


| Quarter | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|
| 165 | 282 | 254 | |
Growth YoY Revenue Growth YoY% | 54.0 | ||
| 151 | 261 | 236 | |
| 14 | 21 | 18 | |
OPM OPM% | 8.3 | 7.3 | 7.1 |
| 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 5 |
Depreciation DepreciationCr | 1 | 3 | 3 |
PBT PBTCr | 11 | 18 | 16 |
| 3 | 3 | 3 | |
| 7 | 11 | 9 | |
Growth YoY PAT Growth YoY% | 36.5 | ||
NPM NPM% | 4.1 | 4.0 | 3.7 |
| 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 217 | 263 | 213 | 175 | 234 | 320 | 370 | 447 | 536 |
Growth Revenue Growth% | 21.1 | -18.9 | -17.9 | 33.6 | 36.9 | 15.6 | 20.6 | 19.9 | |
| 206 | 250 | 204 | 169 | 225 | 307 | 346 | 412 | 497 | |
| 11 | 13 | 9 | 6 | 9 | 13 | 25 | 35 | 38 | |
OPM OPM% | 5.2 | 4.8 | 4.3 | 3.4 | 3.8 | 4.2 | 6.6 | 7.7 | 7.2 |
| 0 | 0 | 0 | 2 | 2 | 1 | 2 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 2 | 2 | 4 | 4 | 7 | 8 | 9 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 6 |
PBT PBTCr | 4 | 7 | 5 | 4 | 5 | 8 | 17 | 25 | 34 |
| 2 | 2 | 1 | 1 | 1 | 2 | 4 | 6 | 7 | |
PAT PATCr | 3 | 5 | 4 | 3 | 4 | 6 | 12 | 18 | 21 |
Growth PAT Growth% | 70.0 | -20.6 | -27.5 | 34.3 | 62.3 | 96.5 | 48.8 | 11.3 | |
NPM NPM% | 1.4 | 1.9 | 1.9 | 1.6 | 1.7 | 2.0 | 3.4 | 4.1 | 3.8 |
| 45.0 | 76.0 | 61.0 | 44.0 | 59.0 | 5.2 | 10.2 | 11.0 | 0.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 17 |
Reserves ReservesCr | 27 | 32 | 36 | 39 | 43 | 49 | 61 | 64 |
| 55 | 40 | 32 | 30 | 38 | 63 | 77 | 98 | |
| 5 | 3 | 4 | 7 | 8 | 17 | 22 | 27 | |
| 88 | 75 | 73 | 77 | 89 | 130 | 162 | 206 | |
| 78 | 66 | 63 | 65 | 78 | 102 | 110 | 138 | |
| 11 | 10 | 10 | 13 | 11 | 29 | 51 | 68 | |
| 88 | 75 | 73 | 77 | 89 | 130 | 162 | 206 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| 5 | 15 | -2 | 2 | -1 | -7 | 15 | 8 | |
| -1 | 2 | 0 | -4 | -2 | -15 | -24 | -20 | |
| -4 | -18 | 3 | 1 | 3 | 22 | 10 | 12 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 5 | 14 | -4 | -2 | -1 | -24 | -8 | -11 |
CFO To PAT CFO To PAT% | 166.1 | 303.9 | -56.5 | 83.4 | -29.8 | -107.0 | 122.4 | 41.3 |
CFO To EBITDA CFO To EBITDA% | 43.7 | 120.6 | -24.8 | 40.6 | -13.1 | -50.7 | 62.0 | 22.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 2.5 | 1.4 | 2.6 | 4.9 | 4.0 | 4.6 | 3.2 | 2.9 |
GPM GPM% | 20.6 | 20.4 | 21.6 | 20.5 | 18.7 | 19.6 | 22.2 | 22.4 |
OPM OPM% | 5.2 | 4.8 | 4.3 | 3.4 | 3.8 | 4.2 | 6.6 | 7.7 |
NPM NPM% | 1.4 | 1.9 | 1.9 | 1.6 | 1.7 | 2.0 | 3.4 | 4.1 |
ROCE ROCE% | 15.6 | 21.8 | 12.7 | 8.7 | 11.4 | 11.5 | 16.9 | 18.2 |
ROE ROE% | 10.6 | 15.3 | 10.8 | 7.3 | 8.9 | 12.7 | 19.9 | 22.8 |
ROA ROA% | 3.4 | 6.7 | 5.5 | 3.8 | 4.4 | 4.8 | 7.7 | 9.0 |