| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 0 | 0 | 0 | 6 | 1 | 0 | 0 | 6 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 89.5 | 36.7 | -23.4 | 13.5 | 89.2 | 21.9 | 25.0 | -45.2 | -1.3 | -90.0 | -33.3 | -100.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | |
OPM OPM% | 96.0 | 68.3 | 47.2 | 59.5 | 97.7 | 72.0 | 64.4 | 21.7 | 97.5 | -160.0 | 0.0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 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 | 3 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 6 | 0 | 6 | -1 |
| 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | |
| 2 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 4 | 0 | 5 | -1 | |
Growth YoY PAT Growth YoY% | 95.8 | 109.1 | -42.9 | 26.7 | 93.6 | 4.3 | 133.3 | -79.0 | -2.0 | -125.0 | 1,814.3 | -2,000.0 |
NPM NPM% | 71.9 | 56.1 | 33.3 | 45.2 | 73.6 | 48.0 | 62.2 | 17.4 | 73.1 | -120.0 | 1,786.7 | |
| 4.5 | 0.4 | 0.2 | 0.4 | 8.7 | 0.5 | 0.5 | 0.1 | 8.5 | -0.1 | 10.3 | -1.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 0 | 0 | 0 | 6 | 1 | 0 | 0 | 6 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 89.5 | 36.7 | -23.4 | 13.5 | 89.2 | 21.9 | 25.0 | -45.2 | -1.3 | -90.0 | -33.3 | -100.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | |
OPM OPM% | 96.0 | 68.3 | 47.2 | 59.5 | 97.7 | 72.0 | 64.4 | 21.7 | 97.5 | -160.0 | 0.0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 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 | 3 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 6 | 0 | 6 | -1 |
| 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | |
| 2 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 4 | 0 | 5 | -1 | |
Growth YoY PAT Growth YoY% | 95.8 | 109.1 | -42.9 | 26.7 | 93.6 | 4.3 | 133.3 | -79.0 | -2.0 | -125.0 | 1,814.3 | -2,000.0 |
NPM NPM% | 71.9 | 56.1 | 33.3 | 45.2 | 73.6 | 48.0 | 62.2 | 17.4 | 73.1 | -120.0 | 1,786.7 | |
| 4.5 | 0.4 | 0.2 | 0.4 | 8.7 | 0.5 | 0.5 | 0.1 | 8.5 | -0.1 | 10.3 | -1.5 |
| 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 | 2 | 1 | 2 | 1 | 3 | 2 | 2 | 3 | 4 | 8 | 6 | 6 |
Growth Revenue Growth% | -10.2 | -32.0 | 54.6 | -63.3 | 226.4 | -31.3 | 18.3 | 32.8 | 60.1 | 71.5 | -14.5 | -12.4 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 2 | 1 | 2 | 0 | 2 | 1 | 1 | 2 | 4 | 7 | 6 | 5 | |
OPM OPM% | 80.3 | 71.5 | 77.4 | 31.0 | 78.8 | 66.0 | 70.9 | 77.8 | 86.1 | 92.0 | 88.2 | 85.8 |
| 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 4 | 7 | 12 | 11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | |
PAT PATCr | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 3 | 5 | 10 | 9 |
Growth PAT Growth% | -15.4 | -41.0 | 75.9 | 26.4 | -2.6 | -56.6 | 30.3 | 43.6 | 79.5 | 85.3 | 87.0 | 76.7 |
NPM NPM% | 75.0 | 65.2 | 74.1 | 255.3 | 76.2 | 48.1 | 52.9 | 57.2 | 64.2 | 69.3 | 151.7 | 140.0 |
| 2.9 | 1.7 | 3.0 | 3.8 | 3.7 | 1.6 | 2.1 | 3.0 | 5.4 | 10.0 | 18.7 | 17.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 1 | 2 | 1 | 3 | 2 | 2 | 3 | 4 | 8 | 6 | 6 |
Growth Revenue Growth% | -10.2 | -32.0 | 54.6 | -63.3 | 226.4 | -31.3 | 18.3 | 32.8 | 60.1 | 71.5 | -14.5 | -12.4 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 2 | 1 | 2 | 0 | 2 | 1 | 1 | 2 | 4 | 7 | 6 | 5 | |
OPM OPM% | 80.3 | 71.5 | 77.4 | 31.0 | 78.8 | 66.0 | 70.9 | 77.8 | 86.1 | 92.0 | 88.2 | 85.8 |
| 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 4 | 7 | 12 | 11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | |
PAT PATCr | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 3 | 5 | 10 | 9 |
Growth PAT Growth% | -15.4 | -41.0 | 75.9 | 26.4 | -2.6 | -56.6 | 30.3 | 43.6 | 79.5 | 85.3 | 87.0 | 76.7 |
NPM NPM% | 75.0 | 65.2 | 74.1 | 255.3 | 76.2 | 48.1 | 52.9 | 57.2 | 64.2 | 69.3 | 151.7 | 140.0 |
| 2.9 | 1.7 | 3.0 | 3.8 | 3.7 | 1.6 | 2.1 | 3.0 | 5.4 | 10.0 | 18.7 | 17.2 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 29 | 30 | 32 | 128 | 62 | 85 | 142 | 177 | 395 | 332 | 288 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 23 | |
| 0 | 0 | 0 | 25 | 7 | 14 | 32 | 46 | 119 | 96 | 78 | |
| 34 | 35 | 37 | 159 | 75 | 105 | 180 | 228 | 520 | 434 | 394 | |
| 8 | 9 | 9 | 0 | 0 | 1 | 1 | 0 | 0 | 8 | 20 | |
| 26 | 26 | 28 | 158 | 75 | 104 | 179 | 228 | 520 | 425 | 374 | |
| 34 | 35 | 37 | 159 | 75 | 105 | 180 | 228 | 520 | 434 | 394 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 29 | 30 | 32 | 128 | 62 | 85 | 142 | 177 | 395 | 332 | 288 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 23 | |
| 0 | 0 | 0 | 25 | 7 | 14 | 32 | 46 | 119 | 96 | 78 | |
| 34 | 35 | 37 | 159 | 75 | 105 | 180 | 228 | 520 | 434 | 394 | |
| 8 | 9 | 9 | 0 | 0 | 1 | 1 | 0 | 0 | 8 | 20 | |
| 26 | 26 | 28 | 158 | 75 | 104 | 179 | 228 | 520 | 425 | 374 | |
| 34 | 35 | 37 | 159 | 75 | 105 | 180 | 228 | 520 | 434 | 394 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | 1 | 0 | 0 | -1 | 0 | 45 | -2 | -2 | -1 | |
| 0 | -1 | -1 | -1 | 0 | 1 | 0 | -45 | 2 | 2 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | 1 | 0 | 0 | -1 | 0 | 45 | -2 | -2 | 6 |
CFO To PAT CFO To PAT% | -14.0 | 65.6 | 75.3 | -3.8 | -17.4 | -75.6 | -20.4 | 2,841.3 | -53.6 | -41.7 | -5.6 |
CFO To EBITDA CFO To EBITDA% | -13.1 | 59.8 | 72.1 | -30.9 | -16.8 | -55.1 | -15.2 | 2,091.3 | -40.0 | -31.4 | -9.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | 1 | 0 | 0 | -1 | 0 | 45 | -2 | -2 | -1 | |
| 0 | -1 | -1 | -1 | 0 | 1 | 0 | -45 | 2 | 2 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | 1 | 0 | 0 | -1 | 0 | 45 | -2 | -2 | 6 |
CFO To PAT CFO To PAT% | -14.0 | 65.6 | 75.3 | -3.8 | -17.4 | -75.6 | -20.4 | 2,841.3 | -53.6 | -41.7 | -5.6 |
CFO To EBITDA CFO To EBITDA% | -13.1 | 59.8 | 72.1 | -30.9 | -16.8 | -55.1 | -15.2 | 2,091.3 | -40.0 | -31.4 | -9.7 |
| 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 | 9 | 14 | 22 | 22 | 15 | 16 | 29 | 27 | 82 | 94 | 63 | 74 |
Price To Earnings Price To Earnings | 6.1 | 15.8 | 13.9 | 11.1 | 7.8 | 19.3 | 26.3 | 17.1 | 29.1 | 18.1 | 6.4 | 8.3 |
Price To Sales Price To Sales | 4.6 | 10.3 | 10.3 | 8.4 | 6.0 | 9.2 | 13.9 | 9.8 | 18.7 | 12.5 | 9.7 | 11.6 |
Price To Book Price To Book | 0.3 | 0.4 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 |
EV To EBITDA EV To EBITDA | 5.7 | 14.3 | 13.3 | 91.5 | 7.5 | 14.0 | 19.6 | 12.6 | 21.6 | 13.6 | 14.8 | 17.6 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 80.3 | 71.5 | 77.4 | 31.0 | 78.8 | 66.0 | 70.9 | 77.8 | 86.1 | 92.0 | 88.2 | 85.8 |
NPM NPM% | 75.0 | 65.2 | 74.1 | 255.3 | 76.2 | 48.1 | 52.9 | 57.2 | 64.2 | 69.3 | 151.7 | 140.0 |
ROCE ROCE% | 4.7 | 2.8 | 4.5 | 1.6 | 3.0 | 1.3 | 1.0 | 1.2 | 0.9 | 2.0 | 3.8 | 3.8 |
ROE ROE% | 4.4 | 2.5 | 4.3 | 1.5 | 2.9 | 0.9 | 0.7 | 0.9 | 0.7 | 1.6 | 3.3 | 3.3 |
ROA ROA% | 4.4 | 2.5 | 4.3 | 1.3 | 2.6 | 0.8 | 0.6 | 0.7 | 0.5 | 1.2 | 2.5 | 2.5 |
| 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 | 9 | 14 | 22 | 22 | 15 | 16 | 29 | 27 | 82 | 94 | 63 | 74 |
Price To Earnings Price To Earnings | 6.1 | 15.8 | 13.9 | 11.1 | 7.8 | 19.3 | 26.3 | 17.1 | 29.1 | 18.1 | 6.4 | 8.3 |
Price To Sales Price To Sales | 4.6 | 10.3 | 10.3 | 8.4 | 6.0 | 9.2 | 13.9 | 9.8 | 18.7 | 12.5 | 9.7 | 11.6 |
Price To Book Price To Book | 0.3 | 0.4 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 |
EV To EBITDA EV To EBITDA | 5.7 | 14.3 | 13.3 | 91.5 | 7.5 | 14.0 | 19.6 | 12.6 | 21.6 | 13.6 | 14.8 | 17.6 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 80.3 | 71.5 | 77.4 | 31.0 | 78.8 | 66.0 | 70.9 | 77.8 | 86.1 | 92.0 | 88.2 | 85.8 |
NPM NPM% | 75.0 | 65.2 | 74.1 | 255.3 | 76.2 | 48.1 | 52.9 | 57.2 | 64.2 | 69.3 | 151.7 | 140.0 |
ROCE ROCE% | 4.7 | 2.8 | 4.5 | 1.6 | 3.0 | 1.3 | 1.0 | 1.2 | 0.9 | 2.0 | 3.8 | 3.8 |
ROE ROE% | 4.4 | 2.5 | 4.3 | 1.5 | 2.9 | 0.9 | 0.7 | 0.9 | 0.7 | 1.6 | 3.3 | 3.3 |
ROA ROA% | 4.4 | 2.5 | 4.3 | 1.3 | 2.6 | 0.8 | 0.6 | 0.7 | 0.5 | 1.2 | 2.5 | 2.5 |
Documents — Haryana Capfin Ltd