| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 2 | 1 | 7 | 9 | 12 | 16 | 20 | 32 | 31 | 30 | 28 | |
Growth YoY Revenue Growth YoY% | 164.6 | 290.4 | 228.2 | 16.1 | 253.9 | 498.0 | 1,180.5 | 188.2 | 252.9 | 155.3 | 81.1 | 38.9 |
| 2 | 2 | 2 | 6 | 9 | 10 | 16 | 15 | 23 | 22 | 22 | 18 | |
| 0 | 0 | 0 | 1 | 0 | 2 | 1 | 5 | 9 | 9 | 8 | 10 | |
OPM OPM% | 9.4 | 9.8 | -24.2 | 9.7 | 3.5 | 14.5 | 4.2 | 23.5 | 28.8 | 27.6 | 26.3 | 36.7 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 1 | 0 | 2 | 1 | 3 | 8 | 7 | 7 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | |
| 0 | 0 | 1 | 0 | 0 | 1 | 0 | 2 | 6 | 5 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 150.0 | -100.0 | 650.0 | 235.7 | 280.0 | -25.0 | 425.5 | 2,815.8 | 300.0 | 1,026.7 | 130.0 | |
NPM NPM% | 2.0 | 0.0 | 46.9 | 6.8 | 2.1 | 11.0 | 2.8 | 12.4 | 17.5 | 17.3 | 17.1 | 20.5 |
| 0.1 | 0.0 | 1.0 | 0.7 | 0.3 | 1.9 | 0.6 | 3.5 | 7.9 | 7.7 | 7.3 | 8.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 2 | 1 | 7 | 9 | 12 | 16 | 20 | 32 | 31 | 30 | 28 | |
Growth YoY Revenue Growth YoY% | 164.6 | 290.4 | 228.2 | 16.1 | 253.9 | 498.0 | 1,180.5 | 188.2 | 252.9 | 155.3 | 81.1 | 38.9 |
| 2 | 2 | 2 | 6 | 9 | 10 | 16 | 15 | 23 | 22 | 22 | 18 | |
| 0 | 0 | 0 | 1 | 0 | 2 | 1 | 5 | 9 | 9 | 8 | 10 | |
OPM OPM% | 9.4 | 9.8 | -24.2 | 9.7 | 3.5 | 14.5 | 4.2 | 23.5 | 28.8 | 27.6 | 26.3 | 36.7 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 1 | 0 | 2 | 1 | 3 | 8 | 7 | 7 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | |
| 0 | 0 | 1 | 0 | 0 | 1 | 0 | 2 | 6 | 5 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 150.0 | -100.0 | 650.0 | 235.7 | 280.0 | -25.0 | 425.5 | 2,815.8 | 300.0 | 1,026.7 | 130.0 | |
NPM NPM% | 2.0 | 0.0 | 46.9 | 6.8 | 2.1 | 11.0 | 2.8 | 12.4 | 17.5 | 17.3 | 17.1 | 20.5 |
| 0.1 | 0.0 | 1.0 | 0.7 | 0.3 | 1.9 | 0.6 | 3.5 | 7.9 | 7.7 | 7.3 | 8.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 1 | 1 | 1 | 1 | 6 | 21 | 4 | 14 | 44 | 112 | 120 |
Growth Revenue Growth% | -6.7 | -36.0 | -25.6 | 24.7 | 577.9 | 265.2 | -83.2 | 310.7 | 208.1 | 152.8 | 109.0 | |
| 1 | 1 | 1 | 1 | 1 | 4 | 20 | 3 | 13 | 41 | 82 | 84 | |
| 0 | 1 | 0 | 0 | 0 | 2 | 1 | 0 | 2 | 3 | 30 | 36 | |
OPM OPM% | 18.9 | 53.2 | 42.1 | 13.7 | 34.8 | 26.3 | 4.9 | 7.0 | 11.1 | 7.7 | 26.9 | 29.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 6 | 7 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 1 | 3 | 25 | 29 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 7 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 18 | 22 |
Growth PAT Growth% | 176.0 | -94.8 | -244.4 | 2,591.4 | 526.0 | -46.8 | -76.9 | 393.6 | 191.0 | 653.0 | 386.5 | |
NPM NPM% | -10.3 | 8.4 | 0.7 | -1.3 | 26.3 | 24.3 | 3.5 | 4.8 | 5.8 | 5.5 | 16.4 | 18.0 |
| 0.0 | 0.4 | 0.0 | 0.0 | 0.7 | 4.3 | 1.4 | 0.3 | 1.4 | 3.5 | 26.4 | 31.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 1 | 1 | 1 | 1 | 6 | 21 | 4 | 14 | 44 | 112 | 120 |
Growth Revenue Growth% | -6.7 | -36.0 | -25.6 | 24.7 | 577.9 | 265.2 | -83.2 | 310.7 | 208.1 | 152.8 | 109.0 | |
| 1 | 1 | 1 | 1 | 1 | 4 | 20 | 3 | 13 | 41 | 82 | 84 | |
| 0 | 1 | 0 | 0 | 0 | 2 | 1 | 0 | 2 | 3 | 30 | 36 | |
OPM OPM% | 18.9 | 53.2 | 42.1 | 13.7 | 34.8 | 26.3 | 4.9 | 7.0 | 11.1 | 7.7 | 26.9 | 29.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 6 | 7 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 1 | 3 | 25 | 29 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 7 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 18 | 22 |
Growth PAT Growth% | 176.0 | -94.8 | -244.4 | 2,591.4 | 526.0 | -46.8 | -76.9 | 393.6 | 191.0 | 653.0 | 386.5 | |
NPM NPM% | -10.3 | 8.4 | 0.7 | -1.3 | 26.3 | 24.3 | 3.5 | 4.8 | 5.8 | 5.5 | 16.4 | 18.0 |
| 0.0 | 0.4 | 0.0 | 0.0 | 0.7 | 4.3 | 1.4 | 0.3 | 1.4 | 3.5 | 26.4 | 31.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 5 | 6 | 6 | 7 | 7 |
Reserves ReservesCr | 6 | 7 | 7 | 7 | 7 | 8 | 22 | 26 | 27 | 44 | 62 |
| 10 | 20 | 22 | 22 | 20 | 30 | 26 | 56 | 81 | 117 | ||
| 3 | 2 | 2 | 3 | 5 | 6 | 4 | 36 | 77 | 85 | ||
| 24 | 32 | 34 | 34 | 35 | 48 | 58 | 125 | 190 | 255 | 277 | |
| 4 | 1 | 0 | 1 | 7 | 34 | 4 | 18 | 21 | 32 | ||
| 20 | 32 | 34 | 34 | 28 | 14 | 54 | 107 | 169 | 223 | ||
| 24 | 32 | 34 | 34 | 35 | 48 | 58 | 125 | 190 | 255 | 277 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 5 | 6 | 6 | 7 | 7 |
Reserves ReservesCr | 6 | 7 | 7 | 7 | 7 | 8 | 22 | 26 | 27 | 44 | 62 |
| 10 | 20 | 22 | 22 | 20 | 30 | 26 | 56 | 81 | 117 | ||
| 3 | 2 | 2 | 3 | 5 | 6 | 4 | 36 | 77 | 85 | ||
| 24 | 32 | 34 | 34 | 35 | 48 | 58 | 125 | 190 | 255 | 277 | |
| 4 | 1 | 0 | 1 | 7 | 34 | 4 | 18 | 21 | 32 | ||
| 20 | 32 | 34 | 34 | 28 | 14 | 54 | 107 | 169 | 223 | ||
| 24 | 32 | 34 | 34 | 35 | 48 | 58 | 125 | 190 | 255 | 277 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 2 | -1 | -8 | -14 | -11 | -35 | -41 | -27 | 11 | |
| -2 | 0 | 5 | 15 | -2 | 12 | -1 | 0 | 1 | |
| 0 | 0 | 3 | 1 | 13 | 29 | 39 | 26 | -8 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 6 | -2 | -1 | 3 |
Free Cash Flow Free Cash FlowCr | 2 | -1 | -8 | -14 | -11 | -35 | -41 | -27 | 11 |
CFO To PAT CFO To PAT% | 39,250.6 | 6,621.7 | -3,565.9 | -1,005.4 | -1,501.3 | -20,498.0 | -4,844.9 | -1,085.8 | 58.4 |
CFO To EBITDA CFO To EBITDA% | 631.1 | -636.5 | -2,692.2 | -930.2 | -1,090.5 | -14,241.6 | -2,536.7 | -776.2 | 35.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 2 | -1 | -8 | -14 | -11 | -35 | -41 | -27 | 11 | |
| -2 | 0 | 5 | 15 | -2 | 12 | -1 | 0 | 1 | |
| 0 | 0 | 3 | 1 | 13 | 29 | 39 | 26 | -8 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 6 | -2 | -1 | 3 |
Free Cash Flow Free Cash FlowCr | 2 | -1 | -8 | -14 | -11 | -35 | -41 | -27 | 11 |
CFO To PAT CFO To PAT% | 39,250.6 | 6,621.7 | -3,565.9 | -1,005.4 | -1,501.3 | -20,498.0 | -4,844.9 | -1,085.8 | 58.4 |
CFO To EBITDA CFO To EBITDA% | 631.1 | -636.5 | -2,692.2 | -930.2 | -1,090.5 | -14,241.6 | -2,536.7 | -776.2 | 35.6 |
| 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 | 4 | 476 | 202 | |||||||||
Price To Earnings Price To Earnings | 26.1 | 9.3 | ||||||||||
Price To Sales Price To Sales | 5.6 | 4.2 | 1.7 | |||||||||
Price To Book Price To Book | 0.4 | 6.8 | 2.9 | |||||||||
EV To EBITDA EV To EBITDA | 107.0 | 18.6 | 7.8 | |||||||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 18.9 | 53.2 | 42.1 | 13.7 | 34.8 | 26.3 | 4.9 | 7.0 | 11.1 | 7.7 | 26.9 | 29.7 |
NPM NPM% | -10.3 | 8.4 | 0.7 | -1.3 | 26.3 | 24.3 | 3.5 | 4.8 | 5.8 | 5.5 | 16.4 | 18.0 |
ROCE ROCE% | 1.6 | 3.8 | 2.1 | 0.1 | 1.3 | 8.5 | 3.0 | 0.3 | 1.6 | 2.6 | 18.9 | 18.9 |
ROE ROE% | -1.6 | 1.2 | 0.1 | -0.1 | 2.2 | 12.3 | 2.7 | 0.5 | 2.6 | 4.8 | 26.6 | 26.6 |
ROA ROA% | -0.7 | 0.4 | 0.0 | 0.0 | 0.6 | 2.9 | 1.3 | 0.1 | 0.4 | 1.0 | 6.7 | 6.7 |
| 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 | 4 | 476 | 202 | |||||||||
Price To Earnings Price To Earnings | 26.1 | 9.3 | ||||||||||
Price To Sales Price To Sales | 5.6 | 4.2 | 1.7 | |||||||||
Price To Book Price To Book | 0.4 | 6.8 | 2.9 | |||||||||
EV To EBITDA EV To EBITDA | 107.0 | 18.6 | 7.8 | |||||||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 18.9 | 53.2 | 42.1 | 13.7 | 34.8 | 26.3 | 4.9 | 7.0 | 11.1 | 7.7 | 26.9 | 29.7 |
NPM NPM% | -10.3 | 8.4 | 0.7 | -1.3 | 26.3 | 24.3 | 3.5 | 4.8 | 5.8 | 5.5 | 16.4 | 18.0 |
ROCE ROCE% | 1.6 | 3.8 | 2.1 | 0.1 | 1.3 | 8.5 | 3.0 | 0.3 | 1.6 | 2.6 | 18.9 | 18.9 |
ROE ROE% | -1.6 | 1.2 | 0.1 | -0.1 | 2.2 | 12.3 | 2.7 | 0.5 | 2.6 | 4.8 | 26.6 | 26.6 |
ROA ROA% | -0.7 | 0.4 | 0.0 | 0.0 | 0.6 | 2.9 | 1.3 | 0.1 | 0.4 | 1.0 | 6.7 | 6.7 |
Documents — Shree Salasar Investments Ltd