| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 12 | 8 | 13 | 13 | 19 | 15 | |
Growth YoY Revenue Growth YoY% | 12.6 | 54.9 | 45.1 | 18.5 | ||
| 7 | 7 | 8 | 11 | 14 | 12 | |
| 5 | 1 | 5 | 1 | 5 | 3 | |
OPM OPM% | 42.4 | 12.9 | 38.8 | 8.9 | 28.4 | 21.3 |
| 0 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 0 | 2 | 0 | 2 | 1 | |
| 4 | 1 | 4 | 1 | 4 | 2 | |
Growth YoY PAT Growth YoY% | 5.3 | 1.7 | 4.3 | 100.8 | ||
NPM NPM% | 34.0 | 14.3 | 31.8 | 9.4 | 22.8 | 15.9 |
| 0.0 | 0.0 | 2.4 | 0.7 | 2.5 | 1.4 |
| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 12 | 8 | 13 | 13 | 19 | 15 | |
Growth YoY Revenue Growth YoY% | 12.6 | 54.9 | 45.1 | 18.5 | ||
| 7 | 7 | 8 | 11 | 14 | 12 | |
| 5 | 1 | 5 | 1 | 5 | 3 | |
OPM OPM% | 42.4 | 12.9 | 38.8 | 8.9 | 28.4 | 21.3 |
| 0 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 0 | 2 | 0 | 2 | 1 | |
| 4 | 1 | 4 | 1 | 4 | 2 | |
Growth YoY PAT Growth YoY% | 5.3 | 1.7 | 4.3 | 100.8 | ||
NPM NPM% | 34.0 | 14.3 | 31.8 | 9.4 | 22.8 | 15.9 |
| 0.0 | 0.0 | 2.4 | 0.7 | 2.5 | 1.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 5 | 10 | 15 | 20 | 26 | 34 |
Growth Revenue Growth% | 86.3 | 47.6 | 34.5 | 29.8 | 32.1 | |
| 4 | 5 | 10 | 13 | 19 | 23 | |
| 2 | 5 | 5 | 7 | 7 | 11 | |
OPM OPM% | 28.4 | 48.4 | 33.6 | 34.5 | 28.1 | 33.6 |
| 0 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 3 |
PBT PBTCr | 2 | 5 | 5 | 7 | 7 | 10 |
| 1 | 1 | 2 | 2 | 2 | 3 | |
PAT PATCr | 1 | 4 | 4 | 5 | 5 | 7 |
Growth PAT Growth% | 280.6 | 6.4 | 34.3 | 3.9 | 26.0 | |
NPM NPM% | 17.6 | 36.0 | 26.0 | 25.9 | 20.8 | 19.8 |
| 0.8 | 2.7 | 2.7 | 3.6 | 3.0 | 3.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 5 | 10 | 15 | 20 | 26 | 34 |
Growth Revenue Growth% | 86.3 | 47.6 | 34.5 | 29.8 | 32.1 | |
| 4 | 5 | 10 | 13 | 19 | 23 | |
| 2 | 5 | 5 | 7 | 7 | 11 | |
OPM OPM% | 28.4 | 48.4 | 33.6 | 34.5 | 28.1 | 33.6 |
| 0 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 3 |
PBT PBTCr | 2 | 5 | 5 | 7 | 7 | 10 |
| 1 | 1 | 2 | 2 | 2 | 3 | |
PAT PATCr | 1 | 4 | 4 | 5 | 5 | 7 |
Growth PAT Growth% | 280.6 | 6.4 | 34.3 | 3.9 | 26.0 | |
NPM NPM% | 17.6 | 36.0 | 26.0 | 25.9 | 20.8 | 19.8 |
| 0.8 | 2.7 | 2.7 | 3.6 | 3.0 | 3.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 14 | 18 | 18 |
Reserves ReservesCr | 2 | 7 | 11 | 5 | 27 | 34 |
| 2 | 6 | 8 | 7 | 6 | 9 | |
| 2 | 0 | 0 | 0 | 1 | 1 | |
| 9 | 17 | 23 | 27 | 52 | 63 | |
| 5 | 11 | 13 | 16 | 17 | 22 | |
| 4 | 6 | 10 | 11 | 34 | 42 | |
| 9 | 17 | 23 | 27 | 52 | 63 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 14 | 18 | 18 |
Reserves ReservesCr | 2 | 7 | 11 | 5 | 27 | 34 |
| 2 | 6 | 8 | 7 | 6 | 9 | |
| 2 | 0 | 0 | 0 | 1 | 1 | |
| 9 | 17 | 23 | 27 | 52 | 63 | |
| 5 | 11 | 13 | 16 | 17 | 22 | |
| 4 | 6 | 10 | 11 | 34 | 42 | |
| 9 | 17 | 23 | 27 | 52 | 63 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -2 | 1 | -1 | 6 | -4 | 7 | |
| 0 | -1 | 0 | -1 | -27 | -7 | |
| 2 | 0 | 0 | 0 | 34 | -1 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | -1 | 5 | 3 | -1 |
Free Cash Flow Free Cash FlowCr | -3 | 0 | -2 | 4 | -17 | 2 |
CFO To PAT CFO To PAT% | -234.5 | 18.3 | -17.5 | 111.8 | -72.5 | 106.1 |
CFO To EBITDA CFO To EBITDA% | -145.8 | 13.6 | -13.5 | 84.0 | -53.6 | 62.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -2 | 1 | -1 | 6 | -4 | 7 | |
| 0 | -1 | 0 | -1 | -27 | -7 | |
| 2 | 0 | 0 | 0 | 34 | -1 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | -1 | 5 | 3 | -1 |
Free Cash Flow Free Cash FlowCr | -3 | 0 | -2 | 4 | -17 | 2 |
CFO To PAT CFO To PAT% | -234.5 | 18.3 | -17.5 | 111.8 | -72.5 | 106.1 |
CFO To EBITDA CFO To EBITDA% | -145.8 | 13.6 | -13.5 | 84.0 | -53.6 | 62.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 105 | 122 | 152 | ||||
Price To Earnings Price To Earnings | 19.4 | 17.4 | 21.6 | ||||
Price To Sales Price To Sales | 3.9 | 3.5 | 4.4 | ||||
Price To Book Price To Book | 2.4 | 2.4 | 2.9 | ||||
EV To EBITDA EV To EBITDA | 14.1 | 10.4 | 12.6 | ||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 28.4 | 48.4 | 33.6 | 34.5 | 28.1 | 33.6 | 33.6 |
NPM NPM% | 17.6 | 36.0 | 26.0 | 25.9 | 20.8 | 19.8 | 19.8 |
ROCE ROCE% | 25.4 | 49.2 | 38.2 | 36.9 | 16.7 | 18.7 | 18.7 |
ROE ROE% | 22.9 | 35.6 | 27.4 | 26.9 | 12.0 | 13.1 | 13.1 |
ROA ROA% | 10.9 | 21.5 | 17.1 | 19.1 | 10.4 | 10.7 | 10.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 105 | 122 | 152 | ||||
Price To Earnings Price To Earnings | 19.4 | 17.4 | 21.6 | ||||
Price To Sales Price To Sales | 3.9 | 3.5 | 4.4 | ||||
Price To Book Price To Book | 2.4 | 2.4 | 2.9 | ||||
EV To EBITDA EV To EBITDA | 14.1 | 10.4 | 12.6 | ||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 28.4 | 48.4 | 33.6 | 34.5 | 28.1 | 33.6 | 33.6 |
NPM NPM% | 17.6 | 36.0 | 26.0 | 25.9 | 20.8 | 19.8 | 19.8 |
ROCE ROCE% | 25.4 | 49.2 | 38.2 | 36.9 | 16.7 | 18.7 | 18.7 |
ROE ROE% | 22.9 | 35.6 | 27.4 | 26.9 | 12.0 | 13.1 | 13.1 |
ROA ROA% | 10.9 | 21.5 | 17.1 | 19.1 | 10.4 | 10.7 | 10.7 |
Documents — Beacon Trusteeship Ltd