

| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|
| 300 | 270 | 263 | 411 | 315 | 317 | 472 | |
Growth YoY Revenue Growth YoY% | 5.1 | 17.3 | 79.7 | ||||
| 259 | 228 | 221 | 343 | 266 | 262 | 381 | |
| 41 | 42 | 42 | 69 | 49 | 55 | 91 | |
OPM OPM% | 13.8 | 15.5 | 15.8 | 16.7 | 15.5 | 17.3 | 19.4 |
| 1 | 3 | 0 | 3 | 2 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 11 | 10 | 7 | 13 | 21 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 6 | 9 |
PBT PBTCr | 34 | 37 | 28 | 60 | 42 | 38 | 65 |
| 9 | 10 | 6 | 15 | 11 | 13 | 21 | |
| 25 | 27 | 22 | 45 | 31 | 25 | 43 | |
Growth YoY PAT Growth YoY% | 25.3 | -6.6 | 94.6 | ||||
NPM NPM% | 8.3 | 9.9 | 8.5 | 10.8 | 9.9 | 7.9 | 9.2 |
| 13.9 | 15.0 | 12.4 | 24.9 | 4.0 | 14.0 | 24.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 391 | 595 | 860 | 868 | 1,244 | 1,515 |
Growth Revenue Growth% | 52.1 | 44.5 | 0.9 | 43.4 | 21.8 | |
| 359 | 548 | 745 | 749 | 1,051 | 1,252 | |
| 32 | 47 | 115 | 119 | 194 | 264 | |
OPM OPM% | 8.1 | 7.9 | 13.4 | 13.7 | 15.6 | 17.4 |
| 2 | 2 | 3 | 5 | 6 | 10 | |
Interest Expense Interest ExpenseCr | 22 | 21 | 27 | 30 | 34 | 51 |
Depreciation DepreciationCr | 3 | 4 | 4 | 6 | 6 | 18 |
PBT PBTCr | 9 | 24 | 86 | 87 | 159 | 204 |
| 3 | 7 | 23 | 24 | 41 | 60 | |
PAT PATCr | 6 | 17 | 64 | 63 | 119 | 144 |
Growth PAT Growth% | 190.4 | 268.1 | -0.7 | 87.3 | 21.6 | |
NPM NPM% | 1.5 | 2.9 | 7.4 | 7.3 | 9.5 | 9.5 |
| 4.2 | 12.1 | 44.5 | 8.9 | 16.6 | 67.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 15 |
Reserves ReservesCr | 72 | 90 | 154 | 214 | 336 | 767 |
| 250 | 319 | 383 | 324 | 417 | 527 | |
| 18 | 13 | 10 | 7 | 99 | 309 | |
| 355 | 436 | 560 | 559 | 866 | 1,618 | |
| 303 | 384 | 505 | 468 | 656 | 1,078 | |
| 52 | 51 | 55 | 91 | 210 | 540 | |
| 355 | 436 | 560 | 559 | 866 | 1,618 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 29 | 0 | 52 | 88 | 84 | |
| -14 | -5 | -18 | -36 | -141 | |
| -15 | 5 | -31 | -56 | 57 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | -3 | 0 |
Free Cash Flow Free Cash FlowCr | 20 | -3 | 45 | 56 | -29 |
CFO To PAT CFO To PAT% | 487.0 | -2.5 | 81.5 | 139.4 | 70.4 |
CFO To EBITDA CFO To EBITDA% | 91.3 | -0.9 | 45.1 | 74.4 | 43.2 |
| 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 | 0.6 | 1.5 | 0.6 | 0.1 | 0.4 |
GPM GPM% | 21.1 | 25.2 | 27.3 | 26.8 | 26.4 |
OPM OPM% | 8.1 | 7.9 | 13.4 | 13.7 | 15.6 |
NPM NPM% | 1.5 | 2.9 | 7.4 | 7.3 | 9.5 |
ROCE ROCE% | 22.7 | 25.9 | 48.1 | 42.3 | 39.0 |
ROE ROE% | 6.9 | 16.7 | 38.0 | 27.7 | 33.9 |
ROA ROA% | 1.7 | 4.0 | 11.4 | 11.3 | 13.7 |