


| Quarter | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 26 | 43 | 48 | 53 | 44 | 75 | 63 | 67 | 52 | 59 | 59 | |
Growth YoY Revenue Growth YoY% | 21.2 | 27.9 | 22.6 | 88.3 | 24.0 | -8.7 | 41.3 | 44.7 | -10.2 | -17.6 | -12.4 | 13.3 |
| 30 | 24 | 35 | 40 | 43 | 32 | 58 | 50 | 53 | 43 | 54 | 49 | |
| 5 | 2 | 8 | 8 | 10 | 12 | 17 | 13 | 14 | 9 | 5 | 10 | |
OPM OPM% | 13.1 | 7.7 | 19.1 | 17.0 | 18.4 | 26.4 | 22.5 | 20.7 | 21.5 | 17.6 | 8.8 | 16.9 |
| 2 | 0 | 1 | 1 | 1 | 1 | 3 | 4 | 4 | 5 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 3 | 2 | 1 | 2 | 2 | 3 | 3 | 4 | 3 | 4 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 4 | 1 | 7 | 7 | 9 | 10 | 17 | 15 | 16 | 10 | 6 | 7 |
| 0 | 0 | 1 | 1 | 3 | 2 | 5 | 4 | 3 | 2 | 1 | 2 | |
| 2 | -1 | 4 | 4 | 5 | 6 | 11 | 9 | 12 | 6 | 3 | 4 | |
Growth YoY PAT Growth YoY% | -47.0 | -128.6 | 137.7 | 668.1 | 29.4 | 46.2 | 120.5 | 55.5 | 7.9 | -34.1 | -75.6 | -32.5 |
NPM NPM% | 4.6 | -2.8 | 8.8 | 8.5 | 9.2 | 13.6 | 14.4 | 14.7 | 17.3 | 11.7 | 4.8 | 7.0 |
| 0.0 | -0.9 | 0.0 | 5.0 | 6.0 | 7.3 | 13.2 | 11.3 | 14.2 | 7.5 | 3.1 | 4.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 46 | 41 | 50 | 56 | 55 | 68 | 101 | 119 | 131 | 111 | 118 |
Growth Revenue Growth% | -11.5 | 22.6 | 11.1 | -1.6 | 24.5 | 48.1 | 17.5 | 10.1 | -14.9 | 6.3 | |
| 38 | 35 | 42 | 44 | 44 | 58 | 83 | 90 | 103 | 97 | 103 | |
| 8 | 5 | 8 | 12 | 11 | 10 | 18 | 28 | 28 | 14 | 15 | |
OPM OPM% | 17.5 | 13.3 | 15.4 | 21.6 | 20.2 | 14.8 | 17.7 | 23.9 | 21.1 | 12.9 | 12.9 |
| 0 | 0 | 1 | 0 | 2 | 2 | 2 | 4 | 8 | 9 | 6 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 4 | 4 | 3 | 5 | 5 | 7 | 8 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 1 | 4 | 8 | 6 | 4 | 13 | 24 | 27 | 12 | 13 |
| 2 | 1 | 1 | 2 | 2 | 1 | 4 | 7 | 6 | 4 | 3 | |
PAT PATCr | 3 | 1 | 3 | 6 | 4 | 3 | 9 | 17 | 21 | 9 | 7 |
Growth PAT Growth% | -78.0 | 339.2 | 115.5 | -36.5 | -25.8 | 194.5 | 86.6 | 24.8 | -57.1 | -22.2 | |
NPM NPM% | 6.7 | 1.7 | 6.0 | 11.6 | 7.5 | 4.5 | 8.9 | 14.1 | 16.0 | 8.1 | 5.9 |
| 15.6 | 1.0 | 3.7 | 7.9 | 5.0 | 3.7 | 10.9 | 20.4 | 25.5 | 9.9 | 7.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 10 |
Reserves ReservesCr | 13 | 16 | 19 | 25 | 29 | 32 | 41 | 58 | 79 | 86 |
| 22 | 26 | 17 | 36 | 61 | 42 | 47 | 74 | 62 | 73 | |
| 15 | 11 | 9 | 20 | 17 | 23 | 20 | 20 | 34 | 43 | |
| 52 | 61 | 52 | 89 | 115 | 105 | 117 | 161 | 184 | 212 | |
| 23 | 31 | 23 | 36 | 62 | 46 | 51 | 92 | 111 | 133 | |
| 29 | 30 | 29 | 53 | 53 | 60 | 66 | 68 | 73 | 80 | |
| 52 | 61 | 52 | 89 | 115 | 105 | 117 | 161 | 184 | 212 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 7 | -8 | 17 | 22 | 14 | 4 | 9 | 4 | 8 | 14 | |
| -5 | 0 | -1 | -32 | -21 | 3 | -6 | -7 | -23 | -26 | |
| 0 | 6 | -17 | 11 | 7 | -7 | -4 | 3 | 15 | 12 | |
Net Cash Flow Net Cash FlowCr | 2 | -2 | 0 | 1 | -1 | 0 | -1 | 0 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | 5 | -10 | 17 | -6 | 10 | 3 | 6 | -3 | 8 | 8 |
CFO To PAT CFO To PAT% | 233.6 | -1,192.7 | 579.4 | 337.7 | 330.1 | 142.9 | 97.7 | 25.8 | 37.9 | 153.1 |
CFO To EBITDA CFO To EBITDA% | 90.2 | -150.3 | 226.2 | 181.8 | 122.5 | 43.3 | 49.0 | 15.3 | 28.7 | 95.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 48 | 22 | 24 | 0 | 0 | 56 | 83 | 192 | 151 |
Price To Earnings Price To Earnings | 0.0 | 71.1 | 7.4 | 3.7 | 0.0 | 0.0 | 6.3 | 4.9 | 9.2 | 16.9 |
Price To Sales Price To Sales | 0.0 | 1.2 | 0.4 | 0.4 | 0.0 | 0.0 | 0.5 | 0.7 | 1.5 | 1.4 |
Price To Book Price To Book | 0.0 | 2.0 | 0.8 | 0.7 | 0.0 | 0.0 | 1.1 | 1.3 | 2.2 | 1.6 |
EV To EBITDA EV To EBITDA | 3.0 | 13.8 | 4.4 | 3.9 | 3.5 | 3.4 | 5.0 | 4.4 | 9.2 | 16.2 |
GPM GPM% | 48.4 | 43.6 | 36.3 | 47.9 | 51.5 | 45.3 | 39.9 | 47.8 | 41.2 | 36.7 |
OPM OPM% | 17.5 | 13.3 | 15.4 | 21.6 | 20.2 | 14.8 | 17.7 | 23.9 | 21.1 | 12.9 |
NPM NPM% | 6.7 | 1.7 | 6.0 | 11.6 | 7.5 | 4.5 | 8.9 | 14.1 | 16.0 | 8.1 |
ROCE ROCE% | 15.4 | 7.0 | 15.9 | 17.2 | 12.2 | 11.3 | 19.5 | 26.2 | 21.5 | 10.8 |
ROE ROE% | 20.3 | 2.9 | 11.3 | 19.5 | 11.0 | 7.6 | 18.2 | 25.2 | 23.9 | 9.3 |
ROA ROA% | 6.0 | 1.1 | 5.7 | 7.3 | 3.6 | 2.9 | 7.7 | 10.4 | 11.4 | 4.2 |