


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 86 | 75 | 62 | 87 | 82 | 86 | 103 | 99 | 98 | 92 | 89 | 92 | |
Growth YoY Revenue Growth YoY% | -24.6 | -33.7 | 1.5 | -4.1 | 14.6 | 67.7 | 14.3 | 18.2 | 7.0 | -13.6 | -7.3 | |
| 79 | 71 | 58 | 81 | 76 | 84 | 98 | 86 | 94 | 85 | 85 | 86 | |
| 7 | 4 | 4 | 6 | 7 | 3 | 5 | 13 | 4 | 7 | 4 | 6 | |
OPM OPM% | 8.5 | 5.5 | 6.4 | 6.5 | 8.4 | 3.0 | 4.9 | 13.5 | 3.8 | 7.3 | 4.8 | 6.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 3 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 2 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 4 | 1 | 0 | 1 | 1 | -2 | 0 | 9 | 3 | 2 | 0 | 4 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | |
| 4 | 1 | 0 | 1 | 1 | -2 | 1 | 7 | 2 | 2 | 0 | 2 | |
Growth YoY PAT Growth YoY% | 41.0 | -95.0 | -24.3 | -86.2 | -478.2 | 1,550.0 | 599.1 | 180.0 | 177.9 | -98.5 | -66.8 | |
NPM NPM% | 4.6 | 0.7 | 0.1 | 1.2 | 0.7 | -2.4 | 0.6 | 7.5 | 1.6 | 1.8 | 0.0 | 2.7 |
| 5.3 | 0.6 | 0.0 | 1.2 | 0.6 | -2.2 | 0.7 | 7.7 | 1.6 | 1.7 | 0.0 | 2.6 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|
Revenue RevenueCr | 364 | 306 | 386 | 371 |
Growth Revenue Growth% | -15.9 | 26.2 | -4.0 | |
| 343 | 286 | 362 | 350 | |
| 21 | 21 | 25 | 21 | |
OPM OPM% | 5.8 | 6.7 | 6.4 | 5.6 |
| 1 | 0 | 4 | 7 | |
Interest Expense Interest ExpenseCr | 8 | 10 | 11 | 11 |
Depreciation DepreciationCr | 6 | 8 | 8 | 8 |
PBT PBTCr | 8 | 3 | 10 | 8 |
| 1 | 1 | 3 | 3 | |
PAT PATCr | 7 | 2 | 8 | 6 |
Growth PAT Growth% | -66.6 | 243.1 | -25.2 | |
NPM NPM% | 1.8 | 0.7 | 1.9 | 1.5 |
| 9.0 | 2.5 | 7.8 | 5.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 10 | 10 | 10 |
Reserves ReservesCr | 32 | 38 | 45 | 53 |
| 55 | 74 | 89 | 97 | |
| 68 | 99 | 80 | 76 | |
| 169 | 227 | 230 | 235 | |
| 61 | 95 | 84 | 91 | |
| 108 | 131 | 146 | 144 | |
| 169 | 227 | 230 | 235 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 23 | -34 | 49 | |
| -25 | -32 | -26 | |
| 9 | 59 | -24 | |
Net Cash Flow Net Cash FlowCr | 8 | -7 | -1 |
Free Cash Flow Free Cash FlowCr | -3 | -65 | 22 |
CFO To PAT CFO To PAT% | 355.0 | -1,550.9 | 648.8 |
CFO To EBITDA CFO To EBITDA% | 110.9 | -165.1 | 197.6 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
Market Cap Market CapitalizationCr | 51 | 157 | 176 |
Price To Earnings Price To Earnings | 7.8 | 71.7 | 23.4 |
Price To Sales Price To Sales | 0.1 | 0.5 | 0.5 |
Price To Book Price To Book | 1.3 | 3.3 | 3.2 |
EV To EBITDA EV To EBITDA | 6.3 | 15.0 | 12.6 |
GPM GPM% | 28.7 | 30.1 | 26.1 |
OPM OPM% | 5.8 | 6.7 | 6.4 |
NPM NPM% | 1.8 | 0.7 | 1.9 |
ROCE ROCE% | 12.3 | 6.6 | 11.0 |
ROE ROE% | 16.5 | 4.6 | 13.8 |
ROA ROA% | 3.9 | 1.0 | 3.3 |