


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -3.5 | 20.9 | -31.5 | 45.3 | 85.7 | -4.9 | 46.0 | -19.5 | -31.7 | 24.7 | -6.8 | -8.1 |
| 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 10.7 | 16.1 | 6.0 | 6.5 | 21.1 | 15.6 | 11.0 | 6.5 | 4.2 | 0.0 | 5.9 | 5.3 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -33.3 | 44.4 | -45.5 | 80.0 | 216.7 | -7.7 | 50.0 | 55.6 | 5.3 | 66.7 | 166.7 | 57.1 |
NPM NPM% | 10.7 | 16.1 | 12.0 | 11.7 | 18.3 | 15.6 | 12.3 | 22.6 | 28.2 | 20.8 | 35.3 | 38.6 |
| 0.1 | 0.3 | 0.1 | 0.2 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 |
Growth Revenue Growth% | 19.9 | -3.6 | -27.7 | 40.2 | 73.4 | 17.1 | -19.1 | 32.0 | -6.5 | 25.5 | -9.3 | 3.2 |
| 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 30.8 | 14.8 | -12.8 | 1.9 | 22.7 | 25.2 | 8.9 | 12.8 | 6.8 | 14.1 | 9.7 | 3.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
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 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
Growth PAT Growth% | 480.3 | -28.3 | -47.9 | -43.8 | 484.5 | 30.3 | -67.2 | 84.7 | -13.6 | 50.9 | 19.6 | 53.9 |
NPM NPM% | 29.5 | 21.9 | 15.8 | 6.3 | 21.4 | 23.8 | 9.6 | 13.5 | 12.5 | 15.0 | 19.7 | 29.4 |
| 0.8 | 0.6 | 0.2 | 0.2 | 1.0 | 1.3 | 0.4 | 0.8 | 0.7 | 1.0 | 1.2 | 1.9 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 8 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| 9 | 9 | 10 | 10 | 10 | 11 | 11 | 11 | 12 | 12 | 13 | 13 | |
| 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | ||
| 8 | 8 | 9 | 9 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | ||
| 9 | 9 | 10 | 10 | 10 | 11 | 11 | 11 | 12 | 12 | 13 | 13 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | -8 | |
| 0 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 8 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | -8 |
CFO To PAT CFO To PAT% | -95.3 | 2,282.7 | 517.6 | -11.1 | -9.1 | 122.5 | -41.1 | 69.2 | -1,487.4 |
CFO To EBITDA CFO To EBITDA% | 117.6 | 7,798.3 | 486.5 | -10.5 | -9.8 | 129.3 | -75.7 | 73.7 | -3,030.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5 | 3 | 5 | 5 | 3 | 1 | 2 | 6 | 4 | 8 | 15 |
Price To Earnings Price To Earnings | 13.4 | 12.8 | 37.5 | 64.9 | 6.5 | 2.5 | 7.9 | 15.6 | 12.6 | 16.1 | 27.8 |
Price To Sales Price To Sales | 4.0 | 2.4 | 4.5 | 3.8 | 1.4 | 0.6 | 0.7 | 2.0 | 1.4 | 2.3 | 4.7 |
Price To Book Price To Book | 0.6 | 0.4 | 0.6 | 0.5 | 0.3 | 0.1 | 0.1 | 0.5 | 0.3 | 0.7 | 1.3 |
EV To EBITDA EV To EBITDA | 12.3 | 16.3 | -43.0 | 217.0 | 5.8 | 2.2 | 8.0 | 15.8 | 22.6 | 16.2 | 54.3 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 30.8 | 14.8 | -12.8 | 1.9 | 22.7 | 25.2 | 8.9 | 12.8 | 6.8 | 14.1 | 9.7 |
NPM NPM% | 29.5 | 21.9 | 15.8 | 6.3 | 21.4 | 23.8 | 9.6 | 13.5 | 12.5 | 15.0 | 19.7 |
ROCE ROCE% | 3.9 | 3.7 | 1.6 | 2.4 | 5.4 | 7.0 | 3.1 | 4.5 | 4.0 | 5.4 | 6.4 |
ROE ROE% | 4.2 | 2.9 | 1.5 | 0.8 | 4.7 | 5.8 | 1.9 | 3.4 | 2.8 | 4.1 | 4.6 |
ROA ROA% | 4.1 | 2.8 | 1.4 | 0.8 | 4.5 | 5.5 | 1.8 | 3.2 | 2.7 | 3.8 | 4.4 |