| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 6 | 6 | 8 | 5 | 4 | 7 | 5 | 6 | 8 | 5 | 4 | |
Growth YoY Revenue Growth YoY% | -54.7 | -63.6 | 86.7 | 80.8 | 53.7 | -34.7 | 13.9 | -35.4 | 24.4 | 102.7 | -18.8 | -17.6 |
| 3 | 12 | 4 | 7 | 5 | 3 | 7 | 3 | 4 | 4 | 3 | 6 | |
| 0 | -7 | 2 | 1 | 0 | 1 | 0 | 2 | 2 | 4 | 2 | -1 | |
OPM OPM% | 3.5 | -118.8 | 34.1 | 10.7 | 5.6 | 16.7 | -1.5 | 34.3 | 33.2 | 47.6 | 37.0 | -33.8 |
| 1 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 3 | |
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 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 4 | 2 | 2 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | |
| 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 104.0 | -68.8 | 139.0 | 83.6 | 39.2 | 67.4 | -1.0 | 39.6 | 125.3 | 341.7 | 43.3 | 2.1 |
NPM NPM% | 15.0 | 7.6 | 17.0 | 12.4 | 13.6 | 19.4 | 14.8 | 26.7 | 24.7 | 42.3 | 26.1 | 33.1 |
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.1 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 6 | 6 | 8 | 5 | 4 | 7 | 5 | 6 | 8 | 5 | 4 | |
Growth YoY Revenue Growth YoY% | -54.7 | -63.6 | 86.7 | 80.8 | 53.7 | -34.7 | 13.9 | -35.4 | 24.4 | 102.7 | -18.8 | -17.6 |
| 3 | 12 | 4 | 7 | 5 | 3 | 7 | 3 | 4 | 4 | 3 | 6 | |
| 0 | -7 | 2 | 1 | 0 | 1 | 0 | 2 | 2 | 4 | 2 | -1 | |
OPM OPM% | 3.5 | -118.8 | 34.1 | 10.7 | 5.6 | 16.7 | -1.5 | 34.3 | 33.2 | 47.6 | 37.0 | -33.8 |
| 1 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 3 | |
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 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 4 | 2 | 2 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | |
| 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 104.0 | -68.8 | 139.0 | 83.6 | 39.2 | 67.4 | -1.0 | 39.6 | 125.3 | 341.7 | 43.3 | 2.1 |
NPM NPM% | 15.0 | 7.6 | 17.0 | 12.4 | 13.6 | 19.4 | 14.8 | 26.7 | 24.7 | 42.3 | 26.1 | 33.1 |
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.1 | 0.1 |
| 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 | 1 | 7 | 28 | 16 | 20 | 21 | 19 | 19 | 19 | 26 | 25 | 24 |
Growth Revenue Growth% | 441.0 | 274.3 | -44.2 | 28.7 | 2.8 | -8.7 | -0.3 | 3.5 | 37.0 | -7.1 | 14.1 | |
| 1 | 7 | 27 | 15 | 20 | 18 | 16 | 16 | 16 | 22 | 15 | 17 | |
| 0 | 0 | 1 | 0 | 0 | 2 | 3 | 2 | 3 | 5 | 10 | 6 | |
OPM OPM% | 0.8 | 3.8 | 2.9 | 1.8 | 1.9 | 10.2 | 14.6 | 11.8 | 16.2 | 17.1 | 38.7 | 26.3 |
| 0 | 0 | 0 | 0 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 4 | |
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 | 1 | 0 | 1 | 4 | 4 | 2 | 3 | 5 | 10 | 10 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
PAT PATCr | 0 | 0 | 1 | 0 | 1 | 3 | 4 | 2 | 2 | 3 | 8 | 8 |
Growth PAT Growth% | 261.3 | 147.2 | -58.1 | 257.1 | 168.0 | 36.1 | -55.1 | 37.6 | 38.5 | 122.3 | 99.7 | |
NPM NPM% | 6.0 | 4.0 | 2.6 | 2.0 | 5.5 | 14.3 | 21.3 | 9.6 | 12.7 | 12.9 | 30.8 | 32.1 |
| 2.4 | 0.0 | 0.1 | 0.0 | 2.5 | 0.4 | 0.1 | 0.2 | 0.3 | 0.4 | 0.7 | 0.9 |
| 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 | 1 | 7 | 28 | 16 | 20 | 21 | 19 | 19 | 19 | 26 | 25 | 24 |
Growth Revenue Growth% | 441.0 | 274.3 | -44.2 | 28.7 | 2.8 | -8.7 | -0.3 | 3.5 | 37.0 | -7.1 | 14.1 | |
| 1 | 7 | 27 | 15 | 20 | 18 | 16 | 16 | 16 | 22 | 15 | 17 | |
| 0 | 0 | 1 | 0 | 0 | 2 | 3 | 2 | 3 | 5 | 10 | 6 | |
OPM OPM% | 0.8 | 3.8 | 2.9 | 1.8 | 1.9 | 10.2 | 14.6 | 11.8 | 16.2 | 17.1 | 38.7 | 26.3 |
| 0 | 0 | 0 | 0 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 4 | |
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 | 1 | 0 | 1 | 4 | 4 | 2 | 3 | 5 | 10 | 10 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
PAT PATCr | 0 | 0 | 1 | 0 | 1 | 3 | 4 | 2 | 2 | 3 | 8 | 8 |
Growth PAT Growth% | 261.3 | 147.2 | -58.1 | 257.1 | 168.0 | 36.1 | -55.1 | 37.6 | 38.5 | 122.3 | 99.7 | |
NPM NPM% | 6.0 | 4.0 | 2.6 | 2.0 | 5.5 | 14.3 | 21.3 | 9.6 | 12.7 | 12.9 | 30.8 | 32.1 |
| 2.4 | 0.0 | 0.1 | 0.0 | 2.5 | 0.4 | 0.1 | 0.2 | 0.3 | 0.4 | 0.7 | 0.9 |
| 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 | 0 | 4 | 4 | 4 | 4 | 10 | 10 | 15 | 15 | 15 | 23 |
Reserves ReservesCr | 3 | 5 | 6 | 6 | 7 | 4 | 8 | 4 | 7 | 10 | 41 |
| 0 | 1 | 3 | 6 | 9 | 1 | 0 | 1 | 1 | 2 | 2 | |
| 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | 11 | 13 | 17 | 21 | 15 | 18 | 20 | 23 | 27 | 66 | |
| 3 | 11 | 13 | 17 | 16 | 13 | 8 | 9 | 12 | 16 | 55 | |
| 0 | 0 | 0 | 0 | 5 | 2 | 10 | 11 | 11 | 11 | 11 | |
| 3 | 11 | 13 | 17 | 21 | 15 | 18 | 20 | 23 | 27 | 66 |
| 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 | 0 | 4 | 4 | 4 | 4 | 10 | 10 | 15 | 15 | 15 | 23 |
Reserves ReservesCr | 3 | 5 | 6 | 6 | 7 | 4 | 8 | 4 | 7 | 10 | 41 |
| 0 | 1 | 3 | 6 | 9 | 1 | 0 | 1 | 1 | 2 | 2 | |
| 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | 11 | 13 | 17 | 21 | 15 | 18 | 20 | 23 | 27 | 66 | |
| 3 | 11 | 13 | 17 | 16 | 13 | 8 | 9 | 12 | 16 | 55 | |
| 0 | 0 | 0 | 0 | 5 | 2 | 10 | 11 | 11 | 11 | 11 | |
| 3 | 11 | 13 | 17 | 21 | 15 | 18 | 20 | 23 | 27 | 66 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -5 | 5 | 3 | 1 | -10 | 4 | 1 | 0 | 2 | -22 | |
| 0 | 0 | -2 | -1 | -4 | 9 | -6 | 0 | 0 | -2 | -9 | |
| 3 | 7 | -1 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 31 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 2 | 2 | -4 | -1 | -2 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -3 | -5 | 5 | 3 | -4 | -7 | -4 | 1 | 0 | 2 | -22 |
CFO To PAT CFO To PAT% | -3,624.6 | -1,653.1 | 625.2 | 941.0 | 88.1 | -330.5 | 98.3 | 32.8 | -4.9 | 69.7 | -289.8 |
CFO To EBITDA CFO To EBITDA% | -28,135.9 | -1,722.3 | 570.0 | 1,063.9 | 247.2 | -462.7 | 142.9 | 26.6 | -3.9 | 52.6 | -230.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -5 | 5 | 3 | 1 | -10 | 4 | 1 | 0 | 2 | -22 | |
| 0 | 0 | -2 | -1 | -4 | 9 | -6 | 0 | 0 | -2 | -9 | |
| 3 | 7 | -1 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 31 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 2 | 2 | -4 | -1 | -2 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -3 | -5 | 5 | 3 | -4 | -7 | -4 | 1 | 0 | 2 | -22 |
CFO To PAT CFO To PAT% | -3,624.6 | -1,653.1 | 625.2 | 941.0 | 88.1 | -330.5 | 98.3 | 32.8 | -4.9 | 69.7 | -289.8 |
CFO To EBITDA CFO To EBITDA% | -28,135.9 | -1,722.3 | 570.0 | 1,063.9 | 247.2 | -462.7 | 142.9 | 26.6 | -3.9 | 52.6 | -230.8 |
| 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 | 19 | 19 | 21 | 45 | 80 | 57 | 61 | 70 | 125 | 111 | ||
Price To Earnings Price To Earnings | 65.2 | 25.4 | 67.6 | 15.6 | 20.1 | 6.4 | 24.4 | 20.5 | 16.4 | 11.2 | ||
Price To Sales Price To Sales | 2.6 | 0.7 | 1.3 | 2.2 | 4.3 | 3.0 | 3.1 | 2.6 | 5.1 | 4.7 | ||
Price To Book Price To Book | 2.1 | 1.9 | 2.0 | 3.2 | 4.3 | 0.6 | 2.8 | 2.8 | 2.0 | 1.7 | ||
EV To EBITDA EV To EBITDA | 61.8 | 18.8 | 54.7 | 20.9 | 29.1 | 25.8 | 19.4 | 15.4 | 13.1 | 18.1 | ||
GPM GPM% | 4.7 | 5.8 | 3.4 | 2.5 | 3.4 | 11.6 | 16.8 | 14.1 | 21.4 | 20.3 | 42.9 | 42.9 |
OPM OPM% | 0.8 | 3.8 | 2.9 | 1.8 | 1.9 | 10.2 | 14.6 | 11.8 | 16.2 | 17.1 | 38.7 | 26.3 |
NPM NPM% | 6.0 | 4.0 | 2.6 | 2.0 | 5.5 | 14.3 | 21.3 | 9.6 | 12.7 | 12.9 | 30.8 | 32.1 |
ROCE ROCE% | 3.3 | 4.3 | 9.9 | 4.0 | 12.1 | 25.4 | 24.4 | 11.8 | 14.9 | 17.8 | 15.6 | 15.6 |
ROE ROE% | 2.6 | 3.2 | 7.3 | 2.9 | 9.5 | 20.4 | 21.7 | 9.1 | 11.2 | 13.5 | 11.9 | 11.9 |
ROA ROA% | 2.6 | 2.8 | 5.6 | 1.8 | 5.2 | 19.4 | 21.6 | 8.8 | 10.7 | 12.6 | 11.5 | 11.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 19 | 19 | 21 | 45 | 80 | 57 | 61 | 70 | 125 | 111 | ||
Price To Earnings Price To Earnings | 65.2 | 25.4 | 67.6 | 15.6 | 20.1 | 6.4 | 24.4 | 20.5 | 16.4 | 11.2 | ||
Price To Sales Price To Sales | 2.6 | 0.7 | 1.3 | 2.2 | 4.3 | 3.0 | 3.1 | 2.6 | 5.1 | 4.7 | ||
Price To Book Price To Book | 2.1 | 1.9 | 2.0 | 3.2 | 4.3 | 0.6 | 2.8 | 2.8 | 2.0 | 1.7 | ||
EV To EBITDA EV To EBITDA | 61.8 | 18.8 | 54.7 | 20.9 | 29.1 | 25.8 | 19.4 | 15.4 | 13.1 | 18.1 | ||
GPM GPM% | 4.7 | 5.8 | 3.4 | 2.5 | 3.4 | 11.6 | 16.8 | 14.1 | 21.4 | 20.3 | 42.9 | 42.9 |
OPM OPM% | 0.8 | 3.8 | 2.9 | 1.8 | 1.9 | 10.2 | 14.6 | 11.8 | 16.2 | 17.1 | 38.7 | 26.3 |
NPM NPM% | 6.0 | 4.0 | 2.6 | 2.0 | 5.5 | 14.3 | 21.3 | 9.6 | 12.7 | 12.9 | 30.8 | 32.1 |
ROCE ROCE% | 3.3 | 4.3 | 9.9 | 4.0 | 12.1 | 25.4 | 24.4 | 11.8 | 14.9 | 17.8 | 15.6 | 15.6 |
ROE ROE% | 2.6 | 3.2 | 7.3 | 2.9 | 9.5 | 20.4 | 21.7 | 9.1 | 11.2 | 13.5 | 11.9 | 11.9 |
ROA ROA% | 2.6 | 2.8 | 5.6 | 1.8 | 5.2 | 19.4 | 21.6 | 8.8 | 10.7 | 12.6 | 11.5 | 11.5 |
Documents — Viram Suvarn Ltd