


| Quarter | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 0 | 3 | 0 | 3 | 5 | 4 | 5 | 5 | 5 | 5 | 6 | |
Growth YoY Revenue Growth YoY% | -1.8 | -94.5 | -33.3 | 0.0 | 16.4 | 1,883.3 | 41.9 | 2.7 | 20.6 | 10.2 | 3.8 | 7.6 |
| 4 | 1 | 2 | 1 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | |
OPM OPM% | 4.3 | -200.0 | 1.6 | -133.3 | 13.4 | 21.6 | 11.9 | 19.6 | 15.1 | 21.9 | 13.2 | 16.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
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 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -69.2 | -326.9 | -300.0 | 27.1 | 462.5 | 318.6 | -24.1 | -26.6 | 113.6 | 23.2 | 23.4 | -10.6 |
NPM NPM% | 1.1 | -245.8 | -3.2 | -179.2 | 10.0 | 19.8 | 5.3 | 14.1 | 9.4 | 15.8 | 11.2 | 13.1 |
| 0.3 | -4.5 | -0.6 | -3.3 | 2.3 | 7.2 | 1.7 | 5.3 | 3.6 | 6.5 | 4.4 | 5.8 |
| 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 | 3 | 4 | 6 | 7 | 7 | 8 | 3 | 3 | 9 | 10 | 11 | 11 |
Growth Revenue Growth% | 53.4 | 29.5 | 19.5 | 12.7 | 8.5 | -66.3 | 15.4 | 179.0 | 10.2 | 8.6 | 4.0 | |
| 3 | 4 | 5 | 6 | 7 | 7 | 3 | 3 | 7 | 8 | 9 | 9 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 2 | 2 | 2 | |
OPM OPM% | 1.4 | 0.8 | 10.3 | 10.4 | 12.8 | 7.9 | -16.4 | 2.4 | 16.4 | 16.0 | 17.5 | 14.8 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
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 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 1 | 2 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 1 | 1 | 1 |
Growth PAT Growth% | 146.2 | 10.6 | -51.3 | 154.2 | -25.5 | -320.6 | 79.2 | 934.5 | 0.1 | 23.0 | -6.3 | |
NPM NPM% | 4.3 | 7.0 | 5.9 | 2.4 | 5.5 | 3.7 | -24.5 | -4.4 | 13.2 | 12.0 | 13.6 | 12.2 |
| 1.4 | 2.3 | 4.0 | 1.2 | 3.1 | 2.3 | -5.1 | -1.1 | 8.9 | 8.9 | 10.9 | 10.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 0 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 4 | 5 |
| 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 7 | 8 | |
| 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 4 | 5 | |
| 1 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |
| 2 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 7 | 8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -1 | 0 | 0 | 1 | 1 | 0 | 0 | 2 | 1 | 1 | |
| 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | -1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
CFO To PAT CFO To PAT% | -56.1 | -262.9 | -61.7 | 273.5 | 190.5 | 194.0 | 29.8 | -203.7 | 131.8 | 118.8 | 88.4 |
CFO To EBITDA CFO To EBITDA% | -180.3 | -2,273.0 | -35.5 | 63.5 | 81.4 | 92.4 | 44.6 | 377.3 | 105.8 | 89.0 | 68.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 7 | 16 | 9 | 9 | 8 | 3 | 4 | 12 | 15 | 34 |
Price To Earnings Price To Earnings | 0.0 | 23.8 | 48.6 | 54.9 | 23.0 | 25.8 | 0.0 | 0.0 | 10.7 | 12.7 | 23.9 |
Price To Sales Price To Sales | 0.0 | 1.6 | 2.9 | 1.3 | 1.3 | 1.0 | 1.0 | 1.2 | 1.4 | 1.5 | 3.2 |
Price To Book Price To Book | 0.0 | 2.1 | 4.2 | 2.2 | 2.2 | 1.8 | 0.7 | 1.1 | 2.6 | 2.7 | 5.2 |
EV To EBITDA EV To EBITDA | -0.5 | 165.2 | 27.4 | 12.8 | 9.0 | 11.2 | -4.7 | 39.2 | 7.1 | 7.5 | 16.2 |
GPM GPM% | 46.8 | 53.0 | 58.7 | 66.6 | 66.4 | 65.0 | 59.1 | 65.6 | 64.8 | 65.9 | 66.0 |
OPM OPM% | 1.4 | 0.8 | 10.3 | 10.4 | 12.8 | 7.9 | -16.4 | 2.4 | 16.4 | 16.0 | 17.5 |
NPM NPM% | 4.3 | 7.0 | 5.9 | 2.4 | 5.5 | 3.7 | -24.5 | -4.4 | 13.2 | 12.0 | 13.6 |
ROCE ROCE% | 18.4 | 13.3 | 12.0 | 6.5 | 13.7 | 9.4 | -17.8 | -3.6 | 27.0 | 28.7 | 29.1 |
ROE ROE% | 11.8 | 8.7 | 8.7 | 4.1 | 9.5 | 6.9 | -17.9 | -3.9 | 24.3 | 21.0 | 21.7 |
ROA ROA% | 7.1 | 7.2 | 7.0 | 3.4 | 7.8 | 6.1 | -16.0 | -3.5 | 21.9 | 17.9 | 18.6 |