| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 2 | 2 | 1 | 1 | 4 | 3 | 4 | 2 | 4 | |
Growth YoY Revenue Growth YoY% | 2.3 | 32.3 | 40.9 | 14.9 | 7.3 | -36.6 | -44.5 | 60.7 | 54.7 | 150.0 | 85.6 | 12.2 |
| 3 | 3 | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 9 | 10 | 11 | |
| -2 | -1 | -2 | -2 | -3 | -5 | -5 | -3 | -4 | -5 | -8 | -7 | |
OPM OPM% | -87.2 | -39.8 | -108.0 | -97.3 | -181.3 | -359.3 | -449.6 | -75.6 | -146.5 | -145.4 | -373.3 | -166.3 |
| 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 | -2 | -1 | -2 | -2 | -4 | -5 | -5 | -3 | -4 | -5 | -8 | -7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -1 | -2 | -3 | -4 | -5 | -5 | -3 | -4 | -5 | -8 | -7 | |
Growth YoY PAT Growth YoY% | -127.3 | -221.4 | -152.6 | -193.0 | -61.3 | -283.7 | -115.8 | -9.5 | -21.2 | -0.2 | -53.3 | -149.6 |
NPM NPM% | -125.7 | -61.1 | -120.0 | -112.5 | -189.1 | -370.0 | -466.7 | -76.7 | -148.2 | -148.3 | -385.4 | -170.5 |
| -2.9 | -1.3 | -1.8 | -1.9 | -2.8 | -4.0 | -4.0 | -1.7 | -3.4 | -4.0 | -4.7 | -4.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 2 | 2 | 1 | 1 | 4 | 3 | 4 | 2 | 4 | |
Growth YoY Revenue Growth YoY% | 2.3 | 32.3 | 40.9 | 14.9 | 7.3 | -36.6 | -44.5 | 60.7 | 54.7 | 150.0 | 85.6 | 12.2 |
| 3 | 3 | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 9 | 10 | 11 | |
| -2 | -1 | -2 | -2 | -3 | -5 | -5 | -3 | -4 | -5 | -8 | -7 | |
OPM OPM% | -87.2 | -39.8 | -108.0 | -97.3 | -181.3 | -359.3 | -449.6 | -75.6 | -146.5 | -145.4 | -373.3 | -166.3 |
| 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 | -2 | -1 | -2 | -2 | -4 | -5 | -5 | -3 | -4 | -5 | -8 | -7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -1 | -2 | -3 | -4 | -5 | -5 | -3 | -4 | -5 | -8 | -7 | |
Growth YoY PAT Growth YoY% | -127.3 | -221.4 | -152.6 | -193.0 | -61.3 | -283.7 | -115.8 | -9.5 | -21.2 | -0.2 | -53.3 | -149.6 |
NPM NPM% | -125.7 | -61.1 | -120.0 | -112.5 | -189.1 | -370.0 | -466.7 | -76.7 | -148.2 | -148.3 | -385.4 | -170.5 |
| -2.9 | -1.3 | -1.8 | -1.9 | -2.8 | -4.0 | -4.0 | -1.7 | -3.4 | -4.0 | -4.7 | -4.0 |
| 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 | 1 | 1 | 1 | 5 | 3 | 5 | 5 | 6 | 8 | 7 | 12 | 13 |
Growth Revenue Growth% | 119.7 | 12.3 | 4.4 | 456.5 | -35.4 | 40.7 | 3.7 | 21.1 | 38.6 | -16.0 | 81.9 | 56.5 |
| 3 | 3 | 4 | 6 | 6 | 5 | 5 | 8 | 13 | 22 | 32 | 36 | |
| -2 | -2 | -3 | -1 | -3 | -1 | -1 | -3 | -5 | -16 | -20 | -24 | |
OPM OPM% | -276.9 | -219.3 | -326.8 | -23.0 | -86.3 | -20.3 | -11.6 | -46.3 | -62.4 | -234.8 | -163.5 | -189.7 |
| 1 | 1 | 3 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
PBT PBTCr | -1 | -1 | 0 | -1 | -3 | 0 | -1 | -4 | -7 | -16 | -20 | -24 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -1 | -1 | 0 | -2 | -3 | 0 | -2 | -4 | -7 | -17 | -20 | -24 |
Growth PAT Growth% | -63.5 | 39.1 | 48.0 | -338.6 | -71.1 | 81.9 | -214.6 | -159.1 | -70.2 | -140.7 | -23.0 | -45.8 |
NPM NPM% | -148.8 | -80.8 | -40.3 | -31.7 | -84.1 | -10.8 | -32.9 | -70.3 | -86.4 | -247.4 | -167.3 | -194.3 |
| -1.9 | -1.2 | -0.6 | -2.8 | -4.5 | -0.8 | -2.7 | -6.7 | -7.3 | -12.7 | -12.2 | -16.1 |
| 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 | 1 | 1 | 1 | 5 | 3 | 5 | 5 | 6 | 8 | 7 | 12 | 13 |
Growth Revenue Growth% | 119.7 | 12.3 | 4.4 | 456.5 | -35.4 | 40.7 | 3.7 | 21.1 | 38.6 | -16.0 | 81.9 | 56.5 |
| 3 | 3 | 4 | 6 | 6 | 5 | 5 | 8 | 13 | 22 | 32 | 36 | |
| -2 | -2 | -3 | -1 | -3 | -1 | -1 | -3 | -5 | -16 | -20 | -24 | |
OPM OPM% | -276.9 | -219.3 | -326.8 | -23.0 | -86.3 | -20.3 | -11.6 | -46.3 | -62.4 | -234.8 | -163.5 | -189.7 |
| 1 | 1 | 3 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
PBT PBTCr | -1 | -1 | 0 | -1 | -3 | 0 | -1 | -4 | -7 | -16 | -20 | -24 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -1 | -1 | 0 | -2 | -3 | 0 | -2 | -4 | -7 | -17 | -20 | -24 |
Growth PAT Growth% | -63.5 | 39.1 | 48.0 | -338.6 | -71.1 | 81.9 | -214.6 | -159.1 | -70.2 | -140.7 | -23.0 | -45.8 |
NPM NPM% | -148.8 | -80.8 | -40.3 | -31.7 | -84.1 | -10.8 | -32.9 | -70.3 | -86.4 | -247.4 | -167.3 | -194.3 |
| -1.9 | -1.2 | -0.6 | -2.8 | -4.5 | -0.8 | -2.7 | -6.7 | -7.3 | -12.7 | -12.2 | -16.1 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 13 | 13 | 17 |
Reserves ReservesCr | 0 | -1 | 0 | -1 | -4 | -5 | -6 | -5 | 65 | 50 | 135 |
| 0 | 0 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 4 | 4 | |
| 10 | 11 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | |
| 30 | 30 | 57 | 56 | 54 | 58 | 56 | 81 | 80 | 67 | 157 | |
| 21 | 20 | 30 | 2 | 2 | 3 | 5 | 14 | 9 | 8 | 6 | |
| 9 | 10 | 26 | 54 | 52 | 55 | 51 | 68 | 72 | 58 | 151 | |
| 30 | 30 | 57 | 56 | 54 | 58 | 56 | 81 | 80 | 67 | 157 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 13 | 13 | 17 |
Reserves ReservesCr | 0 | -1 | 0 | -1 | -4 | -5 | -6 | -5 | 65 | 50 | 135 |
| 0 | 0 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 4 | 4 | |
| 10 | 11 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | |
| 30 | 30 | 57 | 56 | 54 | 58 | 56 | 81 | 80 | 67 | 157 | |
| 21 | 20 | 30 | 2 | 2 | 3 | 5 | 14 | 9 | 8 | 6 | |
| 9 | 10 | 26 | 54 | 52 | 55 | 51 | 68 | 72 | 58 | 151 | |
| 30 | 30 | 57 | 56 | 54 | 58 | 56 | 81 | 80 | 67 | 157 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | -18 | 9 | -4 | -4 | -4 | -8 | -4 | -13 | -19 | |
| -9 | 0 | -17 | -9 | 4 | -1 | 4 | -15 | -2 | 14 | -87 | |
| 10 | 0 | 35 | 0 | 0 | 5 | 0 | 27 | 3 | -1 | 106 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -4 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | -18 | 9 | -4 | -4 | -4 | -8 | -5 | -13 | -20 |
CFO To PAT CFO To PAT% | 113.8 | 67.2 | 4,937.2 | -575.5 | 153.3 | 859.3 | 272.1 | 188.1 | 64.0 | 75.8 | 93.8 |
CFO To EBITDA CFO To EBITDA% | 61.2 | 24.7 | 608.2 | -792.6 | 149.3 | 460.2 | 772.9 | 285.5 | 88.6 | 79.8 | 96.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | -18 | 9 | -4 | -4 | -4 | -8 | -4 | -13 | -19 | |
| -9 | 0 | -17 | -9 | 4 | -1 | 4 | -15 | -2 | 14 | -87 | |
| 10 | 0 | 35 | 0 | 0 | 5 | 0 | 27 | 3 | -1 | 106 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -4 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | -18 | 9 | -4 | -4 | -4 | -8 | -5 | -13 | -20 |
CFO To PAT CFO To PAT% | 113.8 | 67.2 | 4,937.2 | -575.5 | 153.3 | 859.3 | 272.1 | 188.1 | 64.0 | 75.8 | 93.8 |
CFO To EBITDA CFO To EBITDA% | 61.2 | 24.7 | 608.2 | -792.6 | 149.3 | 460.2 | 772.9 | 285.5 | 88.6 | 79.8 | 96.0 |
| 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 | 13 | 23 | 36 | 104 | 36 | 42 | 97 | 88 | 295 | 544 | 480 | 467 |
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 7.2 | 11.4 | 8.5 | 16.8 | 10.9 | 7.9 | 19.9 | 15.2 | 36.8 | 80.8 | 39.5 | 37.2 |
Price To Book Price To Book | 2.2 | 4.5 | 5.8 | 22.5 | 18.8 | 28.9 | -559.3 | 60.8 | 3.8 | 8.6 | 3.1 | 3.1 |
EV To EBITDA EV To EBITDA | -5.9 | -12.3 | -12.3 | -90.1 | -12.8 | -45.0 | -177.5 | -31.4 | -59.4 | -34.7 | -24.2 | -19.3 |
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% | -276.9 | -219.3 | -326.8 | -23.0 | -86.3 | -20.3 | -11.6 | -46.3 | -62.4 | -234.8 | -163.5 | -189.7 |
NPM NPM% | -148.8 | -80.8 | -40.3 | -31.7 | -84.1 | -10.8 | -32.9 | -70.3 | -86.4 | -247.4 | -167.3 | -194.3 |
ROCE ROCE% | -19.4 | -13.4 | -6.8 | -23.9 | -151.1 | -28.3 | 354.8 | -201.4 | -7.2 | -26.0 | -13.3 | -13.3 |
ROE ROE% | -19.4 | -13.4 | -5.8 | -34.4 | -141.9 | -34.2 | 880.6 | -279.5 | -8.8 | -26.2 | -13.3 | -13.3 |
ROA ROA% | -3.8 | -2.3 | -0.6 | -2.8 | -5.0 | -0.8 | -2.8 | -5.0 | -8.6 | -24.7 | -12.9 | -12.9 |
| 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 | 13 | 23 | 36 | 104 | 36 | 42 | 97 | 88 | 295 | 544 | 480 | 467 |
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 7.2 | 11.4 | 8.5 | 16.8 | 10.9 | 7.9 | 19.9 | 15.2 | 36.8 | 80.8 | 39.5 | 37.2 |
Price To Book Price To Book | 2.2 | 4.5 | 5.8 | 22.5 | 18.8 | 28.9 | -559.3 | 60.8 | 3.8 | 8.6 | 3.1 | 3.1 |
EV To EBITDA EV To EBITDA | -5.9 | -12.3 | -12.3 | -90.1 | -12.8 | -45.0 | -177.5 | -31.4 | -59.4 | -34.7 | -24.2 | -19.3 |
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% | -276.9 | -219.3 | -326.8 | -23.0 | -86.3 | -20.3 | -11.6 | -46.3 | -62.4 | -234.8 | -163.5 | -189.7 |
NPM NPM% | -148.8 | -80.8 | -40.3 | -31.7 | -84.1 | -10.8 | -32.9 | -70.3 | -86.4 | -247.4 | -167.3 | -194.3 |
ROCE ROCE% | -19.4 | -13.4 | -6.8 | -23.9 | -151.1 | -28.3 | 354.8 | -201.4 | -7.2 | -26.0 | -13.3 | -13.3 |
ROE ROE% | -19.4 | -13.4 | -5.8 | -34.4 | -141.9 | -34.2 | 880.6 | -279.5 | -8.8 | -26.2 | -13.3 | -13.3 |
ROA ROA% | -3.8 | -2.3 | -0.6 | -2.8 | -5.0 | -0.8 | -2.8 | -5.0 | -8.6 | -24.7 | -12.9 | -12.9 |
Documents — Shriram Asset Management Co Ltd