| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | |
Growth YoY Revenue Growth YoY% | 65.6 | -2.0 | 9.9 | 49.0 | 32.4 | 34.3 | 40.8 | 39.6 | ||
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -4.9 | 14.3 | 14.8 | 1.0 | -1.8 | -15.4 | 0.0 | -4.2 | 6.8 | 6.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 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 | |
Growth YoY PAT Growth YoY% | 750.0 | -35.7 | -29.4 | 33.3 | 58.3 | -75.0 | 15.8 | 500.0 | ||
NPM NPM% | 3.3 | 14.3 | 16.8 | 9.4 | 10.8 | 8.4 | 12.9 | 1.6 | 10.6 | 6.7 |
| 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.7 | 0.1 | 0.8 | 0.7 |
| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | |
Growth YoY Revenue Growth YoY% | 65.6 | -2.0 | 9.9 | 49.0 | 32.4 | 34.3 | 40.8 | 39.6 | ||
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -4.9 | 14.3 | 14.8 | 1.0 | -1.8 | -15.4 | 0.0 | -4.2 | 6.8 | 6.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 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 | |
Growth YoY PAT Growth YoY% | 750.0 | -35.7 | -29.4 | 33.3 | 58.3 | -75.0 | 15.8 | 500.0 | ||
NPM NPM% | 3.3 | 14.3 | 16.8 | 9.4 | 10.8 | 8.4 | 12.9 | 1.6 | 10.6 | 6.7 |
| 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.7 | 0.1 | 0.8 | 0.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 1 | 2 | 2 | 3 | 3 | 5 |
Growth Revenue Growth% | 67.3 | 57.4 | 23.6 | 29.0 | 33.5 | 40.2 | |
| 1 | 1 | 1 | 2 | 3 | 3 | 4 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 17.1 | 5.7 | 12.1 | 12.4 | -6.7 | 5.7 | 7.7 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 155.3 | 77.5 | 71.0 | -10.8 | -5.6 | 80.6 | |
NPM NPM% | 5.6 | 8.6 | 9.7 | 13.4 | 9.3 | 6.5 | 8.4 |
| 0.9 | 0.4 | 0.8 | 1.1 | 0.8 | 0.8 | 1.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 1 | 2 | 2 | 3 | 3 | 5 |
Growth Revenue Growth% | 67.3 | 57.4 | 23.6 | 29.0 | 33.5 | 40.2 | |
| 1 | 1 | 1 | 2 | 3 | 3 | 4 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 17.1 | 5.7 | 12.1 | 12.4 | -6.7 | 5.7 | 7.7 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 155.3 | 77.5 | 71.0 | -10.8 | -5.6 | 80.6 | |
NPM NPM% | 5.6 | 8.6 | 9.7 | 13.4 | 9.3 | 6.5 | 8.4 |
| 0.9 | 0.4 | 0.8 | 1.1 | 0.8 | 0.8 | 1.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 2 | 2 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 0 | 0 | 0 | 2 | 3 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | 1 | 1 | 0 | |
| 1 | 2 | 3 | 5 | 7 | 6 | 6 | |
| 1 | 2 | 1 | 1 | 5 | 5 | 5 | |
| 0 | 0 | 1 | 4 | 2 | 1 | 2 | |
| 1 | 2 | 3 | 5 | 7 | 6 | 6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 2 | 2 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 0 | 0 | 0 | 2 | 3 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | 1 | 1 | 0 | |
| 1 | 2 | 3 | 5 | 7 | 6 | 6 | |
| 1 | 2 | 1 | 1 | 5 | 5 | 5 | |
| 0 | 0 | 1 | 4 | 2 | 1 | 2 | |
| 1 | 2 | 3 | 5 | 7 | 6 | 6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 0 | 0 | -1 | 0 | 0 | -1 | 0 | |
| 0 | -1 | 1 | -3 | 3 | 0 | 0 | |
| 0 | 1 | 0 | 3 | 1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 3 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | 0 | 0 | -1 | 0 |
CFO To PAT CFO To PAT% | 446.8 | -26.0 | -464.6 | 141.0 | -53.0 | -411.1 | 60.8 |
CFO To EBITDA CFO To EBITDA% | 147.1 | -38.9 | -371.1 | 152.0 | 73.0 | -476.1 | 66.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 0 | 0 | -1 | 0 | 0 | -1 | 0 | |
| 0 | -1 | 1 | -3 | 3 | 0 | 0 | |
| 0 | 1 | 0 | 3 | 1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 3 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | 0 | 0 | -1 | 0 |
CFO To PAT CFO To PAT% | 446.8 | -26.0 | -464.6 | 141.0 | -53.0 | -411.1 | 60.8 |
CFO To EBITDA CFO To EBITDA% | 147.1 | -38.9 | -371.1 | 152.0 | 73.0 | -476.1 | 66.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 10 | 15 | 9 | 18 | |||
Price To Earnings Price To Earnings | 42.4 | 44.1 | 67.2 | 23.7 | 43.6 | |||
Price To Sales Price To Sales | 5.2 | 3.7 | 4.2 | 1.9 | 3.7 | |||
Price To Book Price To Book | 2.1 | 1.9 | 2.6 | 1.6 | 2.9 | |||
EV To EBITDA EV To EBITDA | 44.2 | -39.7 | 63.8 | 18.7 | 41.8 | |||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 17.1 | 5.7 | 12.1 | 12.4 | -6.7 | 5.7 | 7.7 | 7.7 |
NPM NPM% | 5.6 | 8.6 | 9.7 | 13.4 | 9.3 | 6.5 | 8.4 | 8.4 |
ROCE ROCE% | 6.3 | 5.0 | 9.0 | 7.0 | 5.8 | 6.6 | 8.8 | 8.8 |
ROE ROE% | 63.2 | 4.0 | 6.7 | 5.1 | 4.3 | 3.9 | 6.6 | 6.6 |
ROA ROA% | 4.1 | 3.6 | 6.1 | 4.9 | 3.5 | 3.5 | 6.3 | 6.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 10 | 15 | 9 | 18 | |||
Price To Earnings Price To Earnings | 42.4 | 44.1 | 67.2 | 23.7 | 43.6 | |||
Price To Sales Price To Sales | 5.2 | 3.7 | 4.2 | 1.9 | 3.7 | |||
Price To Book Price To Book | 2.1 | 1.9 | 2.6 | 1.6 | 2.9 | |||
EV To EBITDA EV To EBITDA | 44.2 | -39.7 | 63.8 | 18.7 | 41.8 | |||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 17.1 | 5.7 | 12.1 | 12.4 | -6.7 | 5.7 | 7.7 | 7.7 |
NPM NPM% | 5.6 | 8.6 | 9.7 | 13.4 | 9.3 | 6.5 | 8.4 | 8.4 |
ROCE ROCE% | 6.3 | 5.0 | 9.0 | 7.0 | 5.8 | 6.6 | 8.8 | 8.8 |
ROE ROE% | 63.2 | 4.0 | 6.7 | 5.1 | 4.3 | 3.9 | 6.6 | 6.6 |
ROA ROA% | 4.1 | 3.6 | 6.1 | 4.9 | 3.5 | 3.5 | 6.3 | 6.3 |
Documents — Vedant Asset Ltd