| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 25 | 30 | 26 | 26 | 27 | 27 | 26 | 26 | 29 | 31 | 27 | |
Growth YoY Revenue Growth YoY% | 10.1 | -4.4 | 15.7 | 9.6 | -1.5 | 6.1 | -8.2 | -1.8 | 0.1 | 9.3 | 13.4 | 3.3 |
| 22 | 21 | 22 | 21 | 23 | 21 | 23 | 22 | 24 | 27 | 26 | 23 | |
| 5 | 4 | 8 | 5 | 3 | 6 | 5 | 4 | 3 | 3 | 5 | 3 | |
OPM OPM% | 17.5 | 17.7 | 26.5 | 19.8 | 10.5 | 20.9 | 16.7 | 15.2 | 9.9 | 9.2 | 16.3 | 12.9 |
| 1 | 1 | 0 | 22 | -1 | -3 | -7 | 2 | 0 | 8 | -3 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | 4 | 7 | 26 | 0 | 1 | -3 | 4 | 1 | 10 | 1 | 8 |
| 1 | 1 | 2 | 4 | 2 | -1 | 0 | 1 | 0 | 2 | 1 | 2 | |
| 3 | 3 | 5 | 22 | -2 | 2 | -3 | 3 | 1 | 8 | 0 | 7 | |
Growth YoY PAT Growth YoY% | 21.4 | -13.2 | 67.8 | 1,090.2 | -149.4 | -37.3 | -171.7 | -85.2 | 150.0 | 292.9 | 111.0 | 107.4 |
NPM NPM% | 11.7 | 12.5 | 16.1 | 83.3 | -5.9 | 7.4 | -12.6 | 12.6 | 2.9 | 26.6 | 1.2 | 25.2 |
| 0.3 | 0.3 | 0.3 | 1.7 | -0.1 | 0.1 | -0.3 | 0.3 | 0.1 | 0.6 | 0.0 | 0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 25 | 30 | 26 | 26 | 27 | 27 | 26 | 26 | 29 | 31 | 27 | |
Growth YoY Revenue Growth YoY% | 10.1 | -4.4 | 15.7 | 9.6 | -1.5 | 6.1 | -8.2 | -1.8 | 0.1 | 9.3 | 13.4 | 3.3 |
| 22 | 21 | 22 | 21 | 23 | 21 | 23 | 22 | 24 | 27 | 26 | 23 | |
| 5 | 4 | 8 | 5 | 3 | 6 | 5 | 4 | 3 | 3 | 5 | 3 | |
OPM OPM% | 17.5 | 17.7 | 26.5 | 19.8 | 10.5 | 20.9 | 16.7 | 15.2 | 9.9 | 9.2 | 16.3 | 12.9 |
| 1 | 1 | 0 | 22 | -1 | -3 | -7 | 2 | 0 | 8 | -3 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | 4 | 7 | 26 | 0 | 1 | -3 | 4 | 1 | 10 | 1 | 8 |
| 1 | 1 | 2 | 4 | 2 | -1 | 0 | 1 | 0 | 2 | 1 | 2 | |
| 3 | 3 | 5 | 22 | -2 | 2 | -3 | 3 | 1 | 8 | 0 | 7 | |
Growth YoY PAT Growth YoY% | 21.4 | -13.2 | 67.8 | 1,090.2 | -149.4 | -37.3 | -171.7 | -85.2 | 150.0 | 292.9 | 111.0 | 107.4 |
NPM NPM% | 11.7 | 12.5 | 16.1 | 83.3 | -5.9 | 7.4 | -12.6 | 12.6 | 2.9 | 26.6 | 1.2 | 25.2 |
| 0.3 | 0.3 | 0.3 | 1.7 | -0.1 | 0.1 | -0.3 | 0.3 | 0.1 | 0.6 | 0.0 | 0.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 29 | 37 | 49 | 58 | 66 | 87 | 97 | 106 | 107 | 112 | 113 |
Growth Revenue Growth% | 29.2 | 30.1 | 18.9 | 14.9 | 31.6 | 11.6 | 8.3 | 0.9 | 5.4 | 6.7 | |
| 24 | 30 | 40 | 47 | 56 | 75 | 81 | 86 | 88 | 98 | 99 | |
| 5 | 7 | 9 | 11 | 10 | 12 | 17 | 20 | 18 | 14 | 14 | |
OPM OPM% | 15.9 | 20.1 | 18.1 | 19.0 | 15.8 | 13.6 | 17.1 | 18.6 | 17.0 | 12.7 | 12.2 |
| 2 | 3 | 3 | 2 | 2 | 6 | 3 | 3 | 11 | 7 | 12 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 5 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 3 | 7 | 6 | 8 | 8 | 12 | 14 | 17 | 24 | 16 | 20 |
| 1 | 2 | 2 | 1 | 2 | 2 | 3 | 4 | 5 | 4 | 5 | |
PAT PATCr | 2 | 5 | 4 | 7 | 6 | 10 | 11 | 13 | 19 | 12 | 16 |
Growth PAT Growth% | 120.3 | -18.2 | 62.3 | -12.5 | 70.4 | 7.0 | 20.2 | 45.6 | -35.2 | 6,695.6 | |
NPM NPM% | 8.0 | 13.6 | 8.5 | 11.7 | 8.9 | 11.5 | 11.0 | 12.2 | 17.6 | 10.8 | 13.8 |
| 0.2 | 0.4 | 0.3 | 0.6 | 0.5 | 0.8 | 0.8 | 1.0 | 1.5 | 0.9 | 1.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 29 | 37 | 49 | 58 | 66 | 87 | 97 | 106 | 107 | 112 | 113 |
Growth Revenue Growth% | 29.2 | 30.1 | 18.9 | 14.9 | 31.6 | 11.6 | 8.3 | 0.9 | 5.4 | 6.7 | |
| 24 | 30 | 40 | 47 | 56 | 75 | 81 | 86 | 88 | 98 | 99 | |
| 5 | 7 | 9 | 11 | 10 | 12 | 17 | 20 | 18 | 14 | 14 | |
OPM OPM% | 15.9 | 20.1 | 18.1 | 19.0 | 15.8 | 13.6 | 17.1 | 18.6 | 17.0 | 12.7 | 12.2 |
| 2 | 3 | 3 | 2 | 2 | 6 | 3 | 3 | 11 | 7 | 12 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 5 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 3 | 7 | 6 | 8 | 8 | 12 | 14 | 17 | 24 | 16 | 20 |
| 1 | 2 | 2 | 1 | 2 | 2 | 3 | 4 | 5 | 4 | 5 | |
PAT PATCr | 2 | 5 | 4 | 7 | 6 | 10 | 11 | 13 | 19 | 12 | 16 |
Growth PAT Growth% | 120.3 | -18.2 | 62.3 | -12.5 | 70.4 | 7.0 | 20.2 | 45.6 | -35.2 | 6,695.6 | |
NPM NPM% | 8.0 | 13.6 | 8.5 | 11.7 | 8.9 | 11.5 | 11.0 | 12.2 | 17.6 | 10.8 | 13.8 |
| 0.2 | 0.4 | 0.3 | 0.6 | 0.5 | 0.8 | 0.8 | 1.0 | 1.5 | 0.9 | 1.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Reserves ReservesCr | 23 | 68 | 63 | 57 | 63 | 79 | 89 | 101 | 119 | 131 |
| 2 | 11 | 7 | 10 | 21 | 14 | 16 | 16 | 17 | 18 | |
| 12 | 9 | 15 | 13 | 7 | 9 | 9 | 8 | 9 | 10 | |
| 51 | 100 | 97 | 105 | 117 | 135 | 148 | 158 | 179 | 193 | |
| 34 | 35 | 41 | 47 | 52 | 72 | 70 | 75 | 82 | 97 | |
| 16 | 64 | 56 | 58 | 65 | 63 | 78 | 83 | 96 | 96 | |
| 51 | 100 | 97 | 105 | 117 | 135 | 148 | 158 | 179 | 193 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Reserves ReservesCr | 23 | 68 | 63 | 57 | 63 | 79 | 89 | 101 | 119 | 131 |
| 2 | 11 | 7 | 10 | 21 | 14 | 16 | 16 | 17 | 18 | |
| 12 | 9 | 15 | 13 | 7 | 9 | 9 | 8 | 9 | 10 | |
| 51 | 100 | 97 | 105 | 117 | 135 | 148 | 158 | 179 | 193 | |
| 34 | 35 | 41 | 47 | 52 | 72 | 70 | 75 | 82 | 97 | |
| 16 | 64 | 56 | 58 | 65 | 63 | 78 | 83 | 96 | 96 | |
| 51 | 100 | 97 | 105 | 117 | 135 | 148 | 158 | 179 | 193 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -10 | 2 | 6 | 0 | 11 | 11 | 22 | 4 | 21 | 4 | |
| 1 | -14 | 1 | 1 | -6 | -7 | -15 | -10 | -3 | -19 | |
| 18 | 1 | -6 | -1 | -2 | 8 | -1 | -4 | 1 | -1 | |
Net Cash Flow Net Cash FlowCr | 10 | -11 | 2 | 0 | 3 | 12 | 6 | -11 | 20 | -16 |
Free Cash Flow Free Cash FlowCr | -13 | -3 | 2 | -6 | 3 | 8 | 2 | -7 | 17 | 3 |
CFO To PAT CFO To PAT% | -424.9 | 34.1 | 154.9 | -4.5 | 191.2 | 109.6 | 203.4 | 30.4 | 113.1 | 30.4 |
CFO To EBITDA CFO To EBITDA% | -212.6 | 23.0 | 72.9 | -2.7 | 107.8 | 92.8 | 131.3 | 20.0 | 117.3 | 25.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -10 | 2 | 6 | 0 | 11 | 11 | 22 | 4 | 21 | 4 | |
| 1 | -14 | 1 | 1 | -6 | -7 | -15 | -10 | -3 | -19 | |
| 18 | 1 | -6 | -1 | -2 | 8 | -1 | -4 | 1 | -1 | |
Net Cash Flow Net Cash FlowCr | 10 | -11 | 2 | 0 | 3 | 12 | 6 | -11 | 20 | -16 |
Free Cash Flow Free Cash FlowCr | -13 | -3 | 2 | -6 | 3 | 8 | 2 | -7 | 17 | 3 |
CFO To PAT CFO To PAT% | -424.9 | 34.1 | 154.9 | -4.5 | 191.2 | 109.6 | 203.4 | 30.4 | 113.1 | 30.4 |
CFO To EBITDA CFO To EBITDA% | -212.6 | 23.0 | 72.9 | -2.7 | 107.8 | 92.8 | 131.3 | 20.0 | 117.3 | 25.9 |
| Financial Year | 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 | 424 | 1,480 | 381 | 118 | 195 | 226 | 174 | 286 | 334 | 161 | 210 |
Price To Earnings Price To Earnings | 36.8 | 58.5 | 92.3 | 17.5 | 33.2 | 23.5 | 16.8 | 22.9 | 18.1 | 13.3 | 14.0 |
Price To Sales Price To Sales | 14.7 | 39.7 | 7.8 | 2.0 | 2.9 | 2.6 | 1.8 | 2.7 | 3.1 | 1.4 | 1.9 |
Price To Book Price To Book | 2.4 | 7.0 | 5.1 | 1.4 | 2.2 | 2.2 | 1.5 | 2.3 | 2.3 | 1.0 | 1.3 |
EV To EBITDA EV To EBITDA | 92.3 | 199.4 | 44.2 | 11.6 | 19.4 | 18.5 | 9.6 | 14.3 | 17.1 | 10.6 | 14.3 |
GPM GPM% | 92.5 | 69.9 | 63.5 | 71.8 | 73.0 | 70.1 | 72.5 | 75.7 | 75.8 | 70.5 | 70.5 |
OPM OPM% | 15.9 | 20.1 | 18.1 | 19.0 | 15.8 | 13.6 | 17.1 | 18.6 | 17.0 | 12.7 | 12.2 |
NPM NPM% | 8.0 | 13.6 | 8.5 | 11.7 | 8.9 | 11.5 | 11.0 | 12.2 | 17.6 | 10.8 | 13.8 |
ROCE ROCE% | 8.6 | 8.5 | 7.9 | 9.4 | 8.6 | 11.6 | 12.2 | 13.6 | 16.2 | 10.3 | 10.3 |
ROE ROE% | 6.4 | 6.3 | 5.5 | 8.2 | 6.7 | 9.7 | 9.4 | 10.2 | 13.0 | 7.8 | 7.8 |
ROA ROA% | 4.5 | 5.1 | 4.3 | 6.4 | 5.0 | 7.4 | 7.3 | 8.2 | 10.5 | 6.3 | 6.3 |
| Financial Year | 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 | 424 | 1,480 | 381 | 118 | 195 | 226 | 174 | 286 | 334 | 161 | 210 |
Price To Earnings Price To Earnings | 36.8 | 58.5 | 92.3 | 17.5 | 33.2 | 23.5 | 16.8 | 22.9 | 18.1 | 13.3 | 14.0 |
Price To Sales Price To Sales | 14.7 | 39.7 | 7.8 | 2.0 | 2.9 | 2.6 | 1.8 | 2.7 | 3.1 | 1.4 | 1.9 |
Price To Book Price To Book | 2.4 | 7.0 | 5.1 | 1.4 | 2.2 | 2.2 | 1.5 | 2.3 | 2.3 | 1.0 | 1.3 |
EV To EBITDA EV To EBITDA | 92.3 | 199.4 | 44.2 | 11.6 | 19.4 | 18.5 | 9.6 | 14.3 | 17.1 | 10.6 | 14.3 |
GPM GPM% | 92.5 | 69.9 | 63.5 | 71.8 | 73.0 | 70.1 | 72.5 | 75.7 | 75.8 | 70.5 | 70.5 |
OPM OPM% | 15.9 | 20.1 | 18.1 | 19.0 | 15.8 | 13.6 | 17.1 | 18.6 | 17.0 | 12.7 | 12.2 |
NPM NPM% | 8.0 | 13.6 | 8.5 | 11.7 | 8.9 | 11.5 | 11.0 | 12.2 | 17.6 | 10.8 | 13.8 |
ROCE ROCE% | 8.6 | 8.5 | 7.9 | 9.4 | 8.6 | 11.6 | 12.2 | 13.6 | 16.2 | 10.3 | 10.3 |
ROE ROE% | 6.4 | 6.3 | 5.5 | 8.2 | 6.7 | 9.7 | 9.4 | 10.2 | 13.0 | 7.8 | 7.8 |
ROA ROA% | 4.5 | 5.1 | 4.3 | 6.4 | 5.0 | 7.4 | 7.3 | 8.2 | 10.5 | 6.3 | 6.3 |
Documents — Airan Ltd