| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 7 | 8 | 9 | 10 | 9 | 12 | 9 | 10 | 10 | 12 | 10 | |
Growth YoY Revenue Growth YoY% | 8.5 | -18.9 | -17.5 | 20.7 | 41.5 | 20.4 | 51.2 | -6.8 | -4.3 | 15.9 | -6.8 | 21.0 |
| 2 | 3 | 4 | 4 | 3 | 3 | 4 | 3 | 4 | 4 | 5 | 3 | |
| 5 | 4 | 4 | 5 | 7 | 6 | 8 | 6 | 6 | 6 | 6 | 7 | |
OPM OPM% | 68.5 | 57.9 | 54.7 | 55.3 | 65.8 | 65.4 | 66.7 | 65.4 | 59.6 | 58.6 | 54.9 | 72.3 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | 3 | 4 | 4 | 6 | 5 | 8 | 5 | 5 | 6 | 7 | 8 |
| 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | |
| 3 | 3 | 3 | 3 | 4 | 4 | 6 | 4 | 4 | 4 | 5 | 6 | |
Growth YoY PAT Growth YoY% | -19.3 | -15.8 | -12.5 | 0.6 | 53.2 | 76.0 | 142.9 | 2.3 | -5.6 | -2.3 | -16.5 | 61.9 |
NPM NPM% | 37.3 | 33.6 | 30.8 | 37.9 | 40.4 | 49.0 | 49.4 | 41.5 | 39.8 | 41.4 | 44.3 | 55.6 |
| 1.1 | 1.0 | 1.0 | 1.4 | 1.6 | 1.7 | 2.4 | 1.4 | 1.5 | 1.7 | 2.0 | 2.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 7 | 8 | 9 | 10 | 9 | 12 | 9 | 10 | 10 | 12 | 10 | |
Growth YoY Revenue Growth YoY% | 8.5 | -18.9 | -17.5 | 20.7 | 41.5 | 20.4 | 51.2 | -6.8 | -4.3 | 15.9 | -6.8 | 21.0 |
| 2 | 3 | 4 | 4 | 3 | 3 | 4 | 3 | 4 | 4 | 5 | 3 | |
| 5 | 4 | 4 | 5 | 7 | 6 | 8 | 6 | 6 | 6 | 6 | 7 | |
OPM OPM% | 68.5 | 57.9 | 54.7 | 55.3 | 65.8 | 65.4 | 66.7 | 65.4 | 59.6 | 58.6 | 54.9 | 72.3 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | 3 | 4 | 4 | 6 | 5 | 8 | 5 | 5 | 6 | 7 | 8 |
| 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | |
| 3 | 3 | 3 | 3 | 4 | 4 | 6 | 4 | 4 | 4 | 5 | 6 | |
Growth YoY PAT Growth YoY% | -19.3 | -15.8 | -12.5 | 0.6 | 53.2 | 76.0 | 142.9 | 2.3 | -5.6 | -2.3 | -16.5 | 61.9 |
NPM NPM% | 37.3 | 33.6 | 30.8 | 37.9 | 40.4 | 49.0 | 49.4 | 41.5 | 39.8 | 41.4 | 44.3 | 55.6 |
| 1.1 | 1.0 | 1.0 | 1.4 | 1.6 | 1.7 | 2.4 | 1.4 | 1.5 | 1.7 | 2.0 | 2.3 |
| 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 | 60 | 37 | 32 | 33 | 32 | 35 | 31 | 32 | 30 | 41 | 40 | 42 |
Growth Revenue Growth% | 110.2 | -38.4 | -15.2 | 3.9 | -1.5 | 7.0 | -9.6 | 2.1 | -4.7 | 33.8 | -1.1 | 4.9 |
| 57 | 29 | 24 | 19 | 19 | 20 | 15 | 13 | 11 | 15 | 16 | 16 | |
| 3 | 8 | 7 | 14 | 14 | 15 | 16 | 19 | 19 | 26 | 24 | 26 | |
OPM OPM% | 4.8 | 21.1 | 23.1 | 42.4 | 42.2 | 42.4 | 51.9 | 58.6 | 63.2 | 63.6 | 59.1 | 61.2 |
| 2 | 2 | 1 | 1 | 0 | 0 | -4 | 1 | 1 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 5 | 5 | 4 | 3 | 1 | 1 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 3 | 3 |
PBT PBTCr | -4 | 1 | 0 | 7 | 6 | 8 | 8 | 16 | 16 | 23 | 23 | 25 |
| 0 | 0 | 0 | 1 | 0 | 2 | 3 | 5 | 4 | 5 | 6 | 6 | |
PAT PATCr | -4 | 1 | 0 | 5 | 6 | 6 | 5 | 11 | 11 | 18 | 17 | 19 |
Growth PAT Growth% | 9.8 | 116.5 | -79.1 | 3,369.1 | 13.2 | 6.5 | -12.1 | 101.0 | 1.3 | 62.4 | -7.0 | 4.7 |
NPM NPM% | -7.1 | 1.9 | 0.5 | 15.8 | 18.1 | 18.0 | 17.5 | 34.5 | 36.7 | 44.5 | 41.9 | 45.3 |
| -1.7 | 0.3 | 0.1 | 2.1 | 2.3 | 2.5 | 2.2 | 4.4 | 4.5 | 7.1 | 6.6 | 7.5 |
| 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 | 60 | 37 | 32 | 33 | 32 | 35 | 31 | 32 | 30 | 41 | 40 | 42 |
Growth Revenue Growth% | 110.2 | -38.4 | -15.2 | 3.9 | -1.5 | 7.0 | -9.6 | 2.1 | -4.7 | 33.8 | -1.1 | 4.9 |
| 57 | 29 | 24 | 19 | 19 | 20 | 15 | 13 | 11 | 15 | 16 | 16 | |
| 3 | 8 | 7 | 14 | 14 | 15 | 16 | 19 | 19 | 26 | 24 | 26 | |
OPM OPM% | 4.8 | 21.1 | 23.1 | 42.4 | 42.2 | 42.4 | 51.9 | 58.6 | 63.2 | 63.6 | 59.1 | 61.2 |
| 2 | 2 | 1 | 1 | 0 | 0 | -4 | 1 | 1 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 5 | 5 | 4 | 3 | 1 | 1 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 3 | 3 |
PBT PBTCr | -4 | 1 | 0 | 7 | 6 | 8 | 8 | 16 | 16 | 23 | 23 | 25 |
| 0 | 0 | 0 | 1 | 0 | 2 | 3 | 5 | 4 | 5 | 6 | 6 | |
PAT PATCr | -4 | 1 | 0 | 5 | 6 | 6 | 5 | 11 | 11 | 18 | 17 | 19 |
Growth PAT Growth% | 9.8 | 116.5 | -79.1 | 3,369.1 | 13.2 | 6.5 | -12.1 | 101.0 | 1.3 | 62.4 | -7.0 | 4.7 |
NPM NPM% | -7.1 | 1.9 | 0.5 | 15.8 | 18.1 | 18.0 | 17.5 | 34.5 | 36.7 | 44.5 | 41.9 | 45.3 |
| -1.7 | 0.3 | 0.1 | 2.1 | 2.3 | 2.5 | 2.2 | 4.4 | 4.5 | 7.1 | 6.6 | 7.5 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 |
Reserves ReservesCr | 73 | 75 | 75 | 80 | 86 | 92 | 96 | 97 | 118 | 130 | 142 |
| 49 | 33 | 25 | 24 | 17 | 12 | 9 | 6 | 6 | 7 | 7 | |
| 36 | 27 | 33 | 24 | 17 | 10 | 7 | 10 | 11 | 10 | 13 | |
| 170 | 147 | 146 | 141 | 133 | 126 | 125 | 125 | 147 | 159 | 175 | |
| 45 | 23 | 23 | 21 | 18 | 14 | 19 | 18 | 17 | 25 | 56 | |
| 125 | 124 | 123 | 119 | 115 | 112 | 107 | 107 | 131 | 134 | 119 | |
| 170 | 147 | 146 | 141 | 133 | 126 | 125 | 125 | 147 | 159 | 175 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 |
Reserves ReservesCr | 73 | 75 | 75 | 80 | 86 | 92 | 96 | 97 | 118 | 130 | 142 |
| 49 | 33 | 25 | 24 | 17 | 12 | 9 | 6 | 6 | 7 | 7 | |
| 36 | 27 | 33 | 24 | 17 | 10 | 7 | 10 | 11 | 10 | 13 | |
| 170 | 147 | 146 | 141 | 133 | 126 | 125 | 125 | 147 | 159 | 175 | |
| 45 | 23 | 23 | 21 | 18 | 14 | 19 | 18 | 17 | 25 | 56 | |
| 125 | 124 | 123 | 119 | 115 | 112 | 107 | 107 | 131 | 134 | 119 | |
| 170 | 147 | 146 | 141 | 133 | 126 | 125 | 125 | 147 | 159 | 175 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 11 | 9 | 8 | 12 | 14 | 10 | 16 | 14 | 25 | 23 | |
| 8 | -2 | -2 | 1 | -2 | 0 | -4 | 3 | -27 | -20 | -5 | |
| -7 | -9 | -5 | -10 | -12 | -10 | -7 | -13 | 10 | -6 | -6 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 2 | -1 | -2 | 3 | -2 | 6 | -3 | -1 | 11 |
Free Cash Flow Free Cash FlowCr | 0 | 9 | 7 | 8 | 10 | 13 | 5 | 18 | 8 | 25 | 22 |
CFO To PAT CFO To PAT% | -2.5 | 1,584.8 | 5,855.6 | 158.1 | 207.2 | 220.1 | 177.5 | 144.3 | 126.3 | 139.7 | 134.2 |
CFO To EBITDA CFO To EBITDA% | 3.8 | 143.8 | 119.9 | 58.8 | 88.8 | 93.5 | 59.9 | 84.9 | 73.3 | 97.7 | 95.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 11 | 9 | 8 | 12 | 14 | 10 | 16 | 14 | 25 | 23 | |
| 8 | -2 | -2 | 1 | -2 | 0 | -4 | 3 | -27 | -20 | -5 | |
| -7 | -9 | -5 | -10 | -12 | -10 | -7 | -13 | 10 | -6 | -6 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 2 | -1 | -2 | 3 | -2 | 6 | -3 | -1 | 11 |
Free Cash Flow Free Cash FlowCr | 0 | 9 | 7 | 8 | 10 | 13 | 5 | 18 | 8 | 25 | 22 |
CFO To PAT CFO To PAT% | -2.5 | 1,584.8 | 5,855.6 | 158.1 | 207.2 | 220.1 | 177.5 | 144.3 | 126.3 | 139.7 | 134.2 |
CFO To EBITDA CFO To EBITDA% | 3.8 | 143.8 | 119.9 | 58.8 | 88.8 | 93.5 | 59.9 | 84.9 | 73.3 | 97.7 | 95.0 |
| 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 | 143 | 115 | 124 | 83 | 38 | 77 | 275 | 325 | 984 | 835 | 489 | 842 |
Price To Earnings Price To Earnings | 158.4 | 827.5 | 16.0 | 6.5 | 12.3 | 50.3 | 29.6 | 88.5 | 46.2 | 29.1 | 44.3 | |
Price To Sales Price To Sales | 2.4 | 3.1 | 3.9 | 2.5 | 1.2 | 2.2 | 8.8 | 10.2 | 32.4 | 20.6 | 12.2 | 20.1 |
Price To Book Price To Book | 1.7 | 1.3 | 1.4 | 0.9 | 0.4 | 0.7 | 2.5 | 3.0 | 7.5 | 5.9 | 3.2 | 5.4 |
EV To EBITDA EV To EBITDA | 60.2 | 17.7 | 20.1 | 7.2 | 3.6 | 5.5 | 16.9 | 16.9 | 51.0 | 31.7 | 19.9 | 32.5 |
GPM GPM% | 37.7 | 68.3 | 73.3 | 82.5 | 84.0 | 78.4 | 81.7 | 79.1 | 88.5 | 84.3 | 92.7 | 92.7 |
OPM OPM% | 4.8 | 21.1 | 23.1 | 42.4 | 42.2 | 42.4 | 51.9 | 58.6 | 63.2 | 63.6 | 59.1 | 61.2 |
NPM NPM% | -7.1 | 1.9 | 0.5 | 15.8 | 18.1 | 18.0 | 17.5 | 34.5 | 36.7 | 44.5 | 41.9 | 45.3 |
ROCE ROCE% | 1.7 | 5.7 | 4.5 | 10.0 | 8.9 | 9.6 | 8.1 | 15.1 | 12.2 | 16.7 | 14.9 | 14.9 |
ROE ROE% | -5.1 | 0.8 | 0.2 | 5.6 | 5.9 | 6.0 | 5.0 | 10.0 | 8.5 | 12.7 | 10.9 | 10.9 |
ROA ROA% | -2.5 | 0.5 | 0.1 | 3.7 | 4.4 | 4.9 | 4.4 | 8.8 | 7.5 | 11.3 | 9.6 | 9.6 |
| 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 | 143 | 115 | 124 | 83 | 38 | 77 | 275 | 325 | 984 | 835 | 489 | 842 |
Price To Earnings Price To Earnings | 158.4 | 827.5 | 16.0 | 6.5 | 12.3 | 50.3 | 29.6 | 88.5 | 46.2 | 29.1 | 44.3 | |
Price To Sales Price To Sales | 2.4 | 3.1 | 3.9 | 2.5 | 1.2 | 2.2 | 8.8 | 10.2 | 32.4 | 20.6 | 12.2 | 20.1 |
Price To Book Price To Book | 1.7 | 1.3 | 1.4 | 0.9 | 0.4 | 0.7 | 2.5 | 3.0 | 7.5 | 5.9 | 3.2 | 5.4 |
EV To EBITDA EV To EBITDA | 60.2 | 17.7 | 20.1 | 7.2 | 3.6 | 5.5 | 16.9 | 16.9 | 51.0 | 31.7 | 19.9 | 32.5 |
GPM GPM% | 37.7 | 68.3 | 73.3 | 82.5 | 84.0 | 78.4 | 81.7 | 79.1 | 88.5 | 84.3 | 92.7 | 92.7 |
OPM OPM% | 4.8 | 21.1 | 23.1 | 42.4 | 42.2 | 42.4 | 51.9 | 58.6 | 63.2 | 63.6 | 59.1 | 61.2 |
NPM NPM% | -7.1 | 1.9 | 0.5 | 15.8 | 18.1 | 18.0 | 17.5 | 34.5 | 36.7 | 44.5 | 41.9 | 45.3 |
ROCE ROCE% | 1.7 | 5.7 | 4.5 | 10.0 | 8.9 | 9.6 | 8.1 | 15.1 | 12.2 | 16.7 | 14.9 | 14.9 |
ROE ROE% | -5.1 | 0.8 | 0.2 | 5.6 | 5.9 | 6.0 | 5.0 | 10.0 | 8.5 | 12.7 | 10.9 | 10.9 |
ROA ROA% | -2.5 | 0.5 | 0.1 | 3.7 | 4.4 | 4.9 | 4.4 | 8.8 | 7.5 | 11.3 | 9.6 | 9.6 |