| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 22 | 1 | 2 | 1 | 22 | 2 | 1 | 27 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -84.0 | 47.3 | 6.3 | 1.4 | 10.8 | -51.1 | -0.5 | 50.7 | -24.7 | 3,934.3 | -95.5 | -47.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 22 | 1 | 1 | 1 | 22 | 2 | 1 | 27 | 1 | 1 | |
OPM OPM% | 87.8 | 92.7 | 99.2 | 92.4 | 92.2 | 85.1 | 98.7 | 94.5 | 87.9 | 99.2 | 74.8 | 87.0 |
| 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 | 1 | 1 | 22 | 1 | 1 | 1 | 22 | 2 | 1 | 27 | 1 | 1 |
| 0 | 0 | 5 | 0 | 0 | 0 | 5 | 1 | 0 | 6 | 0 | 0 | |
| 1 | 1 | 17 | 1 | 1 | 0 | 17 | 2 | 1 | 21 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -43.8 | 62.1 | 4.8 | 18.2 | 16.5 | -68.1 | -1.3 | 31.6 | -28.3 | 6,800.0 | -96.9 | -52.6 |
NPM NPM% | 65.5 | 68.6 | 77.7 | 81.3 | 68.8 | 44.8 | 77.1 | 71.0 | 65.5 | 76.6 | 53.5 | 63.5 |
| 0.9 | 0.9 | 17.3 | 1.2 | 1.1 | 0.3 | 17.1 | 1.5 | 0.8 | 20.7 | 0.5 | 0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 22 | 1 | 2 | 1 | 22 | 2 | 1 | 27 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -84.0 | 47.3 | 6.3 | 1.4 | 10.8 | -51.1 | -0.5 | 50.7 | -24.7 | 3,934.3 | -95.5 | -47.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 22 | 1 | 1 | 1 | 22 | 2 | 1 | 27 | 1 | 1 | |
OPM OPM% | 87.8 | 92.7 | 99.2 | 92.4 | 92.2 | 85.1 | 98.7 | 94.5 | 87.9 | 99.2 | 74.8 | 87.0 |
| 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 | 1 | 1 | 22 | 1 | 1 | 1 | 22 | 2 | 1 | 27 | 1 | 1 |
| 0 | 0 | 5 | 0 | 0 | 0 | 5 | 1 | 0 | 6 | 0 | 0 | |
| 1 | 1 | 17 | 1 | 1 | 0 | 17 | 2 | 1 | 21 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -43.8 | 62.1 | 4.8 | 18.2 | 16.5 | -68.1 | -1.3 | 31.6 | -28.3 | 6,800.0 | -96.9 | -52.6 |
NPM NPM% | 65.5 | 68.6 | 77.7 | 81.3 | 68.8 | 44.8 | 77.1 | 71.0 | 65.5 | 76.6 | 53.5 | 63.5 |
| 0.9 | 0.9 | 17.3 | 1.2 | 1.1 | 0.3 | 17.1 | 1.5 | 0.8 | 20.7 | 0.5 | 0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 4 | 11 | 17 | 18 | 46 | 39 | 32 | 26 | 26 | 31 | 30 |
Growth Revenue Growth% | -35.2 | 48.6 | 189.7 | 59.5 | 8.9 | 148.2 | -15.5 | -17.1 | -17.6 | -2.4 | 21.5 | 14.2 |
| 2 | 3 | 9 | 4 | 9 | 25 | 10 | 8 | 1 | 1 | 1 | 1 | |
| 1 | 0 | 2 | 13 | 9 | 21 | 29 | 24 | 26 | 25 | 31 | 30 | |
OPM OPM% | 35.7 | 10.6 | 16.6 | 75.5 | 51.3 | 45.2 | 74.0 | 73.9 | 98.0 | 97.6 | 97.7 | 97.5 |
| 6 | 11 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 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 | 6 | 11 | 3 | 13 | 9 | 20 | 29 | 24 | 26 | 25 | 31 | 30 |
| 0 | 1 | 1 | 0 | 1 | 6 | 7 | 5 | 6 | 6 | 7 | 7 | |
PAT PATCr | 6 | 9 | 3 | 13 | 9 | 15 | 22 | 19 | 20 | 20 | 24 | 23 |
Growth PAT Growth% | 70.9 | 51.2 | -68.9 | 337.6 | -30.5 | 69.9 | 47.6 | -14.3 | 6.8 | -2.6 | 19.9 | 13.7 |
NPM NPM% | 248.8 | 253.1 | 27.1 | 74.5 | 47.5 | 32.5 | 56.8 | 58.8 | 76.2 | 76.0 | 75.0 | 74.9 |
| 6.2 | 9.3 | 2.9 | 12.6 | 8.8 | 14.9 | 22.0 | 18.9 | 20.1 | 19.6 | 23.5 | 22.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 4 | 11 | 17 | 18 | 46 | 39 | 32 | 26 | 26 | 31 | 30 |
Growth Revenue Growth% | -35.2 | 48.6 | 189.7 | 59.5 | 8.9 | 148.2 | -15.5 | -17.1 | -17.6 | -2.4 | 21.5 | 14.2 |
| 2 | 3 | 9 | 4 | 9 | 25 | 10 | 8 | 1 | 1 | 1 | 1 | |
| 1 | 0 | 2 | 13 | 9 | 21 | 29 | 24 | 26 | 25 | 31 | 30 | |
OPM OPM% | 35.7 | 10.6 | 16.6 | 75.5 | 51.3 | 45.2 | 74.0 | 73.9 | 98.0 | 97.6 | 97.7 | 97.5 |
| 6 | 11 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 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 | 6 | 11 | 3 | 13 | 9 | 20 | 29 | 24 | 26 | 25 | 31 | 30 |
| 0 | 1 | 1 | 0 | 1 | 6 | 7 | 5 | 6 | 6 | 7 | 7 | |
PAT PATCr | 6 | 9 | 3 | 13 | 9 | 15 | 22 | 19 | 20 | 20 | 24 | 23 |
Growth PAT Growth% | 70.9 | 51.2 | -68.9 | 337.6 | -30.5 | 69.9 | 47.6 | -14.3 | 6.8 | -2.6 | 19.9 | 13.7 |
NPM NPM% | 248.8 | 253.1 | 27.1 | 74.5 | 47.5 | 32.5 | 56.8 | 58.8 | 76.2 | 76.0 | 75.0 | 74.9 |
| 6.2 | 9.3 | 2.9 | 12.6 | 8.8 | 14.9 | 22.0 | 18.9 | 20.1 | 19.6 | 23.5 | 22.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 38 | 46 | 47 | 439 | 221 | 473 | 807 | 664 | 976 | 1,313 | 1,041 |
| 17 | 21 | 18 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 3 | 0 | 10 | 40 | 24 | 49 | 116 | 67 | |
| 65 | 77 | 75 | 453 | 232 | 494 | 858 | 698 | 1,036 | 1,440 | 1,118 | |
| 21 | 34 | 35 | 24 | 20 | 39 | 31 | 5 | 30 | 23 | 7 | |
| 44 | 43 | 40 | 429 | 212 | 455 | 827 | 694 | 1,006 | 1,417 | 1,111 | |
| 65 | 77 | 75 | 453 | 232 | 494 | 858 | 698 | 1,036 | 1,440 | 1,118 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 38 | 46 | 47 | 439 | 221 | 473 | 807 | 664 | 976 | 1,313 | 1,041 |
| 17 | 21 | 18 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 3 | 0 | 10 | 40 | 24 | 49 | 116 | 67 | |
| 65 | 77 | 75 | 453 | 232 | 494 | 858 | 698 | 1,036 | 1,440 | 1,118 | |
| 21 | 34 | 35 | 24 | 20 | 39 | 31 | 5 | 30 | 23 | 7 | |
| 44 | 43 | 40 | 429 | 212 | 455 | 827 | 694 | 1,006 | 1,417 | 1,111 | |
| 65 | 77 | 75 | 453 | 232 | 494 | 858 | 698 | 1,036 | 1,440 | 1,118 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -9 | -1 | 2 | -5 | -3 | -4 | -30 | 15 | 19 | 38 | -7 | |
| 3 | 9 | 4 | 11 | 5 | 27 | 5 | -12 | -17 | -36 | 14 | |
| 6 | -6 | -3 | 0 | -7 | 0 | -3 | -3 | -3 | -3 | -2 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 2 | 6 | -5 | 23 | -27 | 0 | -1 | 0 | 5 |
Free Cash Flow Free Cash FlowCr | -10 | -1 | 2 | -5 | -4 | -4 | -29 | 15 | 19 | 38 | -7 |
CFO To PAT CFO To PAT% | -147.6 | -15.6 | 52.4 | -40.3 | -37.3 | -26.0 | -137.3 | 78.8 | 96.2 | 194.3 | -30.6 |
CFO To EBITDA CFO To EBITDA% | -1,029.2 | -372.0 | 85.7 | -39.7 | -34.5 | -18.7 | -105.3 | 62.6 | 74.8 | 151.3 | -23.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -9 | -1 | 2 | -5 | -3 | -4 | -30 | 15 | 19 | 38 | -7 | |
| 3 | 9 | 4 | 11 | 5 | 27 | 5 | -12 | -17 | -36 | 14 | |
| 6 | -6 | -3 | 0 | -7 | 0 | -3 | -3 | -3 | -3 | -2 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 2 | 6 | -5 | 23 | -27 | 0 | -1 | 0 | 5 |
Free Cash Flow Free Cash FlowCr | -10 | -1 | 2 | -5 | -4 | -4 | -29 | 15 | 19 | 38 | -7 |
CFO To PAT CFO To PAT% | -147.6 | -15.6 | 52.4 | -40.3 | -37.3 | -26.0 | -137.3 | 78.8 | 96.2 | 194.3 | -30.6 |
CFO To EBITDA CFO To EBITDA% | -1,029.2 | -372.0 | 85.7 | -39.7 | -34.5 | -18.7 | -105.3 | 62.6 | 74.8 | 151.3 | -23.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 31 | 44 | 93 | 86 | 42 | 167 | 263 | 224 | 322 | 360 | 225 | 241 |
Price To Earnings Price To Earnings | 5.2 | 4.7 | 32.2 | 6.8 | 4.8 | 11.2 | 12.0 | 11.9 | 16.0 | 18.3 | 9.6 | 10.6 |
Price To Sales Price To Sales | 3.6 | 3.0 | 7.5 | 5.0 | 2.3 | 3.6 | 6.8 | 7.0 | 12.2 | 13.9 | 7.2 | 8.0 |
Price To Book Price To Book | 0.6 | 0.8 | 1.6 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | 50.5 | 150.2 | 57.7 | 5.8 | 3.6 | 6.6 | 8.4 | 9.3 | 11.3 | 13.4 | 7.1 | 8.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 35.7 | 10.6 | 16.6 | 75.5 | 51.3 | 45.2 | 74.0 | 73.9 | 98.0 | 97.6 | 97.7 | 97.5 |
NPM NPM% | 248.8 | 253.1 | 27.1 | 74.5 | 47.5 | 32.5 | 56.8 | 58.8 | 76.2 | 76.0 | 75.0 | 74.9 |
ROCE ROCE% | 10.6 | 15.0 | 4.9 | 2.8 | 4.0 | 4.3 | 3.5 | 3.5 | 2.6 | 1.9 | 2.9 | 2.9 |
ROE ROE% | 12.7 | 16.6 | 5.1 | 2.8 | 3.8 | 3.1 | 2.7 | 2.8 | 2.0 | 1.5 | 2.2 | 2.2 |
ROA ROA% | 9.4 | 12.1 | 3.8 | 2.8 | 3.8 | 3.0 | 2.6 | 2.7 | 1.9 | 1.4 | 2.1 | 2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 31 | 44 | 93 | 86 | 42 | 167 | 263 | 224 | 322 | 360 | 225 | 241 |
Price To Earnings Price To Earnings | 5.2 | 4.7 | 32.2 | 6.8 | 4.8 | 11.2 | 12.0 | 11.9 | 16.0 | 18.3 | 9.6 | 10.6 |
Price To Sales Price To Sales | 3.6 | 3.0 | 7.5 | 5.0 | 2.3 | 3.6 | 6.8 | 7.0 | 12.2 | 13.9 | 7.2 | 8.0 |
Price To Book Price To Book | 0.6 | 0.8 | 1.6 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | 50.5 | 150.2 | 57.7 | 5.8 | 3.6 | 6.6 | 8.4 | 9.3 | 11.3 | 13.4 | 7.1 | 8.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 35.7 | 10.6 | 16.6 | 75.5 | 51.3 | 45.2 | 74.0 | 73.9 | 98.0 | 97.6 | 97.7 | 97.5 |
NPM NPM% | 248.8 | 253.1 | 27.1 | 74.5 | 47.5 | 32.5 | 56.8 | 58.8 | 76.2 | 76.0 | 75.0 | 74.9 |
ROCE ROCE% | 10.6 | 15.0 | 4.9 | 2.8 | 4.0 | 4.3 | 3.5 | 3.5 | 2.6 | 1.9 | 2.9 | 2.9 |
ROE ROE% | 12.7 | 16.6 | 5.1 | 2.8 | 3.8 | 3.1 | 2.7 | 2.8 | 2.0 | 1.5 | 2.2 | 2.2 |
ROA ROA% | 9.4 | 12.1 | 3.8 | 2.8 | 3.8 | 3.0 | 2.6 | 2.7 | 1.9 | 1.4 | 2.1 | 2.1 |
Documents — Quest Capital Markets Ltd