


| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 13 | 13 | 13 | 12 | 15 | 13 | 13 | 13 | 16 | 17 | 12 | |
Growth YoY Revenue Growth YoY% | -36.0 | -11.9 | -7.8 | -3.3 | 55.4 | 17.2 | 0.7 | 1.8 | 1.6 | 7.5 | 28.8 | -12.8 |
| 7 | 9 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 11 | 8 | |
| 1 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 6 | 7 | 3 | |
OPM OPM% | 14.4 | 30.2 | 27.7 | 31.6 | 30.2 | 35.8 | 29.6 | 29.3 | 29.6 | 34.6 | 38.1 | 29.8 |
| 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |
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 | 3 | 6 | 6 | 7 | 6 | 8 | 7 | 7 | 7 | 8 | 10 | 6 |
| 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 1 | |
| 2 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 6 | 6 | 4 | |
Growth YoY PAT Growth YoY% | -42.6 | 32.1 | 21.8 | 35.1 | 125.7 | 29.9 | 10.2 | 3.7 | 5.0 | 5.2 | 18.9 | -10.8 |
NPM NPM% | 25.6 | 36.6 | 34.2 | 36.9 | 37.2 | 40.6 | 37.5 | 37.7 | 38.5 | 39.7 | 34.6 | 38.5 |
| 4.3 | 9.6 | 9.4 | 10.0 | 9.7 | 12.5 | 10.4 | 10.4 | 10.2 | 13.1 | 12.3 | 9.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 41 | 49 | 49 | 44 | 45 | 45 | 49 | 50 | 50 | 51 | 54 | 57 |
Growth Revenue Growth% | 18.6 | -0.3 | -10.3 | 3.3 | -0.6 | 8.7 | 2.2 | 0.3 | 2.4 | 5.2 | 6.0 | |
| 32 | 34 | 31 | 32 | 34 | 30 | 30 | 35 | 39 | 36 | 37 | 38 | |
| 9 | 15 | 18 | 12 | 11 | 15 | 19 | 15 | 11 | 15 | 17 | 19 | |
OPM OPM% | 21.9 | 31.4 | 36.0 | 27.9 | 25.0 | 34.2 | 37.9 | 29.6 | 21.6 | 29.9 | 31.2 | 33.6 |
| 6 | 6 | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 10 | 12 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 14 | 21 | 25 | 18 | 18 | 23 | 25 | 20 | 18 | 25 | 28 | 31 |
| 5 | 7 | 8 | 5 | 5 | 6 | 7 | 5 | 5 | 6 | 7 | 9 | |
PAT PATCr | 9 | 13 | 16 | 12 | 12 | 17 | 19 | 15 | 13 | 19 | 21 | 22 |
Growth PAT Growth% | 47.3 | 19.5 | -23.5 | -0.1 | 37.9 | 11.5 | -18.8 | -16.4 | 44.9 | 12.1 | 3.5 | |
NPM NPM% | 22.1 | 27.5 | 32.9 | 28.1 | 27.2 | 37.7 | 38.6 | 30.7 | 25.6 | 36.2 | 38.6 | 37.6 |
| 19.0 | 28.1 | 33.5 | 25.6 | 25.6 | 35.3 | 39.4 | 32.0 | 26.7 | 38.7 | 43.4 | 44.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 61 | 69 | 85 | 91 | 98 | 109 | 123 | 132 | 139 | 152 | 167 | 174 |
| 11 | 12 | 5 | 5 | 5 | 4 | 6 | 5 | 4 | 5 | 5 | 8 | |
| 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | |
| 77 | 86 | 97 | 103 | 109 | 119 | 134 | 143 | 149 | 162 | 178 | 187 | |
| 73 | 83 | 86 | 91 | 95 | 92 | 109 | 135 | 97 | 135 | 157 | 125 | |
| 4 | 3 | 11 | 12 | 14 | 27 | 24 | 8 | 52 | 28 | 21 | 62 | |
| 77 | 86 | 97 | 103 | 109 | 119 | 134 | 143 | 149 | 162 | 178 | 187 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 8 | 10 | 9 | 8 | 10 | 12 | 8 | 9 | 2 | 8 | |
| 5 | 5 | -4 | -4 | -2 | -4 | -7 | -2 | -5 | 3 | -1 | |
| -4 | -5 | -6 | -6 | -6 | -6 | -5 | -6 | -6 | -6 | -6 | |
Net Cash Flow Net Cash FlowCr | 5 | 9 | 1 | -1 | 0 | -1 | 1 | 1 | -1 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | 3 | 8 | 3 | 8 | 8 | 9 | 12 | 8 | 9 | 2 | 8 |
CFO To PAT CFO To PAT% | 40.5 | 62.8 | 65.0 | 73.9 | 64.4 | 56.9 | 63.9 | 51.4 | 73.9 | 12.4 | 39.2 |
CFO To EBITDA CFO To EBITDA% | 40.9 | 54.9 | 59.5 | 74.3 | 70.0 | 62.7 | 65.2 | 53.5 | 87.5 | 15.0 | 48.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 108 | 211 | 234 | 268 | 171 | 131 | 197 | 193 | 161 | 208 | 229 |
Price To Earnings Price To Earnings | 12.9 | 16.9 | 14.6 | 21.8 | 13.9 | 7.8 | 10.4 | 12.6 | 12.6 | 11.2 | 11.0 |
Price To Sales Price To Sales | 2.6 | 4.3 | 4.8 | 6.1 | 3.8 | 2.9 | 4.0 | 3.9 | 3.2 | 4.1 | 4.2 |
Price To Book Price To Book | 1.6 | 2.9 | 2.6 | 2.8 | 1.7 | 1.2 | 1.5 | 1.4 | 1.1 | 1.3 | 1.3 |
EV To EBITDA EV To EBITDA | 4.8 | 8.9 | 8.9 | 15.1 | 7.3 | 3.0 | 5.2 | 12.9 | 14.8 | 13.5 | 13.4 |
GPM GPM% | 66.5 | 69.7 | 73.8 | 70.6 | 67.6 | 74.3 | 76.1 | 68.0 | 62.1 | 70.0 | 72.6 |
OPM OPM% | 21.9 | 31.4 | 36.0 | 27.9 | 25.0 | 34.2 | 37.9 | 29.6 | 21.6 | 29.9 | 31.2 |
NPM NPM% | 22.1 | 27.5 | 32.9 | 28.1 | 27.2 | 37.7 | 38.6 | 30.7 | 25.6 | 36.2 | 38.6 |
ROCE ROCE% | 21.2 | 28.2 | 27.4 | 18.2 | 17.1 | 19.9 | 19.9 | 14.9 | 12.2 | 16.0 | 16.3 |
ROE ROE% | 13.8 | 18.2 | 17.9 | 12.8 | 12.0 | 14.9 | 14.8 | 11.2 | 8.9 | 11.9 | 12.1 |
ROA ROA% | 11.9 | 15.7 | 16.7 | 12.0 | 11.3 | 14.3 | 14.1 | 10.8 | 8.6 | 11.4 | 11.7 |