| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 41 | 63 | 152 | 110 | 136 | 149 | 113 | 83 | 73 | 59 | 260 | 63 | |
Growth YoY Revenue Growth YoY% | 313.0 | 143.0 | 326.6 | 230.2 | 137.2 | -26.0 | -25.0 | -46.0 | -60.3 | 130.5 | -23.6 | |
| 35 | 56 | 133 | 95 | 118 | 142 | 93 | 75 | 78 | 69 | 208 | 73 | |
| 6 | 7 | 19 | 15 | 18 | 7 | 19 | 8 | -4 | -10 | 51 | -10 | |
OPM OPM% | 14.1 | 11.1 | 12.6 | 14.0 | 13.3 | 4.8 | 17.0 | 9.1 | -6.1 | -16.2 | 19.8 | -15.1 |
| 0 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 7 | 3 |
Depreciation DepreciationCr | 1 | 1 | 3 | 4 | 5 | 5 | 4 | 5 | 7 | 8 | 8 | 4 |
PBT PBTCr | 4 | 6 | 15 | 11 | 12 | 2 | 15 | 2 | -13 | -22 | 37 | -15 |
| 1 | 1 | 5 | 3 | 3 | 0 | 6 | 1 | -3 | -3 | 10 | -3 | |
| 3 | 4 | 10 | 8 | 9 | 2 | 9 | 1 | -10 | -19 | 28 | -12 | |
Growth YoY PAT Growth YoY% | 374.2 | 1,755.6 | 849.4 | 217.5 | -56.0 | -16.3 | -86.8 | -209.0 | -1,072.7 | 215.9 | -1,253.8 | |
NPM NPM% | 6.8 | 7.0 | 6.8 | 7.2 | 6.5 | 1.3 | 7.8 | 1.3 | -13.2 | -31.9 | 10.6 | -19.0 |
| 2.4 | 3.5 | 7.9 | 6.0 | 6.3 | 1.4 | 6.1 | 0.7 | -6.7 | -11.8 | 20.1 | -7.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 41 | 63 | 152 | 110 | 136 | 149 | 113 | 83 | 73 | 59 | 260 | 63 | |
Growth YoY Revenue Growth YoY% | 313.0 | 143.0 | 326.6 | 230.2 | 137.2 | -26.0 | -25.0 | -46.0 | -60.3 | 130.5 | -23.6 | |
| 35 | 56 | 133 | 95 | 118 | 142 | 93 | 75 | 78 | 69 | 208 | 73 | |
| 6 | 7 | 19 | 15 | 18 | 7 | 19 | 8 | -4 | -10 | 51 | -10 | |
OPM OPM% | 14.1 | 11.1 | 12.6 | 14.0 | 13.3 | 4.8 | 17.0 | 9.1 | -6.1 | -16.2 | 19.8 | -15.1 |
| 0 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 7 | 3 |
Depreciation DepreciationCr | 1 | 1 | 3 | 4 | 5 | 5 | 4 | 5 | 7 | 8 | 8 | 4 |
PBT PBTCr | 4 | 6 | 15 | 11 | 12 | 2 | 15 | 2 | -13 | -22 | 37 | -15 |
| 1 | 1 | 5 | 3 | 3 | 0 | 6 | 1 | -3 | -3 | 10 | -3 | |
| 3 | 4 | 10 | 8 | 9 | 2 | 9 | 1 | -10 | -19 | 28 | -12 | |
Growth YoY PAT Growth YoY% | 374.2 | 1,755.6 | 849.4 | 217.5 | -56.0 | -16.3 | -86.8 | -209.0 | -1,072.7 | 215.9 | -1,253.8 | |
NPM NPM% | 6.8 | 7.0 | 6.8 | 7.2 | 6.5 | 1.3 | 7.8 | 1.3 | -13.2 | -31.9 | 10.6 | -19.0 |
| 2.4 | 3.5 | 7.9 | 6.0 | 6.3 | 1.4 | 6.1 | 0.7 | -6.7 | -11.8 | 20.1 | -7.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 105 | 282 | 507 | 474 | 455 |
Growth Revenue Growth% | 167.6 | 80.0 | -6.5 | -5.2 | |
| 93 | 246 | 448 | 430 | 427 | |
| 12 | 36 | 60 | 45 | 28 | |
OPM OPM% | 11.3 | 12.6 | 11.8 | 9.4 | 6.1 |
| -2 | 4 | 5 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 3 | 7 | 8 | 15 | 17 |
Depreciation DepreciationCr | 4 | 6 | 17 | 30 | 29 |
PBT PBTCr | 3 | 26 | 40 | 4 | -13 |
| 2 | 7 | 12 | 4 | 0 | |
PAT PATCr | 2 | 19 | 27 | 0 | -13 |
Growth PAT Growth% | 1,063.1 | 48.1 | -99.8 | -163.0 | |
NPM NPM% | 1.5 | 6.6 | 5.4 | 0.0 | -2.9 |
| 1.5 | 15.0 | 19.8 | 3.9 | -5.7 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 105 | 282 | 507 | 474 | 455 |
Growth Revenue Growth% | 167.6 | 80.0 | -6.5 | -5.2 | |
| 93 | 246 | 448 | 430 | 427 | |
| 12 | 36 | 60 | 45 | 28 | |
OPM OPM% | 11.3 | 12.6 | 11.8 | 9.4 | 6.1 |
| -2 | 4 | 5 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 3 | 7 | 8 | 15 | 17 |
Depreciation DepreciationCr | 4 | 6 | 17 | 30 | 29 |
PBT PBTCr | 3 | 26 | 40 | 4 | -13 |
| 2 | 7 | 12 | 4 | 0 | |
PAT PATCr | 2 | 19 | 27 | 0 | -13 |
Growth PAT Growth% | 1,063.1 | 48.1 | -99.8 | -163.0 | |
NPM NPM% | 1.5 | 6.6 | 5.4 | 0.0 | -2.9 |
| 1.5 | 15.0 | 19.8 | 3.9 | -5.7 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 13 | 14 | 15 |
Reserves ReservesCr | 52 | 134 | 215 | 333 |
| 32 | 64 | 136 | 233 | |
| 46 | 65 | 61 | 64 | |
| 153 | 316 | 442 | 653 | |
| 75 | 137 | 209 | 346 | |
| 79 | 179 | 233 | 307 | |
| 153 | 316 | 442 | 653 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 13 | 14 | 15 |
Reserves ReservesCr | 52 | 134 | 215 | 333 |
| 32 | 64 | 136 | 233 | |
| 46 | 65 | 61 | 64 | |
| 153 | 316 | 442 | 653 | |
| 75 | 137 | 209 | 346 | |
| 79 | 179 | 233 | 307 | |
| 153 | 316 | 442 | 653 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -31 | 18 | 25 | -35 | |
| -56 | -124 | -60 | -77 | |
| 96 | 111 | 30 | 127 | |
Net Cash Flow Net Cash FlowCr | 9 | 5 | -5 | 15 |
Free Cash Flow Free Cash FlowCr | -57 | -84 | -24 | |
CFO To PAT CFO To PAT% | -1,954.1 | 98.1 | 91.2 | -57,533.3 |
CFO To EBITDA CFO To EBITDA% | -261.7 | 51.0 | 41.9 | -77.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -31 | 18 | 25 | -35 | |
| -56 | -124 | -60 | -77 | |
| 96 | 111 | 30 | 127 | |
Net Cash Flow Net Cash FlowCr | 9 | 5 | -5 | 15 |
Free Cash Flow Free Cash FlowCr | -57 | -84 | -24 | |
CFO To PAT CFO To PAT% | -1,954.1 | 98.1 | 91.2 | -57,533.3 |
CFO To EBITDA CFO To EBITDA% | -261.7 | 51.0 | 41.9 | -77.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 432 | 1,692 | 1,495 | 1,221 | 2,079 |
Price To Earnings Price To Earnings | 271.8 | 91.3 | 55.9 | 216.9 | |
Price To Sales Price To Sales | 4.1 | 6.0 | 3.0 | 2.6 | 4.6 |
Price To Book Price To Book | 6.8 | 11.5 | 6.4 | 3.5 | 5.0 |
EV To EBITDA EV To EBITDA | 39.2 | 49.1 | 26.2 | 28.6 | 79.3 |
GPM GPM% | 23.3 | 18.7 | 18.8 | ||
OPM OPM% | 11.3 | 12.6 | 11.8 | 9.4 | 6.1 |
NPM NPM% | 1.5 | 6.6 | 5.4 | 0.0 | -2.9 |
ROCE ROCE% | 5.9 | 14.9 | 15.4 | 4.2 | 4.2 |
ROE ROE% | 2.5 | 12.6 | 12.0 | 0.0 | 0.0 |
ROA ROA% | 1.0 | 5.9 | 6.2 | 0.0 | 0.0 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 432 | 1,692 | 1,495 | 1,221 | 2,079 |
Price To Earnings Price To Earnings | 271.8 | 91.3 | 55.9 | 216.9 | |
Price To Sales Price To Sales | 4.1 | 6.0 | 3.0 | 2.6 | 4.6 |
Price To Book Price To Book | 6.8 | 11.5 | 6.4 | 3.5 | 5.0 |
EV To EBITDA EV To EBITDA | 39.2 | 49.1 | 26.2 | 28.6 | 79.3 |
GPM GPM% | 23.3 | 18.7 | 18.8 | ||
OPM OPM% | 11.3 | 12.6 | 11.8 | 9.4 | 6.1 |
NPM NPM% | 1.5 | 6.6 | 5.4 | 0.0 | -2.9 |
ROCE ROCE% | 5.9 | 14.9 | 15.4 | 4.2 | 4.2 |
ROE ROE% | 2.5 | 12.6 | 12.0 | 0.0 | 0.0 |
ROA ROA% | 1.0 | 5.9 | 6.2 | 0.0 | 0.0 |
Documents — NIBE Ltd