| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,152 | 691 | 1,339 | 1,417 | 1,093 | 617 | 1,452 | 1,215 | 605 | 478 | 311 | 1,470 | |
Growth YoY Revenue Growth YoY% | 459.0 | 1,753.2 | 627.5 | -49.2 | -10.8 | 8.5 | -14.2 | -44.6 | -22.5 | -78.6 | 20.9 | |
| 36 | 25 | 54 | 162 | 141 | -7 | 188 | 56 | 22 | 123 | 107 | 161 | |
| 2,116 | 666 | 1,285 | 1,255 | 952 | 624 | 1,264 | 1,159 | 583 | 355 | 204 | 1,309 | |
OPM OPM% | 98.3 | 96.3 | 96.0 | 88.6 | 87.1 | 101.1 | 87.1 | 95.4 | 96.3 | 74.4 | 65.7 | 89.0 |
| 1 | 2 | 18 | 2 | 24 | 3 | 5 | 9 | 4 | 0 | 32 | 16 | |
Interest Expense Interest ExpenseCr | 70 | 11 | -37 | 10 | 15 | 10 | 18 | 21 | 42 | 69 | 66 | 64 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 3 | 5 | 8 | 14 | 11 |
PBT PBTCr | 2,045 | 655 | 1,338 | 1,246 | 960 | 614 | 1,248 | 1,144 | 539 | 278 | 154 | 1,247 |
| 105 | 54 | -199 | 149 | 117 | 74 | -514 | 201 | -228 | 117 | 96 | 139 | |
| 1,940 | 601 | 1,537 | 1,097 | 843 | 539 | 1,763 | 943 | 767 | 161 | 58 | 1,108 | |
Growth YoY PAT Growth YoY% | -71.0 | -20.7 | 430.9 | -56.5 | -10.3 | 14.7 | -14.0 | -8.9 | -70.1 | -96.7 | 17.5 | |
NPM NPM% | 90.2 | 87.0 | 114.8 | 77.4 | 77.1 | 87.4 | 121.4 | 77.6 | 126.8 | 33.8 | 18.5 | 75.4 |
| 22.8 | 7.1 | 18.1 | 12.9 | 9.9 | 6.3 | 20.8 | 11.1 | 9.0 | 1.9 | 0.8 | 13.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,152 | 691 | 1,339 | 1,417 | 1,093 | 617 | 1,452 | 1,215 | 605 | 478 | 311 | 1,470 | |
Growth YoY Revenue Growth YoY% | 459.0 | 1,753.2 | 627.5 | -49.2 | -10.8 | 8.5 | -14.2 | -44.6 | -22.5 | -78.6 | 20.9 | |
| 36 | 25 | 54 | 162 | 141 | -7 | 188 | 56 | 22 | 123 | 107 | 161 | |
| 2,116 | 666 | 1,285 | 1,255 | 952 | 624 | 1,264 | 1,159 | 583 | 355 | 204 | 1,309 | |
OPM OPM% | 98.3 | 96.3 | 96.0 | 88.6 | 87.1 | 101.1 | 87.1 | 95.4 | 96.3 | 74.4 | 65.7 | 89.0 |
| 1 | 2 | 18 | 2 | 24 | 3 | 5 | 9 | 4 | 0 | 32 | 16 | |
Interest Expense Interest ExpenseCr | 70 | 11 | -37 | 10 | 15 | 10 | 18 | 21 | 42 | 69 | 66 | 64 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 3 | 5 | 8 | 14 | 11 |
PBT PBTCr | 2,045 | 655 | 1,338 | 1,246 | 960 | 614 | 1,248 | 1,144 | 539 | 278 | 154 | 1,247 |
| 105 | 54 | -199 | 149 | 117 | 74 | -514 | 201 | -228 | 117 | 96 | 139 | |
| 1,940 | 601 | 1,537 | 1,097 | 843 | 539 | 1,763 | 943 | 767 | 161 | 58 | 1,108 | |
Growth YoY PAT Growth YoY% | -71.0 | -20.7 | 430.9 | -56.5 | -10.3 | 14.7 | -14.0 | -8.9 | -70.1 | -96.7 | 17.5 | |
NPM NPM% | 90.2 | 87.0 | 114.8 | 77.4 | 77.1 | 87.4 | 121.4 | 77.6 | 126.8 | 33.8 | 18.5 | 75.4 |
| 22.8 | 7.1 | 18.1 | 12.9 | 9.9 | 6.3 | 20.8 | 11.1 | 9.0 | 1.9 | 0.8 | 13.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 539 | 2,592 | 4,578 | 2,609 | 2,863 |
Growth Revenue Growth% | 381.1 | 76.6 | -43.0 | -34.6 | |
| 186 | -1,642 | 484 | 308 | 412 | |
| 352 | 4,234 | 4,095 | 2,301 | 2,451 | |
OPM OPM% | 65.4 | 163.3 | 89.4 | 88.2 | 85.6 |
| 3 | 19 | 34 | 45 | 52 | |
Interest Expense Interest ExpenseCr | 281 | 77 | 52 | 199 | 242 |
Depreciation DepreciationCr | 9 | 8 | 9 | 30 | 38 |
PBT PBTCr | 4,351 | 4,226 | 4,067 | 2,115 | 2,218 |
| 47 | -59 | -174 | 186 | 124 | |
PAT PATCr | 4,304 | 4,285 | 4,241 | 1,929 | 2,095 |
Growth PAT Growth% | -0.5 | -1.0 | -54.5 | -48.8 | |
NPM NPM% | 798.9 | 165.3 | 92.6 | 74.0 | 73.2 |
| 50.7 | 50.5 | 49.9 | 61.6 | 24.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 539 | 2,592 | 4,578 | 2,609 | 2,863 |
Growth Revenue Growth% | 381.1 | 76.6 | -43.0 | -34.6 | |
| 186 | -1,642 | 484 | 308 | 412 | |
| 352 | 4,234 | 4,095 | 2,301 | 2,451 | |
OPM OPM% | 65.4 | 163.3 | 89.4 | 88.2 | 85.6 |
| 3 | 19 | 34 | 45 | 52 | |
Interest Expense Interest ExpenseCr | 281 | 77 | 52 | 199 | 242 |
Depreciation DepreciationCr | 9 | 8 | 9 | 30 | 38 |
PBT PBTCr | 4,351 | 4,226 | 4,067 | 2,115 | 2,218 |
| 47 | -59 | -174 | 186 | 124 | |
PAT PATCr | 4,304 | 4,285 | 4,241 | 1,929 | 2,095 |
Growth PAT Growth% | -0.5 | -1.0 | -54.5 | -48.8 | |
NPM NPM% | 798.9 | 165.3 | 92.6 | 74.0 | 73.2 |
| 50.7 | 50.5 | 49.9 | 61.6 | 24.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 85 |
Reserves ReservesCr | 3,399 | 10,328 | 14,672 | 14,643 |
| 1,795 | 148 | 135 | 839 | |
| 1,688 | 1,128 | 1,226 | 3,606 | |
| 6,900 | 11,621 | 16,087 | 19,211 | |
| 787 | 805 | 863 | 938 | |
| 6,113 | 10,816 | 15,225 | 18,273 | |
| 6,900 | 11,621 | 16,087 | 19,211 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 85 |
Reserves ReservesCr | 3,399 | 10,328 | 14,672 | 14,643 |
| 1,795 | 148 | 135 | 839 | |
| 1,688 | 1,128 | 1,226 | 3,606 | |
| 6,900 | 11,621 | 16,087 | 19,211 | |
| 787 | 805 | 863 | 938 | |
| 6,113 | 10,816 | 15,225 | 18,273 | |
| 6,900 | 11,621 | 16,087 | 19,211 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 245 | 3,291 | 326 | 1,455 | |
| 48 | -2,266 | -290 | -3,856 | |
| -627 | -1,175 | -127 | 2,343 | |
Net Cash Flow Net Cash FlowCr | -334 | -150 | -91 | -58 |
Free Cash Flow Free Cash FlowCr | 239 | 3,242 | 258 | 1,262 |
CFO To PAT CFO To PAT% | 5.7 | 76.8 | 7.7 | 75.4 |
CFO To EBITDA CFO To EBITDA% | 69.4 | 77.7 | 8.0 | 63.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 245 | 3,291 | 326 | 1,455 | |
| 48 | -2,266 | -290 | -3,856 | |
| -627 | -1,175 | -127 | 2,343 | |
Net Cash Flow Net Cash FlowCr | -334 | -150 | -91 | -58 |
Free Cash Flow Free Cash FlowCr | 239 | 3,242 | 258 | 1,262 |
CFO To PAT CFO To PAT% | 5.7 | 76.8 | 7.7 | 75.4 |
CFO To EBITDA CFO To EBITDA% | 69.4 | 77.7 | 8.0 | 63.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,308 | 12,319 | 29,415 | 36,546 | 47,145 |
Price To Earnings Price To Earnings | 0.8 | 2.9 | 6.9 | 18.9 | 22.4 |
Price To Sales Price To Sales | 6.1 | 4.8 | 6.4 | 14.0 | 16.5 |
Price To Book Price To Book | 1.0 | 1.2 | 2.0 | 2.5 | 3.2 |
EV To EBITDA EV To EBITDA | 12.4 | 3.1 | 7.3 | 17.2 | 20.6 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 98.8 | 98.8 |
OPM OPM% | 65.4 | 163.3 | 89.4 | 88.2 | 85.6 |
NPM NPM% | 798.9 | 165.3 | 92.6 | 74.0 | 73.2 |
ROCE ROCE% | 90.5 | 37.5 | 26.2 | 12.6 | 12.6 |
ROE ROE% | 126.0 | 41.4 | 28.9 | 13.1 | 13.1 |
ROA ROA% | 62.4 | 36.9 | 26.4 | 10.0 | 10.0 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,308 | 12,319 | 29,415 | 36,546 | 47,145 |
Price To Earnings Price To Earnings | 0.8 | 2.9 | 6.9 | 18.9 | 22.4 |
Price To Sales Price To Sales | 6.1 | 4.8 | 6.4 | 14.0 | 16.5 |
Price To Book Price To Book | 1.0 | 1.2 | 2.0 | 2.5 | 3.2 |
EV To EBITDA EV To EBITDA | 12.4 | 3.1 | 7.3 | 17.2 | 20.6 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 98.8 | 98.8 |
OPM OPM% | 65.4 | 163.3 | 89.4 | 88.2 | 85.6 |
NPM NPM% | 798.9 | 165.3 | 92.6 | 74.0 | 73.2 |
ROCE ROCE% | 90.5 | 37.5 | 26.2 | 12.6 | 12.6 |
ROE ROE% | 126.0 | 41.4 | 28.9 | 13.1 | 13.1 |
ROA ROA% | 62.4 | 36.9 | 26.4 | 10.0 | 10.0 |
Documents — Authum Investment & Infrastructure Ltd