| Quarter | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 13 | 14 | 20 | 15 | 16 | 16 | 20 | 19 | 15 | 15 | 23 | |
Growth YoY Revenue Growth YoY% | -4.4 | 2.5 | 18.1 | -6.5 | 19.1 | 26.4 | 12.8 | 1.2 | 30.5 | -2.6 | -3.8 | 13.2 |
| 11 | 14 | 13 | 23 | 16 | 15 | 15 | 18 | 18 | 14 | 14 | 31 | |
| 1 | -1 | 1 | -3 | -1 | 1 | 1 | 2 | 2 | 1 | 1 | -8 | |
OPM OPM% | 9.1 | -8.9 | 6.4 | -16.3 | -8.1 | 7.0 | 6.9 | 9.1 | 8.7 | 9.6 | 9.6 | -36.2 |
| 0 | 2 | 0 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -4.8 | -10.0 | -13.6 | 37.5 | 10.0 | -38.9 | 21.1 | 18.2 | 50.0 | -45.5 | -30.4 | -161.5 |
NPM NPM% | 1.6 | 1.4 | 1.4 | 1.7 | 1.5 | 0.7 | 1.5 | 1.9 | 1.7 | 0.4 | 1.1 | -1.1 |
| 0.5 | 0.4 | 0.4 | 0.8 | 0.5 | 0.3 | 0.5 | 0.0 | 0.8 | 0.1 | 0.0 | 0.0 |
| Quarter | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 13 | 14 | 20 | 15 | 16 | 16 | 20 | 19 | 15 | 15 | 23 | |
Growth YoY Revenue Growth YoY% | -4.4 | 2.5 | 18.1 | -6.5 | 19.1 | 26.4 | 12.8 | 1.2 | 30.5 | -2.6 | -3.8 | 13.2 |
| 11 | 14 | 13 | 23 | 16 | 15 | 15 | 18 | 18 | 14 | 14 | 31 | |
| 1 | -1 | 1 | -3 | -1 | 1 | 1 | 2 | 2 | 1 | 1 | -8 | |
OPM OPM% | 9.1 | -8.9 | 6.4 | -16.3 | -8.1 | 7.0 | 6.9 | 9.1 | 8.7 | 9.6 | 9.6 | -36.2 |
| 0 | 2 | 0 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -4.8 | -10.0 | -13.6 | 37.5 | 10.0 | -38.9 | 21.1 | 18.2 | 50.0 | -45.5 | -30.4 | -161.5 |
NPM NPM% | 1.6 | 1.4 | 1.4 | 1.7 | 1.5 | 0.7 | 1.5 | 1.9 | 1.7 | 0.4 | 1.1 | -1.1 |
| 0.5 | 0.4 | 0.4 | 0.8 | 0.5 | 0.3 | 0.5 | 0.0 | 0.8 | 0.1 | 0.0 | 0.0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 27 | 30 | 41 | 46 | 54 | 55 | 59 | 66 | 72 |
Growth Revenue Growth% | 11.7 | 36.4 | 12.4 | 16.4 | 2.0 | 6.4 | 13.1 | 9.2 | |
| 24 | 27 | 38 | 42 | 50 | 54 | 61 | 64 | 76 | |
| 3 | 3 | 3 | 4 | 4 | 1 | -2 | 2 | -4 | |
OPM OPM% | 9.9 | 11.3 | 8.4 | 9.0 | 7.8 | 2.4 | -4.0 | 3.4 | -4.9 |
| 0 | 0 | 0 | 0 | 0 | 3 | 7 | 3 | ||
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Growth PAT Growth% | 52.1 | 7.1 | -1.4 | -48.5 | 11.9 | -0.6 | 10.1 | -69.3 | |
NPM NPM% | 2.4 | 3.2 | 2.5 | 2.2 | 1.0 | 1.1 | 1.0 | 1.0 | 0.3 |
| 1.5 | 2.3 | 2.5 | 2.4 | 1.3 | 1.4 | 1.4 | 1.5 | 0.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 27 | 30 | 41 | 46 | 54 | 55 | 59 | 66 | 72 |
Growth Revenue Growth% | 11.7 | 36.4 | 12.4 | 16.4 | 2.0 | 6.4 | 13.1 | 9.2 | |
| 24 | 27 | 38 | 42 | 50 | 54 | 61 | 64 | 76 | |
| 3 | 3 | 3 | 4 | 4 | 1 | -2 | 2 | -4 | |
OPM OPM% | 9.9 | 11.3 | 8.4 | 9.0 | 7.8 | 2.4 | -4.0 | 3.4 | -4.9 |
| 0 | 0 | 0 | 0 | 0 | 3 | 7 | 3 | ||
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Growth PAT Growth% | 52.1 | 7.1 | -1.4 | -48.5 | 11.9 | -0.6 | 10.1 | -69.3 | |
NPM NPM% | 2.4 | 3.2 | 2.5 | 2.2 | 1.0 | 1.1 | 1.0 | 1.0 | 0.3 |
| 1.5 | 2.3 | 2.5 | 2.4 | 1.3 | 1.4 | 1.4 | 1.5 | 0.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 5 | 6 | 7 | 8 | 9 | 9 | 10 | 11 | 11 |
| 3 | 3 | 3 | 4 | 6 | 11 | 11 | 12 | 13 | |
| 10 | 10 | 17 | 20 | 22 | 21 | 20 | 34 | 35 | |
| 22 | 23 | 32 | 36 | 40 | 45 | 46 | 61 | 63 | |
| 9 | 10 | 10 | 14 | 16 | 23 | 24 | 33 | 40 | |
| 13 | 13 | 22 | 23 | 24 | 22 | 22 | 28 | 24 | |
| 22 | 23 | 32 | 36 | 40 | 45 | 46 | 61 | 63 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 5 | 6 | 7 | 8 | 9 | 9 | 10 | 11 | 11 |
| 3 | 3 | 3 | 4 | 6 | 11 | 11 | 12 | 13 | |
| 10 | 10 | 17 | 20 | 22 | 21 | 20 | 34 | 35 | |
| 22 | 23 | 32 | 36 | 40 | 45 | 46 | 61 | 63 | |
| 9 | 10 | 10 | 14 | 16 | 23 | 24 | 33 | 40 | |
| 13 | 13 | 22 | 23 | 24 | 22 | 22 | 28 | 24 | |
| 22 | 23 | 32 | 36 | 40 | 45 | 46 | 61 | 63 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 2 | 0 | 2 | 4 | 3 | -5 | |
| -2 | -1 | -9 | -2 | -3 | 0 | -2 | -9 | |
| 1 | 0 | 7 | 3 | -4 | -1 | -1 | 14 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | -5 | 3 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -3 | -3 | -1 | 4 | 3 | -13 |
CFO To PAT CFO To PAT% | 196.4 | 101.9 | 219.3 | -33.0 | 409.6 | 662.5 | 481.2 | -818.5 |
CFO To EBITDA CFO To EBITDA% | 47.3 | 29.3 | 66.4 | -8.2 | 51.6 | 303.1 | -121.7 | -238.0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 2 | 0 | 2 | 4 | 3 | -5 | |
| -2 | -1 | -9 | -2 | -3 | 0 | -2 | -9 | |
| 1 | 0 | 7 | 3 | -4 | -1 | -1 | 14 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | -5 | 3 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -3 | -3 | -1 | 4 | 3 | -13 |
CFO To PAT CFO To PAT% | 196.4 | 101.9 | 219.3 | -33.0 | 409.6 | 662.5 | 481.2 | -818.5 |
CFO To EBITDA CFO To EBITDA% | 47.3 | 29.3 | 66.4 | -8.2 | 51.6 | 303.1 | -121.7 | -238.0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2 | 2 | 2 | 1 | 3 | 3 | 6 | 5 | 4 | 3 |
Price To Earnings Price To Earnings | 3.4 | 2.0 | 1.6 | 1.3 | 4.7 | 4.4 | 10.1 | 7.7 | 17.9 | 8.8 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.3 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | 3.9 | 3.0 | 4.9 | 4.6 | 5.1 | 13.7 | -8.6 | 15.0 | -9.4 | |
GPM GPM% | 15.5 | 16.1 | 15.7 | 18.1 | 16.5 | 13.3 | 12.6 | 14.5 | ||
OPM OPM% | 9.9 | 11.3 | 8.4 | 9.0 | 7.8 | 2.4 | -4.0 | 3.4 | -4.9 | -4.9 |
NPM NPM% | 2.4 | 3.2 | 2.5 | 2.2 | 1.0 | 1.1 | 1.0 | 1.0 | 0.3 | 0.3 |
ROCE ROCE% | 10.9 | 13.9 | 10.0 | 9.4 | 8.1 | 8.3 | 7.4 | 6.9 | 7.4 | 7.4 |
ROE ROE% | 6.9 | 9.5 | 9.2 | 8.3 | 4.1 | 4.4 | 4.2 | 4.4 | 1.3 | 1.3 |
ROA ROA% | 3.0 | 4.2 | 3.3 | 2.8 | 1.3 | 1.3 | 1.3 | 1.1 | 0.3 | 0.3 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2 | 2 | 2 | 1 | 3 | 3 | 6 | 5 | 4 | 3 |
Price To Earnings Price To Earnings | 3.4 | 2.0 | 1.6 | 1.3 | 4.7 | 4.4 | 10.1 | 7.7 | 17.9 | 8.8 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.3 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | 3.9 | 3.0 | 4.9 | 4.6 | 5.1 | 13.7 | -8.6 | 15.0 | -9.4 | |
GPM GPM% | 15.5 | 16.1 | 15.7 | 18.1 | 16.5 | 13.3 | 12.6 | 14.5 | ||
OPM OPM% | 9.9 | 11.3 | 8.4 | 9.0 | 7.8 | 2.4 | -4.0 | 3.4 | -4.9 | -4.9 |
NPM NPM% | 2.4 | 3.2 | 2.5 | 2.2 | 1.0 | 1.1 | 1.0 | 1.0 | 0.3 | 0.3 |
ROCE ROCE% | 10.9 | 13.9 | 10.0 | 9.4 | 8.1 | 8.3 | 7.4 | 6.9 | 7.4 | 7.4 |
ROE ROE% | 6.9 | 9.5 | 9.2 | 8.3 | 4.1 | 4.4 | 4.2 | 4.4 | 1.3 | 1.3 |
ROA ROA% | 3.0 | 4.2 | 3.3 | 2.8 | 1.3 | 1.3 | 1.3 | 1.1 | 0.3 | 0.3 |