


| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 62 | 211 | 239 | 123 | 125 | 202 | 225 | 131 | 159 | 264 | 197 | |
Growth YoY Revenue Growth YoY% | 103.0 | -4.4 | -6.1 | 7.0 | 27.2 | 30.8 | -12.4 | ||||
| 52 | 146 | 173 | 96 | 83 | 143 | 164 | 87 | 125 | 200 | 143 | |
| 10 | 65 | 66 | 27 | 42 | 59 | 61 | 44 | 34 | 63 | 54 | |
OPM OPM% | 15.8 | 30.7 | 27.6 | 22.0 | 33.5 | 29.1 | 27.1 | 33.8 | 21.5 | 24.0 | 27.4 |
| 0 | 0 | 1 | 1 | 0 | 2 | 7 | 3 | 6 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 |
PBT PBTCr | 9 | 64 | 67 | 25 | 41 | 58 | 67 | 45 | 38 | 62 | 53 |
| 3 | 16 | 18 | 6 | 11 | 15 | 17 | 12 | 9 | 16 | 13 | |
| 7 | 48 | 49 | 20 | 30 | 43 | 50 | 33 | 29 | 46 | 40 | |
Growth YoY PAT Growth YoY% | 359.3 | -9.4 | 2.5 | 69.6 | -4.8 | 5.7 | -19.5 | ||||
NPM NPM% | 10.7 | 22.7 | 20.4 | 16.0 | 24.1 | 21.5 | 22.3 | 25.3 | 18.0 | 17.4 | 20.5 |
| 32.9 | 3.1 | 3.2 | 1.3 | 2.0 | 2.8 | 3.0 | 2.0 | 1.6 | 2.5 | 2.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 108 | 229 | 220 | 635 | 683 | 751 |
Growth Revenue Growth% | 111.5 | -3.8 | 188.3 | 7.6 | 10.0 | |
| 82 | 174 | 160 | 467 | 477 | 556 | |
| 26 | 54 | 60 | 167 | 206 | 196 | |
OPM OPM% | 24.2 | 23.8 | 27.4 | 26.4 | 30.2 | 26.1 |
| 4 | 16 | 8 | 2 | 12 | 12 | |
Interest Expense Interest ExpenseCr | 1 | 4 | 1 | 3 | 2 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 5 | 9 |
PBT PBTCr | 29 | 66 | 67 | 165 | 211 | 199 |
| 7 | 15 | 16 | 42 | 54 | 50 | |
PAT PATCr | 22 | 51 | 51 | 123 | 157 | 148 |
Growth PAT Growth% | 134.1 | -0.1 | 142.1 | 27.7 | -5.6 | |
NPM NPM% | 20.1 | 22.2 | 23.1 | 19.4 | 23.0 | 19.7 |
| 1.4 | 3.3 | 3.3 | 8.1 | 9.3 | 8.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 152 | 186 | 186 |
Reserves ReservesCr | 97 | 148 | 198 | 171 | 698 | 768 |
| 249 | 219 | 275 | 220 | 289 | 156 | |
| 1 | 2 | 80 | 32 | 78 | 153 | |
| 350 | 370 | 555 | 575 | 1,251 | 1,263 | |
| 332 | 350 | 528 | 538 | 1,206 | 1,017 | |
| 18 | 20 | 27 | 37 | 45 | 246 | |
| 350 | 370 | 555 | 575 | 1,251 | 1,263 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 144 | -125 | -99 | 101 | -218 | |
| -98 | 76 | 29 | -12 | -229 | |
| -49 | 46 | 84 | -83 | 445 | |
Net Cash Flow Net Cash FlowCr | -3 | -2 | 14 | 7 | -2 |
Free Cash Flow Free Cash FlowCr | 144 | -126 | -99 | 91 | -227 |
CFO To PAT CFO To PAT% | 663.8 | -245.5 | -194.3 | 82.6 | -138.7 |
CFO To EBITDA CFO To EBITDA% | 550.3 | -229.3 | -163.7 | 60.6 | -105.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 2,805 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 17.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 |
EV To EBITDA EV To EBITDA | 0.1 | 1.0 | 2.2 | 0.3 | 13.5 |
GPM GPM% | 92.7 | 141.5 | 191.5 | 98.0 | 161.2 |
OPM OPM% | 24.2 | 23.8 | 27.4 | 26.4 | 30.2 |
NPM NPM% | 20.1 | 22.2 | 23.1 | 19.4 | 23.0 |
ROCE ROCE% | 26.9 | 32.7 | 19.5 | 42.6 | 21.4 |
ROE ROE% | 21.9 | 34.0 | 25.3 | 38.0 | 17.8 |
ROA ROA% | 6.2 | 13.7 | 9.1 | 21.4 | 12.6 |