


| Quarter | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|
| 101 | 119 | 110 | |
Growth YoY Revenue Growth YoY% | 8.2 | ||
| 95 | 112 | 102 | |
| 7 | 7 | 8 | |
OPM OPM% | 6.7 | 6.1 | 7.3 |
| 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 |
PBT PBTCr | 4 | 5 | 5 |
| 1 | 1 | 1 | |
| 2 | 3 | 3 | |
Growth YoY PAT Growth YoY% | 51.6 | ||
NPM NPM% | 2.1 | 2.1 | 2.9 |
| 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 181 | 180 | 78 | 172 | 189 | 191 | 221 | 229 |
Growth Revenue Growth% | -0.7 | -56.3 | 119.8 | 9.5 | 0.9 | 15.9 | 3.8 | |
| 172 | 171 | 72 | 164 | 180 | 181 | 207 | 214 | |
| 9 | 9 | 6 | 8 | 9 | 9 | 14 | 15 | |
OPM OPM% | 5.1 | 4.9 | 7.8 | 4.8 | 4.6 | 4.9 | 6.3 | 6.7 |
| 1 | 1 | 2 | -1 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 2 | 2 | 0 | 0 | 1 | 3 | 7 | 10 |
| 1 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | |
PAT PATCr | 2 | 1 | 0 | 0 | 1 | 2 | 5 | 6 |
Growth PAT Growth% | -11.3 | -76.4 | 40.2 | 129.7 | 113.2 | 107.0 | 23.6 | |
NPM NPM% | 0.9 | 0.8 | 0.4 | 0.3 | 0.6 | 1.2 | 2.1 | 2.5 |
| 2.1 | 1.9 | 0.4 | 0.6 | 1.4 | 3.0 | 3.1 | 0.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 15 |
Reserves ReservesCr | 22 | 24 | 24 | 24 | 25 | 28 | 25 |
| 60 | 62 | 62 | 62 | 64 | 68 | 97 | |
| 18 | 17 | 10 | 9 | 6 | 9 | 7 | |
| 107 | 110 | 104 | 102 | 103 | 112 | 143 | |
| 74 | 78 | 73 | 85 | 82 | 90 | 123 | |
| 33 | 32 | 31 | 18 | 21 | 21 | 20 | |
| 107 | 110 | 104 | 102 | 103 | 112 | 143 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 15 | 4 | 13 | -5 | 8 | 9 | 8 | |
| -11 | -1 | -1 | 10 | -1 | -7 | 0 | |
| -3 | -3 | -12 | -6 | -7 | -2 | -8 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 3 | 12 | 6 | 7 | 3 | 7 |
CFO To PAT CFO To PAT% | 923.5 | 296.5 | 3,875.1 | -1,002.1 | 792.4 | 404.3 | 173.9 |
CFO To EBITDA CFO To EBITDA% | 158.5 | 46.9 | 209.8 | -55.9 | 96.1 | 98.0 | 58.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 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 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 5.1 | 5.5 | 8.2 | 5.4 | 5.5 | 5.5 | 4.2 |
GPM GPM% | 12.9 | 12.8 | 21.2 | 12.8 | 17.9 | 17.8 | 17.5 |
OPM OPM% | 5.1 | 4.9 | 7.8 | 4.8 | 4.6 | 4.9 | 6.3 |
NPM NPM% | 0.9 | 0.8 | 0.4 | 0.3 | 0.6 | 1.2 | 2.1 |
ROCE ROCE% | 9.6 | 8.6 | 7.0 | 6.8 | 8.2 | 9.5 | 12.7 |
ROE ROE% | 5.3 | 4.5 | 1.1 | 1.4 | 3.2 | 6.5 | 11.8 |
ROA ROA% | 1.5 | 1.3 | 0.3 | 0.5 | 1.0 | 2.0 | 3.3 |