


| Quarter | Dec 2024 | Sep 2025 | Dec 2025 |
|---|---|---|---|
| 497 | 593 | 571 | |
Growth YoY Revenue Growth YoY% | 15.0 | ||
| 452 | 532 | 496 | |
| 45 | 61 | 75 | |
OPM OPM% | 9.0 | 10.3 | 13.1 |
| 0 | 3 | -1 | |
Interest Expense Interest ExpenseCr | 20 | 21 | 24 |
Depreciation DepreciationCr | 2 | 1 | 2 |
PBT PBTCr | 23 | 42 | 48 |
| 6 | 9 | 13 | |
| 18 | 33 | 35 | |
Growth YoY PAT Growth YoY% | 94.0 | ||
NPM NPM% | 3.6 | 5.5 | 6.1 |
| 2.2 | 4.0 | 4.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Revenue RevenueCr | 1,102 | 1,222 | 1,319 | 1,550 | 2,002 |
Growth Revenue Growth% | 10.9 | 7.9 | 17.5 | 29.2 | |
| 1,037 | 1,164 | 1,236 | 1,440 | 1,838 | |
| 66 | 58 | 83 | 110 | 164 | |
OPM OPM% | 6.0 | 4.8 | 6.3 | 7.1 | 8.2 |
| 1 | 10 | 9 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 40 | 38 | 61 | 65 | 79 |
Depreciation DepreciationCr | 8 | 8 | 8 | 7 | 7 |
PBT PBTCr | 19 | 22 | 23 | 39 | 80 |
| 5 | 5 | 6 | 9 | 19 | |
PAT PATCr | 14 | 17 | 18 | 30 | 61 |
Growth PAT Growth% | 18.7 | 5.4 | 72.6 | 100.0 | |
NPM NPM% | 1.3 | 1.4 | 1.3 | 2.0 | 3.0 |
| 26.0 | 30.7 | 32.4 | 3.8 | 7.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 82 |
Reserves ReservesCr | 250 | 266 | 284 | 306 | 297 |
| 746 | 801 | 787 | 961 | 1,165 | |
| 48 | 14 | 15 | 11 | 5 | |
| 1,050 | 1,087 | 1,092 | 1,284 | 1,549 | |
| 926 | 971 | 981 | 1,180 | 1,451 | |
| 124 | 116 | 110 | 103 | 98 | |
| 1,050 | 1,087 | 1,092 | 1,284 | 1,549 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 5 | 77 | 74 | -5 | 95 | |
| 1 | 1 | -2 | -3 | 0 | |
| -5 | -74 | -70 | 9 | -93 | |
Net Cash Flow Net Cash FlowCr | 1 | 4 | 2 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 4 | 78 | 72 | -8 | 93 |
CFO To PAT CFO To PAT% | 36.0 | 459.8 | 417.9 | -17.8 | 156.1 |
CFO To EBITDA CFO To EBITDA% | 7.7 | 132.1 | 89.0 | -4.9 | 58.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 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 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 10.6 | 11.2 | 7.9 | 6.9 | 4.7 |
GPM GPM% | 18.3 | 15.7 | 16.2 | 16.1 | 15.2 |
OPM OPM% | 6.0 | 4.8 | 6.3 | 7.1 | 8.2 |
NPM NPM% | 1.3 | 1.4 | 1.3 | 2.0 | 3.0 |
ROCE ROCE% | 6.1 | 6.4 | 8.8 | 9.6 | 13.7 |
ROE ROE% | 5.5 | 6.2 | 6.1 | 9.8 | 16.0 |
ROA ROA% | 1.3 | 1.5 | 1.6 | 2.4 | 3.9 |