


| Quarter | Dec 2024 | Mar 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 3,688 | 3,866 | 2,572 | 3,469 | 3,283 | |
Growth YoY Revenue Growth YoY% | -5.9 | -15.1 | |||
| 3,122 | 3,804 | 2,955 | 3,435 | 3,618 | |
| 566 | 62 | -384 | 34 | -335 | |
OPM OPM% | 15.3 | 1.6 | -14.9 | 1.0 | -10.2 |
| 69 | 286 | 470 | 70 | 557 | |
Interest Expense Interest ExpenseCr | 17 | 24 | 34 | 46 | 52 |
Depreciation DepreciationCr | 104 | 260 | 101 | 127 | 150 |
PBT PBTCr | 515 | 64 | -48 | -69 | 19 |
| 90 | -2 | 5 | -46 | -8 | |
| 425 | 67 | -53 | -23 | 27 | |
Growth YoY PAT Growth YoY% | -105.4 | -59.0 | |||
NPM NPM% | 11.5 | 1.7 | -2.1 | -0.7 | 0.8 |
| 0.9 | 0.1 | -0.1 | -0.1 | 0.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 6,567 | 10,128 | 12,624 | 14,246 | 13,803 | 13,645 |
Growth Revenue Growth% | 54.2 | 24.6 | 12.8 | -3.1 | -1.1 | |
| 7,996 | 9,995 | 12,127 | 12,159 | 12,046 | 14,139 | |
| -1,429 | 133 | 497 | 2,087 | 1,757 | -494 | |
OPM OPM% | -21.8 | 1.3 | 3.9 | 14.7 | 12.7 | -3.6 |
| 182 | 452 | 395 | 407 | 599 | ||
Interest Expense Interest ExpenseCr | 122 | 78 | 56 | 62 | 72 | 159 |
Depreciation DepreciationCr | 209 | 315 | 305 | 340 | 581 | 478 |
PBT PBTCr | -1,577 | 191 | 530 | 2,092 | 1,703 | 149 |
| -375 | 80 | -135 | 527 | 463 | 21 | |
PAT PATCr | -1,202 | 112 | 665 | 1,564 | 1,240 | 128 |
Growth PAT Growth% | 109.3 | 495.6 | 135.3 | -20.7 | -89.7 | |
NPM NPM% | -18.3 | 1.1 | 5.3 | 11.0 | 9.0 | 0.9 |
| -258.2 | 24.0 | 1.4 | 3.4 | 2.7 | 0.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4,657 | 4,657 | 4,657 | 4,657 | 4,657 | 4,657 |
Reserves ReservesCr | -1,568 | -1,383 | -853 | 665 | 1,806 | 1,122 |
| 7,371 | 5,442 | 6,820 | 6,029 | 7,189 | 10,764 | |
| 1,969 | 2,450 | 2,689 | 3,377 | 3,632 | 4,043 | |
| 12,429 | 11,166 | 13,313 | 14,728 | 17,283 | 20,585 | |
| 6,879 | 5,377 | 6,559 | 7,285 | 8,541 | 10,030 | |
| 5,550 | 5,789 | 6,754 | 7,443 | 8,743 | 10,556 | |
| 12,429 | 11,166 | 13,313 | 14,728 | 17,283 | 20,585 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 3,300 | 1,699 | 1,299 | 796 | -641 | |
| -582 | -1,706 | -1,484 | -782 | -310 | |
| -2,150 | -43 | -74 | -132 | 1,150 | |
Net Cash Flow Net Cash FlowCr | 569 | -50 | -259 | -118 | 200 |
Free Cash Flow Free Cash FlowCr | 2,656 | 692 | 112 | 32 | |
CFO To PAT CFO To PAT% | 2,956.7 | 255.5 | 83.0 | 64.2 | -499.4 |
CFO To EBITDA CFO To EBITDA% | 2,489.4 | 341.9 | 62.2 | 45.3 | 129.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 13,943 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 108.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 |
EV To EBITDA EV To EBITDA | -1.3 | -4.7 | -1.9 | -0.3 | -0.5 | -30.6 |
GPM GPM% | 99.8 | 91.5 | 100.1 | 102.3 | 104.1 | 103.2 |
OPM OPM% | -21.8 | 1.3 | 3.9 | 14.7 | 12.7 | -3.6 |
NPM NPM% | -18.3 | 1.1 | 5.3 | 11.0 | 9.0 | 0.9 |
ROCE ROCE% | -28.3 | 8.2 | 14.6 | 38.8 | 26.5 | 3.9 |
ROE ROE% | -38.9 | 3.4 | 17.5 | 29.4 | 19.2 | 2.2 |
ROA ROA% | -9.7 | 1.0 | 5.0 | 10.6 | 7.2 | 0.6 |