| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 9 | 18 | 11 | 12 | 6 | 13 | 7 | 7 | 13 | 56 | 47 | |
Growth YoY Revenue Growth YoY% | 156.9 | 24.4 | 90.7 | 134.2 | 130.9 | -41.3 | -29.2 | -33.7 | -41.0 | 128.6 | 336.7 | 558.8 |
| 5 | 9 | 18 | 11 | 12 | 5 | 12 | 7 | 7 | 13 | 52 | 46 | |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 4 | 1 | |
OPM OPM% | 11.2 | 1.7 | 1.8 | 1.9 | -0.4 | 6.4 | 3.1 | 8.0 | -2.3 | 0.4 | 7.5 | 2.3 |
| 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 4 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 3 | 1 | |
Growth YoY PAT Growth YoY% | 900.0 | 133.3 | 137.5 | 700.0 | -126.7 | 1,500.0 | 966.7 | 725.0 | -612.5 | -43.8 | 721.9 | 3.0 |
NPM NPM% | 5.6 | 0.1 | 0.2 | 0.7 | -0.7 | 2.9 | 2.5 | 9.3 | -7.8 | 0.7 | 4.7 | 1.4 |
| 0.6 | 0.0 | 0.1 | 0.2 | -0.2 | 0.3 | 0.7 | 1.4 | -1.2 | 0.2 | 5.5 | 1.4 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 9 | 18 | 11 | 12 | 6 | 13 | 7 | 7 | 13 | 56 | 47 | |
Growth YoY Revenue Growth YoY% | 156.9 | 24.4 | 90.7 | 134.2 | 130.9 | -41.3 | -29.2 | -33.7 | -41.0 | 128.6 | 336.7 | 558.8 |
| 5 | 9 | 18 | 11 | 12 | 5 | 12 | 7 | 7 | 13 | 52 | 46 | |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 4 | 1 | |
OPM OPM% | 11.2 | 1.7 | 1.8 | 1.9 | -0.4 | 6.4 | 3.1 | 8.0 | -2.3 | 0.4 | 7.5 | 2.3 |
| 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 4 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 3 | 1 | |
Growth YoY PAT Growth YoY% | 900.0 | 133.3 | 137.5 | 700.0 | -126.7 | 1,500.0 | 966.7 | 725.0 | -612.5 | -43.8 | 721.9 | 3.0 |
NPM NPM% | 5.6 | 0.1 | 0.2 | 0.7 | -0.7 | 2.9 | 2.5 | 9.3 | -7.8 | 0.7 | 4.7 | 1.4 |
| 0.6 | 0.0 | 0.1 | 0.2 | -0.2 | 0.3 | 0.7 | 1.4 | -1.2 | 0.2 | 5.5 | 1.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 0 | 10 | 17 | 19 | 20 | 22 | 24 | 37 | 41 | 83 | 123 |
Growth Revenue Growth% | 23.2 | -63.3 | 3,967.3 | 75.5 | 10.8 | 6.0 | 10.7 | 9.4 | 52.6 | 10.9 | 99.7 | 224.3 |
| 1 | 0 | 9 | 17 | 18 | 20 | 22 | 24 | 36 | 41 | 78 | 117 | |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 5 | 5 | |
OPM OPM% | 2.9 | 0.2 | 3.6 | 2.5 | 3.8 | 1.3 | 2.1 | 0.9 | 3.1 | 2.2 | 5.6 | 4.2 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | |
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 | 1 |
PBT PBTCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 4 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | |
PAT PATCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
Growth PAT Growth% | 323.5 | -98.6 | 1,00,781.8 | 105.4 | -12.6 | -68.5 | -8.8 | 16.4 | 103.0 | 41.4 | 519.0 | 167.0 |
NPM NPM% | 3.1 | 0.1 | 2.9 | 3.4 | 2.7 | 0.8 | 0.7 | 0.7 | 0.9 | 1.2 | 3.6 | 2.3 |
| 0.1 | 0.0 | 0.8 | 1.2 | 1.1 | 0.3 | 0.3 | 0.4 | 0.7 | 1.0 | 6.3 | 5.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 0 | 10 | 17 | 19 | 20 | 22 | 24 | 37 | 41 | 83 | 123 |
Growth Revenue Growth% | 23.2 | -63.3 | 3,967.3 | 75.5 | 10.8 | 6.0 | 10.7 | 9.4 | 52.6 | 10.9 | 99.7 | 224.3 |
| 1 | 0 | 9 | 17 | 18 | 20 | 22 | 24 | 36 | 41 | 78 | 117 | |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 5 | 5 | |
OPM OPM% | 2.9 | 0.2 | 3.6 | 2.5 | 3.8 | 1.3 | 2.1 | 0.9 | 3.1 | 2.2 | 5.6 | 4.2 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | |
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 | 1 |
PBT PBTCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 4 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | |
PAT PATCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
Growth PAT Growth% | 323.5 | -98.6 | 1,00,781.8 | 105.4 | -12.6 | -68.5 | -8.8 | 16.4 | 103.0 | 41.4 | 519.0 | 167.0 |
NPM NPM% | 3.1 | 0.1 | 2.9 | 3.4 | 2.7 | 0.8 | 0.7 | 0.7 | 0.9 | 1.2 | 3.6 | 2.3 |
| 0.1 | 0.0 | 0.8 | 1.2 | 1.1 | 0.3 | 0.3 | 0.4 | 0.7 | 1.0 | 6.3 | 5.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 6 |
| 0 | 0 | 2 | 5 | 8 | 9 | 6 | 6 | 8 | 12 | 14 | |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | |
| 3 | 3 | 8 | 12 | 16 | 17 | 14 | 14 | 17 | 22 | 28 | |
| 3 | 3 | 7 | 9 | 13 | 14 | 11 | 10 | 13 | 18 | 18 | |
| 0 | 0 | 1 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 10 | |
| 3 | 3 | 8 | 12 | 16 | 17 | 14 | 14 | 17 | 22 | 28 |
| 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 | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 6 |
| 0 | 0 | 2 | 5 | 8 | 9 | 6 | 6 | 8 | 12 | 14 | |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | |
| 3 | 3 | 8 | 12 | 16 | 17 | 14 | 14 | 17 | 22 | 28 | |
| 3 | 3 | 7 | 9 | 13 | 14 | 11 | 10 | 13 | 18 | 18 | |
| 0 | 0 | 1 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 10 | |
| 3 | 3 | 8 | 12 | 16 | 17 | 14 | 14 | 17 | 22 | 28 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 0 | -2 | -2 | 1 | 0 | 0 | 1 | 1 | 2 | -3 | |
| 2 | 0 | 0 | -1 | 0 | -1 | 0 | -1 | -1 | -7 | 4 | |
| 0 | 0 | 3 | 3 | -1 | 0 | 1 | -1 | 0 | 5 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | -1 | 1 | -1 | 0 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | -2 | -3 | 1 | -1 | 0 | 0 | 1 | 2 | -9 |
CFO To PAT CFO To PAT% | -10,670.1 | 10,724.6 | -710.1 | -289.5 | 233.9 | 121.7 | 152.4 | 550.2 | 404.3 | 429.2 | -86.5 |
CFO To EBITDA CFO To EBITDA% | -11,689.4 | 7,324.1 | -567.0 | -388.2 | 162.1 | 74.1 | 47.3 | 431.4 | 119.6 | 230.7 | -56.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 0 | -2 | -2 | 1 | 0 | 0 | 1 | 1 | 2 | -3 | |
| 2 | 0 | 0 | -1 | 0 | -1 | 0 | -1 | -1 | -7 | 4 | |
| 0 | 0 | 3 | 3 | -1 | 0 | 1 | -1 | 0 | 5 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | -1 | 1 | -1 | 0 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | -2 | -3 | 1 | -1 | 0 | 0 | 1 | 2 | -9 |
CFO To PAT CFO To PAT% | -10,670.1 | 10,724.6 | -710.1 | -289.5 | 233.9 | 121.7 | 152.4 | 550.2 | 404.3 | 429.2 | -86.5 |
CFO To EBITDA CFO To EBITDA% | -11,689.4 | 7,324.1 | -567.0 | -388.2 | 162.1 | 74.1 | 47.3 | 431.4 | 119.6 | 230.7 | -56.8 |
| Financial Year | 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 | 2 | 8 | 9 | 8 | 7 | 11 | 9 | 20 | 26 | 26 | 42 | |
Price To Earnings Price To Earnings | 29.8 | 16.1 | 16.6 | 42.1 | 74.0 | 54.6 | 58.0 | 53.8 | 8.7 | 14.9 | ||
Price To Sales Price To Sales | 9.8 | 0.9 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.5 | 0.6 | 0.3 | 0.3 | |
Price To Book Price To Book | 0.8 | 1.4 | 1.4 | 1.2 | 0.9 | 1.5 | 1.2 | 2.6 | 3.2 | 2.3 | 3.7 | |
EV To EBITDA EV To EBITDA | 6,131.7 | 23.9 | 28.0 | 13.9 | 36.2 | 28.5 | 56.7 | 19.5 | 38.4 | 7.5 | 10.1 | |
GPM GPM% | 20.7 | 48.9 | 7.7 | 7.2 | 14.2 | 12.3 | 12.5 | 6.7 | 6.2 | 6.2 | 8.5 | 8.5 |
OPM OPM% | 2.9 | 0.2 | 3.6 | 2.5 | 3.8 | 1.3 | 2.1 | 0.9 | 3.1 | 2.2 | 5.6 | 4.2 |
NPM NPM% | 3.1 | 0.1 | 2.9 | 3.4 | 2.7 | 0.8 | 0.7 | 0.7 | 0.9 | 1.2 | 3.6 | 2.3 |
ROCE ROCE% | 0.6 | 0.0 | 5.5 | 5.7 | 10.2 | 6.6 | 6.0 | 5.0 | 9.7 | 7.7 | 23.1 | 23.1 |
ROE ROE% | 0.7 | 0.0 | 4.8 | 8.9 | 7.2 | 2.2 | 2.0 | 2.3 | 4.5 | 6.0 | 26.9 | 26.9 |
ROA ROA% | 0.6 | 0.0 | 3.5 | 4.7 | 3.2 | 0.9 | 1.1 | 1.3 | 2.1 | 2.2 | 10.8 | 10.8 |
| Financial Year | 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 | 2 | 8 | 9 | 8 | 7 | 11 | 9 | 20 | 26 | 26 | 42 | |
Price To Earnings Price To Earnings | 29.8 | 16.1 | 16.6 | 42.1 | 74.0 | 54.6 | 58.0 | 53.8 | 8.7 | 14.9 | ||
Price To Sales Price To Sales | 9.8 | 0.9 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.5 | 0.6 | 0.3 | 0.3 | |
Price To Book Price To Book | 0.8 | 1.4 | 1.4 | 1.2 | 0.9 | 1.5 | 1.2 | 2.6 | 3.2 | 2.3 | 3.7 | |
EV To EBITDA EV To EBITDA | 6,131.7 | 23.9 | 28.0 | 13.9 | 36.2 | 28.5 | 56.7 | 19.5 | 38.4 | 7.5 | 10.1 | |
GPM GPM% | 20.7 | 48.9 | 7.7 | 7.2 | 14.2 | 12.3 | 12.5 | 6.7 | 6.2 | 6.2 | 8.5 | 8.5 |
OPM OPM% | 2.9 | 0.2 | 3.6 | 2.5 | 3.8 | 1.3 | 2.1 | 0.9 | 3.1 | 2.2 | 5.6 | 4.2 |
NPM NPM% | 3.1 | 0.1 | 2.9 | 3.4 | 2.7 | 0.8 | 0.7 | 0.7 | 0.9 | 1.2 | 3.6 | 2.3 |
ROCE ROCE% | 0.6 | 0.0 | 5.5 | 5.7 | 10.2 | 6.6 | 6.0 | 5.0 | 9.7 | 7.7 | 23.1 | 23.1 |
ROE ROE% | 0.7 | 0.0 | 4.8 | 8.9 | 7.2 | 2.2 | 2.0 | 2.3 | 4.5 | 6.0 | 26.9 | 26.9 |
ROA ROA% | 0.6 | 0.0 | 3.5 | 4.7 | 3.2 | 0.9 | 1.1 | 1.3 | 2.1 | 2.2 | 10.8 | 10.8 |
Documents — Grameva Limited