| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 44 | 30 | 52 | 62 | 66 | 60 | 67 | 107 | 134 | 135 | 138 | 52 | |
Growth YoY Revenue Growth YoY% | -10.3 | -46.5 | 1.9 | 31.9 | 49.8 | 96.8 | 29.4 | 72.5 | 100.9 | 126.6 | 104.0 | -51.4 |
| 37 | 23 | 45 | 55 | 59 | 53 | 59 | 103 | 128 | 129 | 134 | 49 | |
| 7 | 8 | 7 | 8 | 7 | 6 | 8 | 5 | 5 | 6 | 3 | 3 | |
OPM OPM% | 15.6 | 25.7 | 12.7 | 12.1 | 11.2 | 10.8 | 11.9 | 4.2 | 3.9 | 4.5 | 2.5 | 5.3 |
| 1 | 1 | 2 | 1 | 1 | 7 | 3 | 3 | 4 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 4 | 2 | 2 | 2 |
PBT PBTCr | 1 | 2 | 2 | 2 | 2 | 7 | 4 | 1 | 4 | 4 | 1 | 1 |
| 0 | 1 | 1 | 1 | 1 | -1 | 2 | 0 | 1 | 1 | 0 | 0 | |
| 1 | 2 | 1 | 2 | 2 | 8 | 2 | 1 | 3 | 3 | 2 | 0 | |
Growth YoY PAT Growth YoY% | -54.2 | -38.0 | -66.5 | -5.4 | 48.5 | 403.8 | 185.5 | -17.0 | 103.3 | -64.5 | -19.0 | -66.7 |
NPM NPM% | 2.3 | 5.3 | 1.6 | 2.6 | 2.3 | 13.5 | 3.5 | 1.2 | 2.3 | 2.1 | 1.4 | 0.8 |
| 0.9 | 1.4 | 0.7 | 1.3 | 1.3 | 6.8 | 1.9 | 1.1 | 2.6 | 2.4 | 1.1 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 44 | 30 | 52 | 62 | 66 | 60 | 67 | 107 | 134 | 135 | 138 | 52 | |
Growth YoY Revenue Growth YoY% | -10.3 | -46.5 | 1.9 | 31.9 | 49.8 | 96.8 | 29.4 | 72.5 | 100.9 | 126.6 | 104.0 | -51.4 |
| 37 | 23 | 45 | 55 | 59 | 53 | 59 | 103 | 128 | 129 | 134 | 49 | |
| 7 | 8 | 7 | 8 | 7 | 6 | 8 | 5 | 5 | 6 | 3 | 3 | |
OPM OPM% | 15.6 | 25.7 | 12.7 | 12.1 | 11.2 | 10.8 | 11.9 | 4.2 | 3.9 | 4.5 | 2.5 | 5.3 |
| 1 | 1 | 2 | 1 | 1 | 7 | 3 | 3 | 4 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 4 | 2 | 2 | 2 |
PBT PBTCr | 1 | 2 | 2 | 2 | 2 | 7 | 4 | 1 | 4 | 4 | 1 | 1 |
| 0 | 1 | 1 | 1 | 1 | -1 | 2 | 0 | 1 | 1 | 0 | 0 | |
| 1 | 2 | 1 | 2 | 2 | 8 | 2 | 1 | 3 | 3 | 2 | 0 | |
Growth YoY PAT Growth YoY% | -54.2 | -38.0 | -66.5 | -5.4 | 48.5 | 403.8 | 185.5 | -17.0 | 103.3 | -64.5 | -19.0 | -66.7 |
NPM NPM% | 2.3 | 5.3 | 1.6 | 2.6 | 2.3 | 13.5 | 3.5 | 1.2 | 2.3 | 2.1 | 1.4 | 0.8 |
| 0.9 | 1.4 | 0.7 | 1.3 | 1.3 | 6.8 | 1.9 | 1.1 | 2.6 | 2.4 | 1.1 | 0.2 |
| 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 | 42 | 67 | 20 | 50 | 81 | 86 | 109 | 200 | 167 | 255 | 513 | 458 |
Growth Revenue Growth% | 54.2 | 61.4 | -70.4 | 151.7 | 60.4 | 6.1 | 27.1 | 84.1 | -16.6 | 53.0 | 101.1 | 52.4 |
| 37 | 65 | 19 | 48 | 77 | 82 | 94 | 162 | 137 | 226 | 494 | 441 | |
| 5 | 2 | 1 | 2 | 3 | 4 | 15 | 38 | 30 | 29 | 19 | 18 | |
OPM OPM% | 12.3 | 3.5 | 4.6 | 4.4 | 4.3 | 4.3 | 13.6 | 19.1 | 17.7 | 11.5 | 3.8 | 3.8 |
| 0 | 2 | 1 | 2 | -2 | 4 | 8 | 1 | 5 | 12 | 7 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 9 | 8 | 7 | 5 | 4 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 3 | 11 | 20 | 19 | 19 | 13 | 10 |
PBT PBTCr | 5 | 4 | 1 | 3 | 1 | 5 | 8 | 11 | 8 | 15 | 11 | 10 |
| 2 | 2 | 0 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | |
PAT PATCr | 3 | 2 | 1 | 3 | -1 | 3 | 6 | 8 | 5 | 14 | 9 | 8 |
Growth PAT Growth% | 14.2 | -20.1 | -62.4 | 174.5 | -121.3 | 664.6 | 89.0 | 44.1 | -38.9 | 163.4 | -32.0 | -37.3 |
NPM NPM% | 7.5 | 3.7 | 4.7 | 5.1 | -0.7 | 3.6 | 5.4 | 4.2 | 3.1 | 5.3 | 1.8 | 1.8 |
| 13.6 | 10.8 | 0.8 | 2.3 | -0.5 | 2.7 | 5.1 | 7.3 | 4.3 | 11.3 | 7.2 | 6.3 |
| 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 | 42 | 67 | 20 | 50 | 81 | 86 | 109 | 200 | 167 | 255 | 513 | 458 |
Growth Revenue Growth% | 54.2 | 61.4 | -70.4 | 151.7 | 60.4 | 6.1 | 27.1 | 84.1 | -16.6 | 53.0 | 101.1 | 52.4 |
| 37 | 65 | 19 | 48 | 77 | 82 | 94 | 162 | 137 | 226 | 494 | 441 | |
| 5 | 2 | 1 | 2 | 3 | 4 | 15 | 38 | 30 | 29 | 19 | 18 | |
OPM OPM% | 12.3 | 3.5 | 4.6 | 4.4 | 4.3 | 4.3 | 13.6 | 19.1 | 17.7 | 11.5 | 3.8 | 3.8 |
| 0 | 2 | 1 | 2 | -2 | 4 | 8 | 1 | 5 | 12 | 7 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 9 | 8 | 7 | 5 | 4 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 3 | 11 | 20 | 19 | 19 | 13 | 10 |
PBT PBTCr | 5 | 4 | 1 | 3 | 1 | 5 | 8 | 11 | 8 | 15 | 11 | 10 |
| 2 | 2 | 0 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | |
PAT PATCr | 3 | 2 | 1 | 3 | -1 | 3 | 6 | 8 | 5 | 14 | 9 | 8 |
Growth PAT Growth% | 14.2 | -20.1 | -62.4 | 174.5 | -121.3 | 664.6 | 89.0 | 44.1 | -38.9 | 163.4 | -32.0 | -37.3 |
NPM NPM% | 7.5 | 3.7 | 4.7 | 5.1 | -0.7 | 3.6 | 5.4 | 4.2 | 3.1 | 5.3 | 1.8 | 1.8 |
| 13.6 | 10.8 | 0.8 | 2.3 | -0.5 | 2.7 | 5.1 | 7.3 | 4.3 | 11.3 | 7.2 | 6.3 |
| 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 | 0 | 2 | 3 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 8 | 8 | 20 | 14 | 14 | 17 | 23 | 37 | 44 | 57 | 65 |
| 12 | 17 | 10 | 11 | 13 | 20 | 50 | 47 | 48 | 51 | 63 | |
| 2 | 2 | 0 | 1 | 2 | 3 | 119 | 100 | 91 | 74 | 36 | |
| 22 | 30 | 33 | 38 | 40 | 51 | 203 | 198 | 196 | 194 | 176 | |
| 20 | 28 | 7 | 13 | 20 | 15 | 38 | 41 | 86 | 90 | 130 | |
| 2 | 2 | 26 | 25 | 20 | 36 | 164 | 157 | 110 | 104 | 46 | |
| 22 | 30 | 33 | 38 | 40 | 51 | 203 | 198 | 196 | 194 | 176 |
| 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 | 0 | 2 | 3 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 8 | 8 | 20 | 14 | 14 | 17 | 23 | 37 | 44 | 57 | 65 |
| 12 | 17 | 10 | 11 | 13 | 20 | 50 | 47 | 48 | 51 | 63 | |
| 2 | 2 | 0 | 1 | 2 | 3 | 119 | 100 | 91 | 74 | 36 | |
| 22 | 30 | 33 | 38 | 40 | 51 | 203 | 198 | 196 | 194 | 176 | |
| 20 | 28 | 7 | 13 | 20 | 15 | 38 | 41 | 86 | 90 | 130 | |
| 2 | 2 | 26 | 25 | 20 | 36 | 164 | 157 | 110 | 104 | 46 | |
| 22 | 30 | 33 | 38 | 40 | 51 | 203 | 198 | 196 | 194 | 176 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 0 | -3 | 5 | -1 | 6 | 12 | -19 | 22 | 37 | 24 | |
| -6 | -1 | -12 | 2 | 5 | -10 | -4 | -11 | -8 | -9 | 46 | |
| 0 | 0 | 15 | -2 | 1 | -2 | -10 | 30 | -14 | -23 | -61 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 5 | 4 | -6 | -1 | 0 | 0 | 5 | 8 |
Free Cash Flow Free Cash FlowCr | 3 | 0 | -3 | 5 | -2 | 6 | 12 | -19 | 19 | 28 | |
CFO To PAT CFO To PAT% | 115.1 | 5.0 | -271.7 | 210.9 | 164.6 | 182.7 | 213.6 | -221.7 | 419.9 | 275.4 | 259.3 |
CFO To EBITDA CFO To EBITDA% | 69.7 | 5.3 | -277.3 | 243.3 | -25.9 | 152.8 | 84.7 | -48.8 | 73.1 | 126.9 | 123.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 0 | -3 | 5 | -1 | 6 | 12 | -19 | 22 | 37 | 24 | |
| -6 | -1 | -12 | 2 | 5 | -10 | -4 | -11 | -8 | -9 | 46 | |
| 0 | 0 | 15 | -2 | 1 | -2 | -10 | 30 | -14 | -23 | -61 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 5 | 4 | -6 | -1 | 0 | 0 | 5 | 8 |
Free Cash Flow Free Cash FlowCr | 3 | 0 | -3 | 5 | -2 | 6 | 12 | -19 | 19 | 28 | |
CFO To PAT CFO To PAT% | 115.1 | 5.0 | -271.7 | 210.9 | 164.6 | 182.7 | 213.6 | -221.7 | 419.9 | 275.4 | 259.3 |
CFO To EBITDA CFO To EBITDA% | 69.7 | 5.3 | -277.3 | 243.3 | -25.9 | 152.8 | 84.7 | -48.8 | 73.1 | 126.9 | 123.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 54 | 71 | 218 | 188 | 154 | 261 | 119 | 72 | 61 | 67 | ||
Price To Earnings Price To Earnings | 57.1 | 27.4 | 60.7 | 26.3 | 31.0 | 23.1 | 5.3 | 6.6 | 8.9 | |||
Price To Sales Price To Sales | 2.7 | 1.4 | 2.7 | 2.2 | 1.4 | 1.3 | 0.7 | 0.3 | 0.1 | 0.1 | ||
Price To Book Price To Book | 2.3 | 2.8 | 8.7 | 6.7 | 4.5 | 5.3 | 2.1 | 1.1 | 0.8 | 0.9 | ||
EV To EBITDA EV To EBITDA | 63.9 | 30.8 | 61.0 | 51.8 | 19.8 | 10.0 | 7.3 | 5.0 | 2.3 | 4.4 | ||
GPM GPM% | 47.0 | 56.0 | 78.6 | 79.2 | 75.5 | 69.6 | 69.3 | 84.6 | 82.2 | 60.6 | ||
OPM OPM% | 12.3 | 3.5 | 4.6 | 4.4 | 4.3 | 4.3 | 13.6 | 19.1 | 17.7 | 11.5 | 3.8 | 3.8 |
NPM NPM% | 7.5 | 3.7 | 4.7 | 5.1 | -0.7 | 3.6 | 5.4 | 4.2 | 3.1 | 5.3 | 1.8 | 1.8 |
ROCE ROCE% | 53.4 | 32.5 | 5.6 | 12.8 | 4.1 | 14.8 | 6.4 | 11.3 | 9.1 | 13.8 | 19.9 | 19.9 |
ROE ROE% | 39.5 | 24.0 | 4.0 | 10.0 | -2.2 | 11.0 | 17.2 | 17.2 | 9.2 | 19.7 | 12.0 | 12.0 |
ROA ROA% | 14.3 | 8.3 | 2.8 | 6.8 | -1.4 | 6.0 | 2.9 | 4.3 | 2.6 | 7.0 | 5.2 | 5.2 |
| 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 | 54 | 71 | 218 | 188 | 154 | 261 | 119 | 72 | 61 | 67 | ||
Price To Earnings Price To Earnings | 57.1 | 27.4 | 60.7 | 26.3 | 31.0 | 23.1 | 5.3 | 6.6 | 8.9 | |||
Price To Sales Price To Sales | 2.7 | 1.4 | 2.7 | 2.2 | 1.4 | 1.3 | 0.7 | 0.3 | 0.1 | 0.1 | ||
Price To Book Price To Book | 2.3 | 2.8 | 8.7 | 6.7 | 4.5 | 5.3 | 2.1 | 1.1 | 0.8 | 0.9 | ||
EV To EBITDA EV To EBITDA | 63.9 | 30.8 | 61.0 | 51.8 | 19.8 | 10.0 | 7.3 | 5.0 | 2.3 | 4.4 | ||
GPM GPM% | 47.0 | 56.0 | 78.6 | 79.2 | 75.5 | 69.6 | 69.3 | 84.6 | 82.2 | 60.6 | ||
OPM OPM% | 12.3 | 3.5 | 4.6 | 4.4 | 4.3 | 4.3 | 13.6 | 19.1 | 17.7 | 11.5 | 3.8 | 3.8 |
NPM NPM% | 7.5 | 3.7 | 4.7 | 5.1 | -0.7 | 3.6 | 5.4 | 4.2 | 3.1 | 5.3 | 1.8 | 1.8 |
ROCE ROCE% | 53.4 | 32.5 | 5.6 | 12.8 | 4.1 | 14.8 | 6.4 | 11.3 | 9.1 | 13.8 | 19.9 | 19.9 |
ROE ROE% | 39.5 | 24.0 | 4.0 | 10.0 | -2.2 | 11.0 | 17.2 | 17.2 | 9.2 | 19.7 | 12.0 | 12.0 |
ROA ROA% | 14.3 | 8.3 | 2.8 | 6.8 | -1.4 | 6.0 | 2.9 | 4.3 | 2.6 | 7.0 | 5.2 | 5.2 |
Documents — Riddhi Corporate Services Ltd