

| Quarter | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|
| 402 | 528 | 1,028 | 1,131 | 1,152 | |
Growth YoY Revenue Growth YoY% | 181.1 | 118.1 | |||
| 310 | 326 | 677 | 732 | 739 | |
| 93 | 202 | 350 | 399 | 413 | |
OPM OPM% | 23.0 | 38.2 | 34.1 | 35.3 | 35.9 |
| 11 | 10 | 14 | 18 | 16 | |
Interest Expense Interest ExpenseCr | 17 | 37 | 53 | 55 | 33 |
Depreciation DepreciationCr | 23 | 54 | 72 | 71 | 74 |
PBT PBTCr | 64 | 122 | 240 | 292 | 322 |
| 29 | 23 | 53 | 54 | 58 | |
| 35 | 99 | 188 | 238 | 264 | |
Growth YoY PAT Growth YoY% | 577.3 | 165.8 | |||
NPM NPM% | 8.7 | 18.8 | 18.3 | 21.0 | 22.9 |
| 0.6 | 91.9 | 3.2 | 4.0 | 4.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 555 | 424 | 555 | 618 | 952 | 2,336 |
Growth Revenue Growth% | -23.6 | 30.9 | 11.3 | 54.0 | 145.3 | |
| 453 | 314 | 453 | 562 | 832 | 1,614 | |
| 102 | 110 | 103 | 56 | 120 | 722 | |
OPM OPM% | 18.4 | 26.0 | 18.5 | 9.1 | 12.7 | 30.9 |
| 9 | 2 | 12 | 26 | 3 | 25 | |
Interest Expense Interest ExpenseCr | 63 | 60 | 47 | 28 | 34 | 108 |
Depreciation DepreciationCr | 39 | 52 | 42 | 43 | 42 | 156 |
PBT PBTCr | 9 | 1 | 25 | 12 | 48 | 483 |
| -4 | -9 | 12 | 3 | 19 | 114 | |
PAT PATCr | 14 | 9 | 13 | 9 | 29 | 369 |
Growth PAT Growth% | -31.6 | 35.6 | -28.9 | 222.1 | 1,176.9 | |
NPM NPM% | 2.5 | 2.2 | 2.3 | 1.4 | 3.0 | 15.8 |
| 12.6 | 8.6 | 12.6 | 0.1 | 0.5 | 6.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 154 | 161 | 170 | 130 | 158 | 526 |
| 223 | 233 | 251 | 303 | 704 | 1,350 | |
| 481 | 463 | 401 | 397 | 1,317 | 2,027 | |
| 873 | 874 | 842 | 841 | 2,190 | 3,914 | |
| 185 | 212 | 261 | 316 | 991 | 1,685 | |
| 689 | 662 | 581 | 524 | 1,199 | 2,229 | |
| 873 | 874 | 842 | 841 | 2,190 | 3,914 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 181 | 75 | 129 | 59 | 234 | 614 | |
| -16 | -24 | 20 | -131 | -1,000 | -986 | |
| -219 | -54 | -84 | 80 | 894 | 408 | |
Net Cash Flow Net Cash FlowCr | -55 | -2 | 65 | 9 | 129 | 36 |
Free Cash Flow Free Cash FlowCr | 150 | 54 | 147 | -173 | -439 | -375 |
CFO To PAT CFO To PAT% | 1,330.3 | 808.6 | 1,021.6 | 663.0 | 811.3 | 166.3 |
CFO To EBITDA CFO To EBITDA% | 177.1 | 68.2 | 125.5 | 105.7 | 194.7 | 85.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 5.1 | 4.8 | 3.9 | 8.2 | 7.7 | 2.4 |
GPM GPM% | 32.7 | 40.9 | 27.7 | 18.8 | 20.7 | 40.0 |
OPM OPM% | 18.4 | 26.0 | 18.5 | 9.1 | 12.7 | 30.9 |
NPM NPM% | 2.5 | 2.2 | 2.3 | 1.4 | 3.0 | 15.8 |
ROCE ROCE% | 10.3 | 8.6 | 10.9 | 6.0 | 5.0 | 22.7 |
ROE ROE% | 8.3 | 5.4 | 7.0 | 6.4 | 17.1 | 68.7 |
ROA ROA% | 1.6 | 1.1 | 1.5 | 1.1 | 1.3 | 9.4 |