| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 136 | 51 | 14 | 49 | 44 | 28 | 155 | 32 | 40 | 9 | 90 | |
Growth YoY Revenue Growth YoY% | -37.8 | 518.3 | -27.8 | -77.6 | 169.7 | -67.3 | -44.7 | 984.2 | -34.4 | -9.6 | -67.7 | -41.9 |
| 14 | 133 | 54 | 14 | 42 | 45 | 31 | 155 | 31 | 46 | 17 | 93 | |
| 4 | 2 | -3 | 0 | 6 | -1 | -3 | 0 | 2 | -6 | -8 | -3 | |
OPM OPM% | 20.6 | 1.8 | -6.0 | -1.5 | 13.1 | -1.7 | -12.3 | -0.2 | 4.8 | -13.8 | -89.1 | -3.0 |
| 23 | 20 | 16 | 20 | 21 | 20 | 26 | 21 | 22 | 14 | 11 | 17 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 4 | 4 | 6 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 21 | 18 | 9 | 16 | 23 | 15 | 18 | 15 | 16 | 2 | -4 | 6 |
| 9 | 9 | -20 | -10 | 8 | -4 | 15 | 6 | 1 | 2 | 1 | 2 | |
| 10 | 6 | 21 | 24 | 13 | -54 | 5 | 8 | 14 | -1 | -33 | 3 | |
Growth YoY PAT Growth YoY% | 48,950.0 | 131.3 | 123.3 | 287.8 | 35.9 | -940.1 | -78.4 | -66.3 | 3.1 | 97.6 | -807.1 | -62.6 |
NPM NPM% | 54.1 | 4.7 | 42.4 | 167.5 | 27.3 | -121.9 | 16.5 | 5.2 | 42.8 | -3.2 | -361.8 | 3.4 |
| 13.8 | 9.0 | 30.1 | 33.5 | 18.7 | -75.8 | 6.5 | 11.3 | 19.3 | -1.8 | -45.9 | 4.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 136 | 51 | 14 | 49 | 44 | 28 | 155 | 32 | 40 | 9 | 90 | |
Growth YoY Revenue Growth YoY% | -37.8 | 518.3 | -27.8 | -77.6 | 169.7 | -67.3 | -44.7 | 984.2 | -34.4 | -9.6 | -67.7 | -41.9 |
| 14 | 133 | 54 | 14 | 42 | 45 | 31 | 155 | 31 | 46 | 17 | 93 | |
| 4 | 2 | -3 | 0 | 6 | -1 | -3 | 0 | 2 | -6 | -8 | -3 | |
OPM OPM% | 20.6 | 1.8 | -6.0 | -1.5 | 13.1 | -1.7 | -12.3 | -0.2 | 4.8 | -13.8 | -89.1 | -3.0 |
| 23 | 20 | 16 | 20 | 21 | 20 | 26 | 21 | 22 | 14 | 11 | 17 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 4 | 4 | 6 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 21 | 18 | 9 | 16 | 23 | 15 | 18 | 15 | 16 | 2 | -4 | 6 |
| 9 | 9 | -20 | -10 | 8 | -4 | 15 | 6 | 1 | 2 | 1 | 2 | |
| 10 | 6 | 21 | 24 | 13 | -54 | 5 | 8 | 14 | -1 | -33 | 3 | |
Growth YoY PAT Growth YoY% | 48,950.0 | 131.3 | 123.3 | 287.8 | 35.9 | -940.1 | -78.4 | -66.3 | 3.1 | 97.6 | -807.1 | -62.6 |
NPM NPM% | 54.1 | 4.7 | 42.4 | 167.5 | 27.3 | -121.9 | 16.5 | 5.2 | 42.8 | -3.2 | -361.8 | 3.4 |
| 13.8 | 9.0 | 30.1 | 33.5 | 18.7 | -75.8 | 6.5 | 11.3 | 19.3 | -1.8 | -45.9 | 4.2 |
| 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 | 342 | 508 | 804 | 682 | 576 | 498 | 223 | 173 | 268 | 136 | 236 | 171 |
Growth Revenue Growth% | 48.6 | 58.2 | -15.2 | -15.5 | -13.7 | -55.1 | -22.6 | 55.0 | -49.4 | 74.0 | -38.0 | |
| 355 | 555 | 814 | 605 | 529 | 511 | 200 | 172 | 265 | 134 | 248 | 186 | |
| -13 | -47 | -10 | 77 | 48 | -14 | 23 | 1 | 3 | 2 | -12 | -15 | |
OPM OPM% | -3.9 | -9.3 | -1.3 | 11.3 | 8.3 | -2.7 | 10.3 | 0.4 | 1.3 | 1.5 | -5.2 | -8.6 |
| 134 | 111 | 76 | 70 | 50 | 59 | 62 | 67 | 81 | 88 | 69 | 64 | |
Interest Expense Interest ExpenseCr | 33 | 50 | 62 | 40 | 31 | 26 | 8 | 8 | 9 | 10 | 18 | 20 |
Depreciation DepreciationCr | 28 | 35 | 34 | 35 | 37 | 37 | 13 | 12 | 11 | 9 | 8 | 8 |
PBT PBTCr | 59 | -21 | -30 | 73 | 30 | -18 | 64 | 48 | 65 | 71 | 31 | 21 |
| 15 | 25 | -39 | 6 | 6 | 44 | 16 | 15 | 8 | 8 | 10 | 7 | |
PAT PATCr | 44 | -45 | 9 | 67 | 24 | -62 | 49 | 33 | 57 | 63 | 20 | -17 |
Growth PAT Growth% | -203.3 | 119.6 | 657.9 | -64.2 | -356.7 | 178.8 | -31.5 | 71.3 | 10.3 | -67.7 | 38.4 | |
NPM NPM% | 12.8 | -8.9 | 1.1 | 9.9 | 4.2 | -12.4 | 21.8 | 19.3 | 21.3 | 46.5 | 8.6 | -10.1 |
| 47.5 | -60.0 | 26.6 | 68.3 | 46.1 | -65.6 | 3.1 | -119.1 | 61.5 | -17.1 | -17.2 | -24.2 |
| 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 | 342 | 508 | 804 | 682 | 576 | 498 | 223 | 173 | 268 | 136 | 236 | 171 |
Growth Revenue Growth% | 48.6 | 58.2 | -15.2 | -15.5 | -13.7 | -55.1 | -22.6 | 55.0 | -49.4 | 74.0 | -38.0 | |
| 355 | 555 | 814 | 605 | 529 | 511 | 200 | 172 | 265 | 134 | 248 | 186 | |
| -13 | -47 | -10 | 77 | 48 | -14 | 23 | 1 | 3 | 2 | -12 | -15 | |
OPM OPM% | -3.9 | -9.3 | -1.3 | 11.3 | 8.3 | -2.7 | 10.3 | 0.4 | 1.3 | 1.5 | -5.2 | -8.6 |
| 134 | 111 | 76 | 70 | 50 | 59 | 62 | 67 | 81 | 88 | 69 | 64 | |
Interest Expense Interest ExpenseCr | 33 | 50 | 62 | 40 | 31 | 26 | 8 | 8 | 9 | 10 | 18 | 20 |
Depreciation DepreciationCr | 28 | 35 | 34 | 35 | 37 | 37 | 13 | 12 | 11 | 9 | 8 | 8 |
PBT PBTCr | 59 | -21 | -30 | 73 | 30 | -18 | 64 | 48 | 65 | 71 | 31 | 21 |
| 15 | 25 | -39 | 6 | 6 | 44 | 16 | 15 | 8 | 8 | 10 | 7 | |
PAT PATCr | 44 | -45 | 9 | 67 | 24 | -62 | 49 | 33 | 57 | 63 | 20 | -17 |
Growth PAT Growth% | -203.3 | 119.6 | 657.9 | -64.2 | -356.7 | 178.8 | -31.5 | 71.3 | 10.3 | -67.7 | 38.4 | |
NPM NPM% | 12.8 | -8.9 | 1.1 | 9.9 | 4.2 | -12.4 | 21.8 | 19.3 | 21.3 | 46.5 | 8.6 | -10.1 |
| 47.5 | -60.0 | 26.6 | 68.3 | 46.1 | -65.6 | 3.1 | -119.1 | 61.5 | -17.1 | -17.2 | -24.2 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 1,360 | 1,316 | 1,382 | 1,429 | 1,417 | 1,446 | 1,497 | 1,425 | 1,530 | 1,542 | 1,502 |
| 347 | 640 | 416 | 357 | 340 | 292 | 156 | 190 | 168 | 182 | 178 | |
| 254 | 232 | 170 | 121 | 93 | 96 | 90 | 13 | 14 | 16 | 174 | |
| 2,075 | 2,373 | 2,143 | 2,078 | 1,991 | 1,941 | 1,838 | 1,692 | 1,774 | 1,784 | 1,891 | |
| 1,123 | 1,347 | 1,070 | 935 | 983 | 600 | 539 | 727 | 679 | 610 | 694 | |
| 952 | 1,026 | 1,073 | 1,144 | 1,007 | 1,341 | 1,298 | 965 | 1,095 | 1,174 | 1,198 | |
| 2,075 | 2,373 | 2,143 | 2,078 | 1,991 | 1,941 | 1,838 | 1,692 | 1,774 | 1,784 | 1,891 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 1,360 | 1,316 | 1,382 | 1,429 | 1,417 | 1,446 | 1,497 | 1,425 | 1,530 | 1,542 | 1,502 |
| 347 | 640 | 416 | 357 | 340 | 292 | 156 | 190 | 168 | 182 | 178 | |
| 254 | 232 | 170 | 121 | 93 | 96 | 90 | 13 | 14 | 16 | 174 | |
| 2,075 | 2,373 | 2,143 | 2,078 | 1,991 | 1,941 | 1,838 | 1,692 | 1,774 | 1,784 | 1,891 | |
| 1,123 | 1,347 | 1,070 | 935 | 983 | 600 | 539 | 727 | 679 | 610 | 694 | |
| 952 | 1,026 | 1,073 | 1,144 | 1,007 | 1,341 | 1,298 | 965 | 1,095 | 1,174 | 1,198 | |
| 2,075 | 2,373 | 2,143 | 2,078 | 1,991 | 1,941 | 1,838 | 1,692 | 1,774 | 1,784 | 1,891 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -284 | -34 | -1 | 116 | 130 | 161 | 1 | 9 | -28 | -9 | |
| -67 | 65 | 269 | 163 | 30 | -91 | -71 | 8 | 21 | 21 | -22 | |
| -55 | 192 | -263 | -169 | -131 | -108 | -94 | 2 | -41 | 8 | 140 | |
Net Cash Flow Net Cash FlowCr | -122 | -27 | -28 | -7 | 15 | -69 | -3 | 11 | -11 | 0 | 108 |
Free Cash Flow Free Cash FlowCr | 2 | -284 | -34 | -1 | 118 | 144 | 166 | 1 | 16 | -25 | 11 |
CFO To PAT CFO To PAT% | 0.5 | 626.0 | -377.9 | -1.9 | 483.1 | -210.2 | 331.1 | 1.6 | 15.6 | -44.9 | -45.3 |
CFO To EBITDA CFO To EBITDA% | -1.6 | 602.3 | 320.2 | -1.7 | 244.7 | -953.8 | 700.2 | 78.0 | 263.8 | -1,422.3 | 75.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -284 | -34 | -1 | 116 | 130 | 161 | 1 | 9 | -28 | -9 | |
| -67 | 65 | 269 | 163 | 30 | -91 | -71 | 8 | 21 | 21 | -22 | |
| -55 | 192 | -263 | -169 | -131 | -108 | -94 | 2 | -41 | 8 | 140 | |
Net Cash Flow Net Cash FlowCr | -122 | -27 | -28 | -7 | 15 | -69 | -3 | 11 | -11 | 0 | 108 |
Free Cash Flow Free Cash FlowCr | 2 | -284 | -34 | -1 | 118 | 144 | 166 | 1 | 16 | -25 | 11 |
CFO To PAT CFO To PAT% | 0.5 | 626.0 | -377.9 | -1.9 | 483.1 | -210.2 | 331.1 | 1.6 | 15.6 | -44.9 | -45.3 |
CFO To EBITDA CFO To EBITDA% | -1.6 | 602.3 | 320.2 | -1.7 | 244.7 | -953.8 | 700.2 | 78.0 | 263.8 | -1,422.3 | 75.2 |
| 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 | 221 | 316 | 446 | 236 | 142 | 176 | 246 | 238 | 360 | 374 | 294 | 499 |
Price To Earnings Price To Earnings | 5.5 | 23.5 | 4.8 | 4.3 | 110.7 | 8.2 | ||||||
Price To Sales Price To Sales | 0.7 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 1.1 | 1.4 | 1.3 | 2.8 | 1.3 | 2.9 |
Price To Book Price To Book | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 |
EV To EBITDA EV To EBITDA | -47.8 | -20.3 | -84.4 | 7.1 | 7.2 | -29.5 | 17.4 | 448.1 | 128.0 | 238.4 | -38.1 | -46.5 |
GPM GPM% | 7.3 | 14.7 | 7.3 | 23.6 | 17.5 | 4.9 | 18.3 | 11.3 | 10.8 | 17.2 | 5.8 | 5.8 |
OPM OPM% | -3.9 | -9.3 | -1.3 | 11.3 | 8.3 | -2.7 | 10.3 | 0.4 | 1.3 | 1.5 | -5.2 | -8.6 |
NPM NPM% | 12.8 | -8.9 | 1.1 | 9.9 | 4.2 | -12.4 | 21.8 | 19.3 | 21.3 | 46.5 | 8.6 | -10.1 |
ROCE ROCE% | 5.2 | 1.5 | 1.7 | 6.4 | 3.7 | 0.5 | 4.3 | 3.7 | 4.6 | 4.9 | 2.7 | 2.7 |
ROE ROE% | 3.2 | -3.4 | 0.6 | 4.7 | 1.7 | -4.3 | 3.2 | 2.3 | 3.7 | 4.1 | 1.4 | 1.4 |
ROA ROA% | 2.1 | -1.9 | 0.4 | 3.2 | 1.2 | -3.2 | 2.6 | 2.0 | 3.2 | 3.5 | 1.1 | 1.1 |
| 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 | 221 | 316 | 446 | 236 | 142 | 176 | 246 | 238 | 360 | 374 | 294 | 499 |
Price To Earnings Price To Earnings | 5.5 | 23.5 | 4.8 | 4.3 | 110.7 | 8.2 | ||||||
Price To Sales Price To Sales | 0.7 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 1.1 | 1.4 | 1.3 | 2.8 | 1.3 | 2.9 |
Price To Book Price To Book | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 |
EV To EBITDA EV To EBITDA | -47.8 | -20.3 | -84.4 | 7.1 | 7.2 | -29.5 | 17.4 | 448.1 | 128.0 | 238.4 | -38.1 | -46.5 |
GPM GPM% | 7.3 | 14.7 | 7.3 | 23.6 | 17.5 | 4.9 | 18.3 | 11.3 | 10.8 | 17.2 | 5.8 | 5.8 |
OPM OPM% | -3.9 | -9.3 | -1.3 | 11.3 | 8.3 | -2.7 | 10.3 | 0.4 | 1.3 | 1.5 | -5.2 | -8.6 |
NPM NPM% | 12.8 | -8.9 | 1.1 | 9.9 | 4.2 | -12.4 | 21.8 | 19.3 | 21.3 | 46.5 | 8.6 | -10.1 |
ROCE ROCE% | 5.2 | 1.5 | 1.7 | 6.4 | 3.7 | 0.5 | 4.3 | 3.7 | 4.6 | 4.9 | 2.7 | 2.7 |
ROE ROE% | 3.2 | -3.4 | 0.6 | 4.7 | 1.7 | -4.3 | 3.2 | 2.3 | 3.7 | 4.1 | 1.4 | 1.4 |
ROA ROA% | 2.1 | -1.9 | 0.4 | 3.2 | 1.2 | -3.2 | 2.6 | 2.0 | 3.2 | 3.5 | 1.1 | 1.1 |
| Market CapitalizationMkt CapCr | 507 | 505 | 500 | 499 | 466 | 465 | 455 |
| Close PriceClose₹ | 49.95 | 248.50 | 420.00 | 700.00 | 2.10 | 96.90 | 118.61 |
| IndustryIndustry | Trading | Trading | Trading | Trading | Trading | Trading | Trading |
| Price To EarningsPE | 74.55 | 27.70 | 19.64 | 50.00 | 510.00 | 46.33 | |
| Price To SalesPS | 4.35 | 1.88 | 0.21 | 2.92 | 3.93 | 51.08 | 1.25 |
| RevenueRevenueCr | 117 | 269 | 2,392 | 171 | 119 | 9 | 365 |
| Revenue Growth TTMRev Gr TTM% | 49.8% | -38.0% | 26.1% | -3.8% | |||
| PAT Growth TTMPAT Gr TTM% | 102.6% | 38.4% | -7.0% | -60.7% |
| Market CapitalizationMkt CapCr | 507 | 505 | 500 | 499 | 466 | 465 | 455 |
| Close PriceClose₹ | 49.95 | 248.50 | 420.00 | 700.00 | 2.10 | 96.90 | 118.61 |
| IndustryIndustry | Trading | Trading | Trading | Trading | Trading | Trading | Trading |
| Price To EarningsPE | 74.55 | 27.70 | 19.64 | 50.00 | 510.00 | 46.33 | |
| Price To SalesPS | 4.35 | 1.88 | 0.21 | 2.92 | 3.93 | 51.08 | 1.25 |
| RevenueRevenueCr | 117 | 269 | 2,392 | 171 | 119 | 9 | 365 |
| Revenue Growth TTMRev Gr TTM% | 49.8% | -38.0% | 26.1% | -3.8% | |||
| PAT Growth TTMPAT Gr TTM% | 102.6% | 38.4% | -7.0% | -60.7% |