| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 11 | 13 | 13 | 15 | 11 | 10 | 10 | 10 | 10 | 10 | 11 | |
Growth YoY Revenue Growth YoY% | 34.3 | 48.9 | 99.3 | 86.4 | 42.3 | 0.7 | -27.1 | -22.3 | -29.4 | -9.3 | 1.4 | 5.6 |
| 8 | 8 | 9 | 9 | 10 | 8 | 7 | 7 | 7 | 7 | 8 | 8 | |
| 3 | 3 | 4 | 4 | 5 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | |
OPM OPM% | 25.8 | 24.8 | 31.6 | 31.5 | 33.0 | 27.2 | 30.3 | 29.1 | 31.0 | 26.9 | 20.4 | 29.2 |
| 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 | 2 | 2 | -3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 9 | 3 |
| 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 1 | 0 | 1 | |
| 2 | 2 | -4 | 3 | 3 | 0 | 2 | 2 | 2 | 2 | 8 | 2 | |
Growth YoY PAT Growth YoY% | 122.0 | 151.3 | -793.2 | 196.7 | 79.1 | -103.8 | 151.3 | -25.8 | -36.8 | 2,471.4 | 294.3 | 7.1 |
NPM NPM% | 17.7 | 17.2 | -30.5 | 20.5 | 22.3 | -0.6 | 21.5 | 19.5 | 20.0 | 16.8 | 83.5 | 19.8 |
| 1.3 | 1.4 | -3.0 | 1.9 | 2.4 | -0.1 | 1.5 | 1.4 | 1.5 | 1.2 | 6.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 11 | 13 | 13 | 15 | 11 | 10 | 10 | 10 | 10 | 10 | 11 | |
Growth YoY Revenue Growth YoY% | 34.3 | 48.9 | 99.3 | 86.4 | 42.3 | 0.7 | -27.1 | -22.3 | -29.4 | -9.3 | 1.4 | 5.6 |
| 8 | 8 | 9 | 9 | 10 | 8 | 7 | 7 | 7 | 7 | 8 | 8 | |
| 3 | 3 | 4 | 4 | 5 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | |
OPM OPM% | 25.8 | 24.8 | 31.6 | 31.5 | 33.0 | 27.2 | 30.3 | 29.1 | 31.0 | 26.9 | 20.4 | 29.2 |
| 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 | 2 | 2 | -3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 9 | 3 |
| 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 1 | 0 | 1 | |
| 2 | 2 | -4 | 3 | 3 | 0 | 2 | 2 | 2 | 2 | 8 | 2 | |
Growth YoY PAT Growth YoY% | 122.0 | 151.3 | -793.2 | 196.7 | 79.1 | -103.8 | 151.3 | -25.8 | -36.8 | 2,471.4 | 294.3 | 7.1 |
NPM NPM% | 17.7 | 17.2 | -30.5 | 20.5 | 22.3 | -0.6 | 21.5 | 19.5 | 20.0 | 16.8 | 83.5 | 19.8 |
| 1.3 | 1.4 | -3.0 | 1.9 | 2.4 | -0.1 | 1.5 | 1.4 | 1.5 | 1.2 | 6.0 | 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 | 17 | 20 | 24 | 23 | 21 | 28 | 38 | 29 | 42 | 0 | 40 | 41 |
Growth Revenue Growth% | -19.7 | 17.5 | 21.2 | -4.2 | -10.5 | 35.3 | 33.2 | -22.9 | 43.3 | -100.0 | -10.1 | |
| 18 | 20 | 25 | 20 | 19 | 23 | 29 | 24 | 30 | 0 | 29 | 30 | |
| -1 | 0 | 0 | 3 | 2 | 5 | 8 | 5 | 11 | 0 | 11 | 11 | |
OPM OPM% | -6.5 | -0.6 | -1.0 | 14.0 | 9.3 | 18.4 | 22.6 | 17.8 | 26.8 | 26.9 | 27.0 | |
| 5 | 9 | 8 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
PBT PBTCr | 3 | 8 | 7 | 3 | 2 | 5 | 8 | 4 | 3 | 0 | 17 | 17 |
| 1 | 3 | 1 | 1 | 0 | 1 | 2 | 1 | 3 | 0 | 3 | 3 | |
PAT PATCr | 2 | 5 | 6 | 2 | 1 | 3 | 6 | 3 | 0 | 0 | 14 | 14 |
Growth PAT Growth% | -46.8 | 168.2 | 10.5 | -58.3 | -52.9 | 178.7 | 92.2 | -51.0 | -84.1 | -100.0 | 94.2 | |
NPM NPM% | 11.8 | 26.9 | 24.5 | 10.7 | 5.6 | 11.6 | 16.7 | 10.6 | 1.2 | 34.8 | 34.6 | |
| 1.4 | 3.9 | 4.3 | 1.8 | 0.8 | 2.4 | 4.5 | 2.2 | 0.3 | 7.2 | 10.1 | 10.2 |
| 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 | 17 | 20 | 24 | 23 | 21 | 28 | 38 | 29 | 42 | 0 | 40 | 41 |
Growth Revenue Growth% | -19.7 | 17.5 | 21.2 | -4.2 | -10.5 | 35.3 | 33.2 | -22.9 | 43.3 | -100.0 | -10.1 | |
| 18 | 20 | 25 | 20 | 19 | 23 | 29 | 24 | 30 | 0 | 29 | 30 | |
| -1 | 0 | 0 | 3 | 2 | 5 | 8 | 5 | 11 | 0 | 11 | 11 | |
OPM OPM% | -6.5 | -0.6 | -1.0 | 14.0 | 9.3 | 18.4 | 22.6 | 17.8 | 26.8 | 26.9 | 27.0 | |
| 5 | 9 | 8 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
PBT PBTCr | 3 | 8 | 7 | 3 | 2 | 5 | 8 | 4 | 3 | 0 | 17 | 17 |
| 1 | 3 | 1 | 1 | 0 | 1 | 2 | 1 | 3 | 0 | 3 | 3 | |
PAT PATCr | 2 | 5 | 6 | 2 | 1 | 3 | 6 | 3 | 0 | 0 | 14 | 14 |
Growth PAT Growth% | -46.8 | 168.2 | 10.5 | -58.3 | -52.9 | 178.7 | 92.2 | -51.0 | -84.1 | -100.0 | 94.2 | |
NPM NPM% | 11.8 | 26.9 | 24.5 | 10.7 | 5.6 | 11.6 | 16.7 | 10.6 | 1.2 | 34.8 | 34.6 | |
| 1.4 | 3.9 | 4.3 | 1.8 | 0.8 | 2.4 | 4.5 | 2.2 | 0.3 | 7.2 | 10.1 | 10.2 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 0 | 14 |
Reserves ReservesCr | 33 | 38 | 43 | 47 | 46 | 51 | 56 | 58 | 59 | 66 | 77 |
| 20 | 21 | 26 | 27 | 32 | 52 | 61 | 39 | 100 | 65 | 84 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 1 | |
| 67 | 72 | 84 | 88 | 92 | 117 | 132 | 112 | 174 | 146 | 175 | |
| 43 | 29 | 57 | 80 | 84 | 106 | 120 | 93 | 149 | 117 | 145 | |
| 24 | 43 | 26 | 8 | 9 | 11 | 13 | 19 | 25 | 29 | 30 | |
| 67 | 72 | 84 | 88 | 92 | 117 | 132 | 112 | 174 | 146 | 175 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 0 | 14 |
Reserves ReservesCr | 33 | 38 | 43 | 47 | 46 | 51 | 56 | 58 | 59 | 66 | 77 |
| 20 | 21 | 26 | 27 | 32 | 52 | 61 | 39 | 100 | 65 | 84 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 1 | |
| 67 | 72 | 84 | 88 | 92 | 117 | 132 | 112 | 174 | 146 | 175 | |
| 43 | 29 | 57 | 80 | 84 | 106 | 120 | 93 | 149 | 117 | 145 | |
| 24 | 43 | 26 | 8 | 9 | 11 | 13 | 19 | 25 | 29 | 30 | |
| 67 | 72 | 84 | 88 | 92 | 117 | 132 | 112 | 174 | 146 | 175 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -6 | 2 | 3 | -3 | 1 | 22 | 10 | -26 | 13 | -5 | -5 | |
| 5 | 8 | -5 | 5 | 2 | 4 | 9 | -3 | 17 | 12 | 11 | |
| -1 | -2 | -2 | -1 | -2 | -1 | -2 | -3 | 8 | -18 | -3 | |
Net Cash Flow Net Cash FlowCr | -3 | 7 | -3 | 1 | 1 | 24 | 16 | -32 | 38 | -11 | 3 |
Free Cash Flow Free Cash FlowCr | -7 | 2 | 3 | -3 | 0 | 22 | 9 | -27 | 13 | -6 | -6 |
CFO To PAT CFO To PAT% | -322.3 | 31.4 | 54.7 | -105.4 | 46.1 | 661.6 | 152.5 | -859.5 | 2,615.8 | -37.7 | |
CFO To EBITDA CFO To EBITDA% | 587.3 | -1,510.0 | -1,338.7 | -80.4 | 27.9 | 417.5 | 112.8 | -512.1 | 115.3 | -48.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -6 | 2 | 3 | -3 | 1 | 22 | 10 | -26 | 13 | -5 | -5 | |
| 5 | 8 | -5 | 5 | 2 | 4 | 9 | -3 | 17 | 12 | 11 | |
| -1 | -2 | -2 | -1 | -2 | -1 | -2 | -3 | 8 | -18 | -3 | |
Net Cash Flow Net Cash FlowCr | -3 | 7 | -3 | 1 | 1 | 24 | 16 | -32 | 38 | -11 | 3 |
Free Cash Flow Free Cash FlowCr | -7 | 2 | 3 | -3 | 0 | 22 | 9 | -27 | 13 | -6 | -6 |
CFO To PAT CFO To PAT% | -322.3 | 31.4 | 54.7 | -105.4 | 46.1 | 661.6 | 152.5 | -859.5 | 2,615.8 | -37.7 | |
CFO To EBITDA CFO To EBITDA% | 587.3 | -1,510.0 | -1,338.7 | -80.4 | 27.9 | 417.5 | 112.8 | -512.1 | 115.3 | -48.6 |
| 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 | 13 | 26 | 35 | 25 | 15 | 24 | 38 | 44 | 58 | 54 | 56 | 67 |
Price To Earnings Price To Earnings | 6.9 | 5.0 | 5.9 | 10.0 | 12.8 | 7.4 | 6.1 | 14.2 | 120.4 | 5.4 | 4.0 | 4.7 |
Price To Sales Price To Sales | 0.6 | 1.1 | 1.1 | 1.1 | 0.7 | 0.9 | 1.0 | 1.5 | 1.4 | 1.1 | 1.4 | 1.6 |
Price To Book Price To Book | 0.3 | 0.5 | 0.6 | 0.4 | 0.3 | 0.4 | 0.6 | 0.6 | 0.8 | 0.7 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 20.6 | -8.0 | 47.8 | -11.1 | -24.3 | -10.2 | -7.2 | -4.6 | -3.3 | -4.0 | -3.0 | |
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% | -6.5 | -0.6 | -1.0 | 14.0 | 9.3 | 18.4 | 22.6 | 17.8 | 26.8 | 26.9 | 27.0 | |
NPM NPM% | 11.8 | 26.9 | 24.5 | 10.7 | 5.6 | 11.6 | 16.7 | 10.6 | 1.2 | 34.8 | 34.6 | |
ROCE ROCE% | 7.5 | 16.3 | 13.0 | 6.0 | 3.1 | 6.8 | 11.9 | 6.3 | 4.1 | 0.0 | 19.1 | 19.1 |
ROE ROE% | 4.3 | 10.5 | 10.4 | 4.1 | 1.9 | 5.0 | 9.0 | 4.3 | 0.7 | 0.0 | 15.4 | 15.4 |
ROA ROA% | 3.0 | 7.5 | 7.1 | 2.8 | 1.3 | 2.8 | 4.7 | 2.8 | 0.3 | 0.0 | 8.0 | 8.0 |
| 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 | 13 | 26 | 35 | 25 | 15 | 24 | 38 | 44 | 58 | 54 | 56 | 67 |
Price To Earnings Price To Earnings | 6.9 | 5.0 | 5.9 | 10.0 | 12.8 | 7.4 | 6.1 | 14.2 | 120.4 | 5.4 | 4.0 | 4.7 |
Price To Sales Price To Sales | 0.6 | 1.1 | 1.1 | 1.1 | 0.7 | 0.9 | 1.0 | 1.5 | 1.4 | 1.1 | 1.4 | 1.6 |
Price To Book Price To Book | 0.3 | 0.5 | 0.6 | 0.4 | 0.3 | 0.4 | 0.6 | 0.6 | 0.8 | 0.7 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 20.6 | -8.0 | 47.8 | -11.1 | -24.3 | -10.2 | -7.2 | -4.6 | -3.3 | -4.0 | -3.0 | |
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% | -6.5 | -0.6 | -1.0 | 14.0 | 9.3 | 18.4 | 22.6 | 17.8 | 26.8 | 26.9 | 27.0 | |
NPM NPM% | 11.8 | 26.9 | 24.5 | 10.7 | 5.6 | 11.6 | 16.7 | 10.6 | 1.2 | 34.8 | 34.6 | |
ROCE ROCE% | 7.5 | 16.3 | 13.0 | 6.0 | 3.1 | 6.8 | 11.9 | 6.3 | 4.1 | 0.0 | 19.1 | 19.1 |
ROE ROE% | 4.3 | 10.5 | 10.4 | 4.1 | 1.9 | 5.0 | 9.0 | 4.3 | 0.7 | 0.0 | 15.4 | 15.4 |
ROA ROA% | 3.0 | 7.5 | 7.1 | 2.8 | 1.3 | 2.8 | 4.7 | 2.8 | 0.3 | 0.0 | 8.0 | 8.0 |
Documents — Joindre Capital Services Ltd