


| Quarter | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|
| 106 | 167 | 140 | |
Growth YoY Revenue Growth YoY% | 31.9 | ||
| 90 | 147 | 120 | |
| 16 | 21 | 19 | |
OPM OPM% | 15.2 | 12.3 | 13.9 |
| 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 7 | 9 | 8 |
Depreciation DepreciationCr | 1 | 2 | 2 |
PBT PBTCr | 10 | 13 | 12 |
| 2 | 3 | 3 | |
| 5 | 9 | 7 | |
Growth YoY PAT Growth YoY% | 29.2 | ||
NPM NPM% | 5.1 | 5.2 | 5.0 |
| 0.0 | 0.0 | 6.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 79 | 101 | 156 | 218 | 273 | 307 |
Growth Revenue Growth% | 28.2 | 53.7 | 40.3 | 25.1 | 12.4 | |
| 71 | 92 | 139 | 193 | 236 | 267 | |
| 7 | 9 | 16 | 26 | 37 | 40 | |
OPM OPM% | 9.4 | 8.8 | 10.4 | 11.8 | 13.4 | 13.0 |
| 0 | 1 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 8 | 11 | 15 | 17 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 |
PBT PBTCr | 1 | 3 | 7 | 13 | 19 | 24 |
| 0 | 1 | 2 | 3 | 5 | 5 | |
PAT PATCr | 1 | 2 | 5 | 9 | 14 | 16 |
Growth PAT Growth% | 89.8 | 149.1 | 84.5 | 50.2 | 11.2 | |
NPM NPM% | 1.4 | 2.0 | 3.3 | 4.3 | 5.2 | 5.1 |
| 2.1 | 4.1 | 5.1 | 9.4 | 12.8 | 6.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 11 |
Reserves ReservesCr | 17 | 19 | 24 | 38 | 49 |
| 42 | 54 | 93 | 112 | 156 | |
| 23 | 22 | 22 | 20 | 17 | |
| 87 | 100 | 144 | 176 | 233 | |
| 71 | 84 | 123 | 141 | 191 | |
| 15 | 16 | 21 | 35 | 42 | |
| 87 | 100 | 144 | 176 | 233 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| -5 | 3 | 13 | 6 | 5 | |
| -2 | -2 | -5 | -16 | -9 | |
| 7 | -1 | 0 | 6 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 8 | -4 | 1 |
Free Cash Flow Free Cash FlowCr | -7 | 0 | 9 | -4 | -8 |
CFO To PAT CFO To PAT% | -473.1 | 129.8 | 263.6 | 67.8 | 33.1 |
CFO To EBITDA CFO To EBITDA% | -68.5 | 29.9 | 83.0 | 24.8 | 12.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 4.4 | 4.1 | 2.2 | 2.0 | 1.9 |
GPM GPM% | 32.9 | 26.3 | 29.0 | 28.1 | 31.4 |
OPM OPM% | 9.4 | 8.8 | 10.4 | 11.8 | 13.4 |
NPM NPM% | 1.4 | 2.0 | 3.3 | 4.3 | 5.2 |
ROCE ROCE% | 10.0 | 12.1 | 19.1 | 23.0 | 24.7 |
ROE ROE% | 4.9 | 8.6 | 17.8 | 21.5 | 23.4 |
ROA ROA% | 1.3 | 2.0 | 3.5 | 5.3 | 6.1 |