


| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 59 | 55 | 49 | 55 | 50 | 54 | 55 | 55 | 53 | 58 | 49 | |
Growth YoY Revenue Growth YoY% | -3.9 | -1.7 | -9.4 | -18.5 | -17.7 | -14.9 | -2.7 | 13.4 | -0.3 | 4.5 | 7.2 | -11.1 |
| 63 | 55 | 52 | 46 | 52 | 47 | 51 | 52 | 52 | 49 | 54 | 46 | |
| 4 | 4 | 3 | 3 | 4 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | |
OPM OPM% | 5.8 | 6.7 | 5.6 | 5.8 | 6.9 | 5.7 | 4.9 | 6.7 | 6.6 | 6.7 | 5.5 | 7.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 0 | 0 | 1 | 0 | -1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -89.2 | -79.4 | -93.2 | -94.8 | 30.9 | -76.5 | -555.6 | 2,300.0 | 16.7 | 221.1 | 196.3 | -4.2 |
NPM NPM% | 0.8 | 1.4 | 0.3 | 0.1 | 1.3 | 0.4 | -1.5 | 1.7 | 1.5 | 1.2 | 1.4 | 1.9 |
| 1.9 | 2.8 | 0.6 | 0.1 | 2.5 | 0.7 | -2.8 | 3.3 | 2.9 | 2.1 | 2.7 | 3.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 147 | 144 | 139 | 153 | 169 | 162 | 126 | 227 | 248 | 219 | 215 | 215 |
Growth Revenue Growth% | -6.3 | -1.5 | -3.4 | 9.7 | 10.3 | -3.8 | -22.5 | 80.3 | 9.6 | -12.0 | -1.8 | 0.0 |
| 138 | 135 | 128 | 138 | 155 | 145 | 112 | 200 | 228 | 205 | 202 | 201 | |
| 8 | 9 | 12 | 15 | 14 | 17 | 13 | 27 | 21 | 14 | 13 | 14 | |
OPM OPM% | 5.7 | 6.3 | 8.3 | 9.6 | 8.4 | 10.3 | 10.5 | 11.8 | 8.3 | 6.3 | 6.0 | 6.4 |
| 3 | 4 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 6 | 7 | 6 | 6 | 4 | 5 | 6 | 6 | 5 | 4 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 6 |
PBT PBTCr | 3 | 5 | 1 | 4 | 4 | 8 | 5 | 18 | 11 | 2 | 3 | 4 |
| 1 | 2 | 1 | 1 | 1 | 2 | 1 | 4 | 3 | 1 | 2 | 1 | |
PAT PATCr | 2 | 3 | 0 | 2 | 3 | 5 | 4 | 14 | 8 | 2 | 1 | 3 |
Growth PAT Growth% | -15.6 | 64.1 | -83.6 | 382.4 | 45.7 | 52.2 | -18.4 | 240.0 | -45.3 | -77.9 | -33.0 | 169.4 |
NPM NPM% | 1.2 | 2.1 | 0.3 | 1.5 | 2.0 | 3.2 | 3.4 | 6.4 | 3.2 | 0.8 | 0.6 | 1.5 |
| 3.6 | 7.6 | 1.7 | 8.0 | 11.7 | 17.8 | 14.5 | 49.3 | 27.0 | 6.0 | 4.0 | 10.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 19 | 20 | 21 | 23 | 26 | 31 | 36 | 50 | 58 | 59 | 60 | 61 |
| 22 | 30 | 32 | 36 | 37 | 30 | 33 | 38 | 35 | 30 | 25 | 23 | |
| 24 | 28 | 42 | 38 | 30 | 33 | 31 | 39 | 40 | 36 | 31 | 33 | |
| 75 | 89 | 99 | 99 | 97 | 97 | 103 | 130 | 136 | 127 | 119 | 119 | |
| 26 | 36 | 35 | 37 | 38 | 33 | 40 | 47 | 48 | 44 | 38 | 38 | |
| 49 | 53 | 63 | 62 | 58 | 64 | 63 | 82 | 88 | 84 | 81 | 81 | |
| 75 | 89 | 99 | 99 | 97 | 97 | 103 | 130 | 136 | 127 | 119 | 119 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 8 | 12 | 16 | 15 | 14 | 11 | 17 | 18 | 14 | 14 | |
| -6 | -8 | -11 | -4 | -2 | -10 | -3 | -24 | -12 | -3 | -3 | |
| -7 | 1 | 0 | -12 | -13 | -4 | -6 | 5 | -6 | -11 | -11 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 0 | 0 | 0 | 2 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | 0 | -1 | 12 | 12 | 4 | 9 | -7 | 4 | 12 | 10 |
CFO To PAT CFO To PAT% | 721.4 | 272.7 | 2,380.7 | 680.3 | 439.6 | 274.6 | 260.4 | 120.7 | 221.5 | 801.8 | 1,191.4 |
CFO To EBITDA CFO To EBITDA% | 155.5 | 89.1 | 99.5 | 109.2 | 106.5 | 85.4 | 83.8 | 65.0 | 85.4 | 102.6 | 108.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 12 | 19 | 20 | 19 | 11 | 20 | 53 | 48 | 45 | 41 |
Price To Earnings Price To Earnings | 11.1 | 5.7 | 39.4 | 8.7 | 5.6 | 2.2 | 4.7 | 3.6 | 6.1 | 25.8 | 35.0 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | |
Price To Book Price To Book | 0.5 | 0.5 | 0.8 | 0.8 | 0.7 | 0.3 | 0.5 | 1.0 | 0.8 | 0.7 | 0.7 |
EV To EBITDA EV To EBITDA | 4.8 | 5.3 | 5.9 | 4.6 | 4.0 | 2.7 | 4.0 | 3.8 | 4.5 | 6.4 | 5.8 |
GPM GPM% | 32.2 | 35.2 | 38.3 | 38.8 | 37.4 | 40.3 | 43.6 | 41.8 | 38.9 | 38.6 | 40.0 |
OPM OPM% | 5.7 | 6.3 | 8.3 | 9.6 | 8.4 | 10.3 | 10.5 | 11.8 | 8.3 | 6.3 | 6.0 |
NPM NPM% | 1.2 | 2.1 | 0.3 | 1.5 | 2.0 | 3.2 | 3.4 | 6.4 | 3.2 | 0.8 | 0.6 |
ROCE ROCE% | 14.4 | 16.0 | 10.5 | 14.5 | 15.1 | 18.7 | 12.6 | 22.7 | 15.3 | 7.8 | 7.6 |
ROE ROE% | 8.4 | 12.7 | 2.0 | 9.0 | 11.6 | 15.1 | 11.0 | 27.3 | 13.1 | 2.8 | 1.9 |
ROA ROA% | 2.4 | 3.3 | 0.5 | 2.4 | 3.5 | 5.4 | 4.1 | 11.2 | 5.8 | 1.4 | 1.0 |