 30 | 51 | 59 |
| 3 | 3 | 5 | 8 | 13 | 13 | |
PAT PATCr | 7 | 11 | 14 | 23 | 38 | 38 |
Growth PAT Growth% | 49.4 | 31.3 | 58.4 | 69.2 | 0.0 | |
NPM NPM% | 4.6 | 5.3 | 5.3 | 5.9 | 6.5 | 6.8 |
| 70.6 | 105.4 | 12.6 | 19.9 | 33.7 | 14.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 11 |
Reserves ReservesCr | 45 | 56 | 70 | 92 | 120 |
| 48 | 50 | 115 | 106 | 116 | |
| 19 | 16 | 19 | 20 | 18 | |
| 113 | 123 | 205 | 220 | 265 | |
| 58 | 56 | 127 | 139 | 154 | |
| 55 | 66 | 78 | 81 | 111 | |
| 113 | 123 | 205 | 220 | 265 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 13 | 21 | 24 | 48 | 38 | |
| -7 | -13 | -37 | -36 | -33 | |
| -4 | -3 | 7 | -1 | -5 | |
Net Cash Flow Net Cash FlowCr | 2 | 4 | -7 | 11 | 0 |
Free Cash Flow Free Cash FlowCr | 8 | 14 | 2 | 32 | 16 |
CFO To PAT CFO To PAT% | 177.1 | 190.9 | 169.2 | 213.1 | 100.3 |
CFO To EBITDA CFO To EBITDA% | 88.5 | 111.9 | 103.4 | 132.9 | 66.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | |
EV To EBITDA EV To EBITDA | 1.2 | 0.5 | -0.4 | -0.5 | |
GPM GPM% | 63.8 | 74.1 | 73.3 | 73.3 | 71.7 |
OPM OPM% | 9.2 | 9.0 | 8.7 | 9.4 | 9.8 |
NPM NPM% | 4.6 | 5.3 | 5.3 | 5.9 | 6.5 |
ROCE ROCE% | 14.9 | 17.9 | 21.3 | 26.8 | 34.1 |
ROE ROE% | 16.0 | 19.3 | 20.3 | 24.3 | 29.1 |
ROA ROA% | 6.5 | 8.9 | 7.0 | 10.3 | 14.5 |