| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 73 | 64 | 73 | 76 | 52 | 46 | 51 | 57 | 49 | 49 | 78 | |
Growth YoY Revenue Growth YoY% | 40.2 | 116.6 | 117.5 | 70.2 | 36.5 | -28.7 | -27.3 | -30.3 | -25.4 | -5.3 | 5.8 | 53.5 |
| 35 | 43 | 27 | 43 | 46 | 35 | 31 | 30 | 33 | 35 | 41 | 43 | |
| 21 | 30 | 37 | 30 | 31 | 17 | 16 | 20 | 24 | 14 | 8 | 35 | |
OPM OPM% | 38.2 | 40.6 | 57.8 | 41.1 | 40.1 | 32.1 | 34.2 | 40.0 | 42.2 | 28.4 | 16.6 | 45.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 4 | 5 | 6 | 5 | 4 | 4 | 6 | 6 | 5 | 7 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 19 | 26 | 33 | 25 | 25 | 16 | 11 | 16 | 17 | 7 | 2 | 28 |
| 4 | 6 | 8 | 6 | 5 | 4 | 3 | 4 | 4 | 2 | 1 | 7 | |
| 15 | 20 | 25 | 19 | 20 | 12 | 8 | 13 | 13 | 5 | 1 | 21 | |
Growth YoY PAT Growth YoY% | 17.1 | 173.6 | 1,164.6 | 62.4 | 35.7 | -37.5 | -68.8 | -32.5 | -34.4 | -57.7 | -93.5 | 69.2 |
NPM NPM% | 26.3 | 27.0 | 38.7 | 25.8 | 26.1 | 23.6 | 16.6 | 25.0 | 23.0 | 10.6 | 1.0 | 27.6 |
| 1.4 | 1.9 | 2.4 | 1.8 | 1.9 | 1.2 | 0.7 | 1.2 | 1.3 | 0.5 | 0.1 | 2.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 73 | 64 | 73 | 76 | 52 | 46 | 51 | 57 | 49 | 49 | 78 | |
Growth YoY Revenue Growth YoY% | 40.2 | 116.6 | 117.5 | 70.2 | 36.5 | -28.7 | -27.3 | -30.3 | -25.4 | -5.3 | 5.8 | 53.5 |
| 35 | 43 | 27 | 43 | 46 | 35 | 31 | 30 | 33 | 35 | 41 | 43 | |
| 21 | 30 | 37 | 30 | 31 | 17 | 16 | 20 | 24 | 14 | 8 | 35 | |
OPM OPM% | 38.2 | 40.6 | 57.8 | 41.1 | 40.1 | 32.1 | 34.2 | 40.0 | 42.2 | 28.4 | 16.6 | 45.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 4 | 5 | 6 | 5 | 4 | 4 | 6 | 6 | 5 | 7 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 19 | 26 | 33 | 25 | 25 | 16 | 11 | 16 | 17 | 7 | 2 | 28 |
| 4 | 6 | 8 | 6 | 5 | 4 | 3 | 4 | 4 | 2 | 1 | 7 | |
| 15 | 20 | 25 | 19 | 20 | 12 | 8 | 13 | 13 | 5 | 1 | 21 | |
Growth YoY PAT Growth YoY% | 17.1 | 173.6 | 1,164.6 | 62.4 | 35.7 | -37.5 | -68.8 | -32.5 | -34.4 | -57.7 | -93.5 | 69.2 |
NPM NPM% | 26.3 | 27.0 | 38.7 | 25.8 | 26.1 | 23.6 | 16.6 | 25.0 | 23.0 | 10.6 | 1.0 | 27.6 |
| 1.4 | 1.9 | 2.4 | 1.8 | 1.9 | 1.2 | 0.7 | 1.2 | 1.3 | 0.5 | 0.1 | 2.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 52 | 83 | 97 | 93 | 91 | 116 | 170 | 138 | 235 | 247 | 206 | 233 |
Growth Revenue Growth% | -10.6 | 61.0 | 17.0 | -4.0 | -2.8 | 27.5 | 46.8 | -19.0 | 71.0 | 5.2 | -16.8 | 3.4 |
| 40 | 58 | 64 | 59 | 59 | 68 | 98 | 88 | 130 | 154 | 139 | 152 | |
| 12 | 25 | 33 | 34 | 32 | 47 | 72 | 49 | 105 | 93 | 66 | 81 | |
OPM OPM% | 23.1 | 30.5 | 33.6 | 36.7 | 35.4 | 41.1 | 42.3 | 36.0 | 44.7 | 37.6 | 32.3 | 35.0 |
| 4 | 4 | 5 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 7 | 10 | 8 | 3 | 6 | 9 | 13 | 20 | 22 | 25 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 4 |
PBT PBTCr | 13 | 25 | 30 | 24 | 23 | 44 | 65 | 39 | 93 | 77 | 42 | 54 |
| 4 | 8 | 9 | 7 | 5 | 9 | 15 | 10 | 22 | 19 | 10 | 13 | |
PAT PATCr | 9 | 17 | 21 | 17 | 17 | 35 | 50 | 29 | 71 | 59 | 31 | 40 |
Growth PAT Growth% | -22.8 | 95.0 | 23.9 | -18.9 | 4.4 | 98.3 | 45.2 | -42.2 | 142.2 | -16.8 | -46.4 | -23.5 |
NPM NPM% | 16.6 | 20.1 | 21.3 | 18.0 | 19.3 | 30.0 | 29.7 | 21.2 | 30.0 | 23.7 | 15.3 | 17.3 |
| 0.8 | 1.6 | 2.0 | 1.6 | 1.7 | 3.3 | 1.0 | 2.8 | 6.8 | 5.6 | 2.9 | 3.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 52 | 83 | 97 | 93 | 91 | 116 | 170 | 138 | 235 | 247 | 206 | 233 |
Growth Revenue Growth% | -10.6 | 61.0 | 17.0 | -4.0 | -2.8 | 27.5 | 46.8 | -19.0 | 71.0 | 5.2 | -16.8 | 3.4 |
| 40 | 58 | 64 | 59 | 59 | 68 | 98 | 88 | 130 | 154 | 139 | 152 | |
| 12 | 25 | 33 | 34 | 32 | 47 | 72 | 49 | 105 | 93 | 66 | 81 | |
OPM OPM% | 23.1 | 30.5 | 33.6 | 36.7 | 35.4 | 41.1 | 42.3 | 36.0 | 44.7 | 37.6 | 32.3 | 35.0 |
| 4 | 4 | 5 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 7 | 10 | 8 | 3 | 6 | 9 | 13 | 20 | 22 | 25 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 4 |
PBT PBTCr | 13 | 25 | 30 | 24 | 23 | 44 | 65 | 39 | 93 | 77 | 42 | 54 |
| 4 | 8 | 9 | 7 | 5 | 9 | 15 | 10 | 22 | 19 | 10 | 13 | |
PAT PATCr | 9 | 17 | 21 | 17 | 17 | 35 | 50 | 29 | 71 | 59 | 31 | 40 |
Growth PAT Growth% | -22.8 | 95.0 | 23.9 | -18.9 | 4.4 | 98.3 | 45.2 | -42.2 | 142.2 | -16.8 | -46.4 | -23.5 |
NPM NPM% | 16.6 | 20.1 | 21.3 | 18.0 | 19.3 | 30.0 | 29.7 | 21.2 | 30.0 | 23.7 | 15.3 | 17.3 |
| 0.8 | 1.6 | 2.0 | 1.6 | 1.7 | 3.3 | 1.0 | 2.8 | 6.8 | 5.6 | 2.9 | 3.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 |
Reserves ReservesCr | 73 | 90 | 108 | 124 | 139 | 172 | 218 | 246 | 312 | 365 | 430 |
| 57 | 93 | 189 | 105 | 186 | 273 | 340 | 254 | 407 | 362 | 625 | |
| 0 | 7 | 1 | 103 | 0 | 6 | 10 | 12 | 51 | 41 | 32 | |
| 140 | 200 | 309 | 343 | 336 | 461 | 579 | 522 | 780 | 787 | 1,098 | |
| 120 | 178 | 286 | 291 | 295 | 414 | 485 | 396 | 559 | 574 | 729 | |
| 20 | 22 | 23 | 52 | 41 | 47 | 94 | 126 | 221 | 213 | 370 | |
| 140 | 200 | 309 | 343 | 336 | 461 | 579 | 522 | 780 | 787 | 1,098 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 |
Reserves ReservesCr | 73 | 90 | 108 | 124 | 139 | 172 | 218 | 246 | 312 | 365 | 430 |
| 57 | 93 | 189 | 105 | 186 | 273 | 340 | 254 | 407 | 362 | 625 | |
| 0 | 7 | 1 | 103 | 0 | 6 | 10 | 12 | 51 | 41 | 32 | |
| 140 | 200 | 309 | 343 | 336 | 461 | 579 | 522 | 780 | 787 | 1,098 | |
| 120 | 178 | 286 | 291 | 295 | 414 | 485 | 396 | 559 | 574 | 729 | |
| 20 | 22 | 23 | 52 | 41 | 47 | 94 | 126 | 221 | 213 | 370 | |
| 140 | 200 | 309 | 343 | 336 | 461 | 579 | 522 | 780 | 787 | 1,098 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -13 | 14 | -46 | -4 | 118 | -32 | -18 | 15 | -30 | 32 | -122 | |
| 5 | -16 | 16 | -4 | -2 | -7 | 13 | 0 | 6 | -21 | -22 | |
| -4 | 8 | 85 | 3 | -77 | 10 | 18 | -32 | 27 | -14 | 153 | |
Net Cash Flow Net Cash FlowCr | -12 | 6 | 54 | -5 | 38 | -28 | 13 | -17 | 4 | -4 | 9 |
Free Cash Flow Free Cash FlowCr | -22 | 12 | -49 | -5 | 117 | -32 | -11 | 10 | -33 | 15 | -126 |
CFO To PAT CFO To PAT% | -155.9 | 82.7 | -224.0 | -24.1 | 676.5 | -91.4 | -35.9 | 50.5 | -42.0 | 53.8 | -387.5 |
CFO To EBITDA CFO To EBITDA% | -112.3 | 54.6 | -141.9 | -11.8 | 368.5 | -66.7 | -25.1 | 29.7 | -28.2 | 33.9 | -183.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -13 | 14 | -46 | -4 | 118 | -32 | -18 | 15 | -30 | 32 | -122 | |
| 5 | -16 | 16 | -4 | -2 | -7 | 13 | 0 | 6 | -21 | -22 | |
| -4 | 8 | 85 | 3 | -77 | 10 | 18 | -32 | 27 | -14 | 153 | |
Net Cash Flow Net Cash FlowCr | -12 | 6 | 54 | -5 | 38 | -28 | 13 | -17 | 4 | -4 | 9 |
Free Cash Flow Free Cash FlowCr | -22 | 12 | -49 | -5 | 117 | -32 | -11 | 10 | -33 | 15 | -126 |
CFO To PAT CFO To PAT% | -155.9 | 82.7 | -224.0 | -24.1 | 676.5 | -91.4 | -35.9 | 50.5 | -42.0 | 53.8 | -387.5 |
CFO To EBITDA CFO To EBITDA% | -112.3 | 54.6 | -141.9 | -11.8 | 368.5 | -66.7 | -25.1 | 29.7 | -28.2 | 33.9 | -183.6 |
| Financial Year | Mar 2016 | 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 | 59 | 119 | 214 | 125 | 60 | 147 | 826 | 402 | 569 | 712 | 639 | 1,046 |
Price To Earnings Price To Earnings | 7.1 | 7.1 | 10.3 | 7.4 | 3.5 | 4.2 | 16.4 | 13.8 | 8.1 | 12.1 | 20.3 | 25.4 |
Price To Sales Price To Sales | 1.1 | 1.4 | 2.1 | 1.3 | 0.7 | 1.3 | 4.9 | 2.9 | 2.4 | 2.9 | 3.1 | 4.5 |
Price To Book Price To Book | 0.7 | 1.2 | 1.8 | 0.9 | 0.4 | 0.8 | 3.6 | 1.6 | 1.8 | 1.9 | 1.4 | 2.4 |
EV To EBITDA EV To EBITDA | 1.1 | 3.0 | 6.2 | 3.5 | -1.8 | -0.3 | 9.3 | 5.2 | 2.5 | 4.3 | 5.6 | 8.9 |
GPM GPM% | 100.0 | 99.3 | 98.9 | 97.0 | 96.0 | 98.1 | 98.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 23.1 | 30.5 | 33.6 | 36.7 | 35.4 | 41.1 | 42.3 | 36.0 | 44.7 | 37.6 | 32.3 | 35.0 |
NPM NPM% | 16.6 | 20.1 | 21.3 | 18.0 | 19.3 | 30.0 | 29.7 | 21.2 | 30.0 | 23.7 | 15.3 | 17.3 |
ROCE ROCE% | 18.3 | 26.2 | 17.3 | 14.0 | 16.2 | 19.8 | 22.9 | 15.3 | 25.0 | 20.6 | 9.3 | 9.3 |
ROE ROE% | 10.3 | 16.7 | 17.4 | 12.4 | 11.7 | 19.0 | 22.0 | 11.3 | 21.9 | 15.6 | 7.1 | 7.1 |
ROA ROA% | 6.1 | 8.3 | 6.7 | 4.9 | 5.2 | 7.5 | 8.7 | 5.6 | 9.0 | 7.5 | 2.9 | 2.9 |
| Financial Year | Mar 2016 | 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 | 59 | 119 | 214 | 125 | 60 | 147 | 826 | 402 | 569 | 712 | 639 | 1,046 |
Price To Earnings Price To Earnings | 7.1 | 7.1 | 10.3 | 7.4 | 3.5 | 4.2 | 16.4 | 13.8 | 8.1 | 12.1 | 20.3 | 25.4 |
Price To Sales Price To Sales | 1.1 | 1.4 | 2.1 | 1.3 | 0.7 | 1.3 | 4.9 | 2.9 | 2.4 | 2.9 | 3.1 | 4.5 |
Price To Book Price To Book | 0.7 | 1.2 | 1.8 | 0.9 | 0.4 | 0.8 | 3.6 | 1.6 | 1.8 | 1.9 | 1.4 | 2.4 |
EV To EBITDA EV To EBITDA | 1.1 | 3.0 | 6.2 | 3.5 | -1.8 | -0.3 | 9.3 | 5.2 | 2.5 | 4.3 | 5.6 | 8.9 |
GPM GPM% | 100.0 | 99.3 | 98.9 | 97.0 | 96.0 | 98.1 | 98.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 23.1 | 30.5 | 33.6 | 36.7 | 35.4 | 41.1 | 42.3 | 36.0 | 44.7 | 37.6 | 32.3 | 35.0 |
NPM NPM% | 16.6 | 20.1 | 21.3 | 18.0 | 19.3 | 30.0 | 29.7 | 21.2 | 30.0 | 23.7 | 15.3 | 17.3 |
ROCE ROCE% | 18.3 | 26.2 | 17.3 | 14.0 | 16.2 | 19.8 | 22.9 | 15.3 | 25.0 | 20.6 | 9.3 | 9.3 |
ROE ROE% | 10.3 | 16.7 | 17.4 | 12.4 | 11.7 | 19.0 | 22.0 | 11.3 | 21.9 | 15.6 | 7.1 | 7.1 |
ROA ROA% | 6.1 | 8.3 | 6.7 | 4.9 | 5.2 | 7.5 | 8.7 | 5.6 | 9.0 | 7.5 | 2.9 | 2.9 |
Documents — Arihant Capital Markets Ltd