| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 327 | 324 | 341 | 350 | 267 | 242 | 294 | 336 | 355 | 324 | 364 | 345 | |
Growth YoY Revenue Growth YoY% | 11.6 | 28.2 | 23.6 | 38.6 | -18.2 | -25.4 | -13.8 | -4.0 | 32.9 | 33.9 | 23.6 | 2.6 |
| 298 | 300 | 308 | 319 | 247 | 236 | 287 | 310 | 335 | 295 | 337 | 317 | |
| 29 | 24 | 33 | 32 | 20 | 6 | 7 | 26 | 20 | 29 | 27 | 29 | |
OPM OPM% | 8.9 | 7.3 | 9.7 | 9.1 | 7.5 | 2.6 | 2.5 | 7.7 | 5.8 | 8.9 | 7.4 | 8.3 |
| 1 | 1 | 8 | 9 | 12 | 9 | 16 | 3 | 2 | 1 | -22 | 1 | |
Interest Expense Interest ExpenseCr | 11 | 12 | 15 | 11 | 14 | 10 | 13 | 11 | 11 | 10 | 12 | 11 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
PBT PBTCr | 17 | 10 | 22 | 27 | 15 | 2 | 7 | 15 | 8 | 16 | -11 | 14 |
| 5 | 3 | -1 | 7 | 6 | 1 | 10 | 4 | 16 | 4 | 2 | 4 | |
| 12 | 7 | 24 | 20 | 9 | 1 | -3 | 11 | -9 | 12 | -13 | 10 | |
Growth YoY PAT Growth YoY% | 108.9 | -81.1 | 174.1 | 103.3 | -21.8 | -83.9 | -113.8 | -46.4 | -191.9 | 965.8 | -284.1 | -7.8 |
NPM NPM% | 3.7 | 2.1 | 6.9 | 5.8 | 3.5 | 0.5 | -1.1 | 3.2 | -2.4 | 3.6 | -3.4 | 2.9 |
| 0.5 | 0.3 | 1.1 | 0.9 | 0.4 | 0.1 | -0.1 | 0.5 | -0.4 | 0.5 | -0.6 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 327 | 324 | 341 | 350 | 267 | 242 | 294 | 336 | 355 | 324 | 364 | 345 | |
Growth YoY Revenue Growth YoY% | 11.6 | 28.2 | 23.6 | 38.6 | -18.2 | -25.4 | -13.8 | -4.0 | 32.9 | 33.9 | 23.6 | 2.6 |
| 298 | 300 | 308 | 319 | 247 | 236 | 287 | 310 | 335 | 295 | 337 | 317 | |
| 29 | 24 | 33 | 32 | 20 | 6 | 7 | 26 | 20 | 29 | 27 | 29 | |
OPM OPM% | 8.9 | 7.3 | 9.7 | 9.1 | 7.5 | 2.6 | 2.5 | 7.7 | 5.8 | 8.9 | 7.4 | 8.3 |
| 1 | 1 | 8 | 9 | 12 | 9 | 16 | 3 | 2 | 1 | -22 | 1 | |
Interest Expense Interest ExpenseCr | 11 | 12 | 15 | 11 | 14 | 10 | 13 | 11 | 11 | 10 | 12 | 11 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
PBT PBTCr | 17 | 10 | 22 | 27 | 15 | 2 | 7 | 15 | 8 | 16 | -11 | 14 |
| 5 | 3 | -1 | 7 | 6 | 1 | 10 | 4 | 16 | 4 | 2 | 4 | |
| 12 | 7 | 24 | 20 | 9 | 1 | -3 | 11 | -9 | 12 | -13 | 10 | |
Growth YoY PAT Growth YoY% | 108.9 | -81.1 | 174.1 | 103.3 | -21.8 | -83.9 | -113.8 | -46.4 | -191.9 | 965.8 | -284.1 | -7.8 |
NPM NPM% | 3.7 | 2.1 | 6.9 | 5.8 | 3.5 | 0.5 | -1.1 | 3.2 | -2.4 | 3.6 | -3.4 | 2.9 |
| 0.5 | 0.3 | 1.1 | 0.9 | 0.4 | 0.1 | -0.1 | 0.5 | -0.4 | 0.5 | -0.6 | 0.4 |
| 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 | 860 | 924 | 1,012 | 769 | 820 | 762 | 1,158 | 1,110 | 1,245 | 1,154 | 1,379 | 1,388 |
Growth Revenue Growth% | 3.1 | 7.4 | 9.6 | -24.0 | 6.6 | -7.0 | 51.9 | -4.1 | 12.1 | -7.3 | 19.6 | 21.8 |
| 793 | 834 | 922 | 713 | 799 | 699 | 1,067 | 1,012 | 1,134 | 1,088 | 1,277 | 1,283 | |
| 68 | 89 | 90 | 57 | 21 | 63 | 90 | 98 | 110 | 65 | 102 | 105 | |
OPM OPM% | 7.9 | 9.7 | 8.9 | 7.4 | 2.6 | 8.3 | 7.8 | 8.8 | 8.9 | 5.7 | 7.4 | 7.5 |
| 23 | 0 | 31 | 5 | -22 | 7 | 41 | -16 | 12 | 46 | 22 | -18 | |
Interest Expense Interest ExpenseCr | 82 | 83 | 77 | 59 | 69 | 59 | 55 | 51 | 49 | 48 | 43 | 44 |
Depreciation DepreciationCr | 21 | 13 | 12 | 12 | 12 | 11 | 10 | 10 | 10 | 12 | 15 | 16 |
PBT PBTCr | -12 | -6 | 31 | -10 | -82 | -1 | 66 | 21 | 63 | 50 | 27 | 27 |
| -6 | -11 | 6 | -3 | -19 | 58 | 22 | -2 | 11 | 23 | 26 | 26 | |
PAT PATCr | -6 | 5 | 25 | -6 | -63 | -58 | 44 | 22 | 53 | 27 | 2 | 1 |
Growth PAT Growth% | 89.6 | 182.8 | 409.6 | -124.8 | -899.4 | 7.0 | 175.2 | -49.6 | 137.3 | -47.7 | -94.4 | -96.2 |
NPM NPM% | -0.7 | 0.5 | 2.5 | -0.8 | -7.7 | -7.7 | 3.8 | 2.0 | 4.2 | 2.4 | 0.1 | 0.1 |
| -0.3 | 0.2 | 1.0 | -0.3 | -2.8 | -2.6 | 1.9 | 1.0 | 2.3 | 1.2 | 0.1 | 0.0 |
| 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 | 860 | 924 | 1,012 | 769 | 820 | 762 | 1,158 | 1,110 | 1,245 | 1,154 | 1,379 | 1,388 |
Growth Revenue Growth% | 3.1 | 7.4 | 9.6 | -24.0 | 6.6 | -7.0 | 51.9 | -4.1 | 12.1 | -7.3 | 19.6 | 21.8 |
| 793 | 834 | 922 | 713 | 799 | 699 | 1,067 | 1,012 | 1,134 | 1,088 | 1,277 | 1,283 | |
| 68 | 89 | 90 | 57 | 21 | 63 | 90 | 98 | 110 | 65 | 102 | 105 | |
OPM OPM% | 7.9 | 9.7 | 8.9 | 7.4 | 2.6 | 8.3 | 7.8 | 8.8 | 8.9 | 5.7 | 7.4 | 7.5 |
| 23 | 0 | 31 | 5 | -22 | 7 | 41 | -16 | 12 | 46 | 22 | -18 | |
Interest Expense Interest ExpenseCr | 82 | 83 | 77 | 59 | 69 | 59 | 55 | 51 | 49 | 48 | 43 | 44 |
Depreciation DepreciationCr | 21 | 13 | 12 | 12 | 12 | 11 | 10 | 10 | 10 | 12 | 15 | 16 |
PBT PBTCr | -12 | -6 | 31 | -10 | -82 | -1 | 66 | 21 | 63 | 50 | 27 | 27 |
| -6 | -11 | 6 | -3 | -19 | 58 | 22 | -2 | 11 | 23 | 26 | 26 | |
PAT PATCr | -6 | 5 | 25 | -6 | -63 | -58 | 44 | 22 | 53 | 27 | 2 | 1 |
Growth PAT Growth% | 89.6 | 182.8 | 409.6 | -124.8 | -899.4 | 7.0 | 175.2 | -49.6 | 137.3 | -47.7 | -94.4 | -96.2 |
NPM NPM% | -0.7 | 0.5 | 2.5 | -0.8 | -7.7 | -7.7 | 3.8 | 2.0 | 4.2 | 2.4 | 0.1 | 0.1 |
| -0.3 | 0.2 | 1.0 | -0.3 | -2.8 | -2.6 | 1.9 | 1.0 | 2.3 | 1.2 | 0.1 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 21 | 21 | 22 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 379 | 414 | 476 | 493 | 436 | 357 | 400 | 422 | 474 | 501 | 504 |
| 900 | 1,000 | 946 | 1,012 | 976 | 807 | 770 | 706 | 759 | 834 | 968 | |
| 534 | 339 | 304 | 296 | 384 | 334 | 240 | 144 | 157 | 158 | 167 | |
| 1,833 | 1,774 | 1,748 | 1,824 | 1,818 | 1,520 | 1,432 | 1,295 | 1,412 | 1,516 | 1,662 | |
| 1,133 | 1,042 | 905 | 1,008 | 1,082 | 1,009 | 945 | 962 | 1,040 | 1,166 | 1,261 | |
| 700 | 732 | 843 | 816 | 736 | 512 | 488 | 333 | 372 | 350 | 400 | |
| 1,833 | 1,774 | 1,748 | 1,824 | 1,818 | 1,520 | 1,432 | 1,295 | 1,412 | 1,516 | 1,662 |
| 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 | 21 | 21 | 22 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 379 | 414 | 476 | 493 | 436 | 357 | 400 | 422 | 474 | 501 | 504 |
| 900 | 1,000 | 946 | 1,012 | 976 | 807 | 770 | 706 | 759 | 834 | 968 | |
| 534 | 339 | 304 | 296 | 384 | 334 | 240 | 144 | 157 | 158 | 167 | |
| 1,833 | 1,774 | 1,748 | 1,824 | 1,818 | 1,520 | 1,432 | 1,295 | 1,412 | 1,516 | 1,662 | |
| 1,133 | 1,042 | 905 | 1,008 | 1,082 | 1,009 | 945 | 962 | 1,040 | 1,166 | 1,261 | |
| 700 | 732 | 843 | 816 | 736 | 512 | 488 | 333 | 372 | 350 | 400 | |
| 1,833 | 1,774 | 1,748 | 1,824 | 1,818 | 1,520 | 1,432 | 1,295 | 1,412 | 1,516 | 1,662 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 117 | 245 | 117 | 164 | -23 | -181 | 87 | 20 | 79 | 77 | 115 | |
| -34 | -3 | -22 | -2 | 84 | 142 | -14 | 110 | -31 | -29 | -54 | |
| -89 | -243 | -45 | -160 | -60 | 52 | -69 | -110 | -80 | -44 | -61 | |
Net Cash Flow Net Cash FlowCr | -7 | -1 | 50 | 2 | 2 | 14 | 5 | 19 | -33 | 4 | 0 |
Free Cash Flow Free Cash FlowCr | 77 | 244 | 111 | 157 | 46 | -46 | 82 | 120 | 48 | 49 | 64 |
CFO To PAT CFO To PAT% | -1,946.5 | 4,932.4 | 463.7 | -2,617.7 | 36.0 | 309.4 | 198.3 | 88.3 | 150.0 | 281.2 | 7,411.4 |
CFO To EBITDA CFO To EBITDA% | 172.3 | 274.7 | 130.5 | 290.3 | -107.2 | -287.4 | 96.5 | 20.0 | 71.5 | 118.3 | 112.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 117 | 245 | 117 | 164 | -23 | -181 | 87 | 20 | 79 | 77 | 115 | |
| -34 | -3 | -22 | -2 | 84 | 142 | -14 | 110 | -31 | -29 | -54 | |
| -89 | -243 | -45 | -160 | -60 | 52 | -69 | -110 | -80 | -44 | -61 | |
Net Cash Flow Net Cash FlowCr | -7 | -1 | 50 | 2 | 2 | 14 | 5 | 19 | -33 | 4 | 0 |
Free Cash Flow Free Cash FlowCr | 77 | 244 | 111 | 157 | 46 | -46 | 82 | 120 | 48 | 49 | 64 |
CFO To PAT CFO To PAT% | -1,946.5 | 4,932.4 | 463.7 | -2,617.7 | 36.0 | 309.4 | 198.3 | 88.3 | 150.0 | 281.2 | 7,411.4 |
CFO To EBITDA CFO To EBITDA% | 172.3 | 274.7 | 130.5 | 290.3 | -107.2 | -287.4 | 96.5 | 20.0 | 71.5 | 118.3 | 112.2 |
| 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 | 275 | 437 | 925 | 452 | 112 | 426 | 597 | 700 | 1,547 | 1,158 | 964 | 1,162 |
Price To Earnings Price To Earnings | 88.5 | 43.8 | 13.6 | 31.7 | 29.4 | 42.1 | 611.0 | 2,576.5 | ||||
Price To Sales Price To Sales | 0.3 | 0.5 | 0.9 | 0.6 | 0.1 | 0.6 | 0.5 | 0.6 | 1.2 | 1.0 | 0.7 | 0.8 |
Price To Book Price To Book | 0.7 | 1.0 | 1.9 | 0.9 | 0.2 | 1.1 | 1.4 | 1.6 | 3.1 | 2.2 | 1.8 | 2.2 |
EV To EBITDA EV To EBITDA | 13.8 | 10.4 | 15.0 | 15.2 | 25.0 | 13.1 | 10.3 | 9.8 | 16.5 | 22.0 | 11.9 | 13.5 |
GPM GPM% | 30.4 | 30.7 | 30.3 | 36.4 | 31.6 | 31.9 | 29.6 | 29.8 | 31.2 | 14.3 | 16.0 | 16.0 |
OPM OPM% | 7.9 | 9.7 | 8.9 | 7.4 | 2.6 | 8.3 | 7.8 | 8.8 | 8.9 | 5.7 | 7.4 | 7.5 |
NPM NPM% | -0.7 | 0.5 | 2.5 | -0.8 | -7.7 | -7.7 | 3.8 | 2.0 | 4.2 | 2.4 | 0.1 | 0.1 |
ROCE ROCE% | 6.6 | 8.2 | 11.7 | 5.3 | -1.4 | 7.3 | 15.0 | 9.4 | 13.9 | 11.7 | 8.6 | 8.6 |
ROE ROE% | -1.5 | 1.1 | 5.1 | -1.2 | -13.7 | -15.4 | 10.4 | 5.0 | 10.6 | 5.3 | 0.3 | 0.3 |
ROA ROA% | -0.3 | 0.3 | 1.4 | -0.3 | -3.5 | -3.8 | 3.1 | 1.7 | 3.7 | 1.8 | 0.1 | 0.1 |
| 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 | 275 | 437 | 925 | 452 | 112 | 426 | 597 | 700 | 1,547 | 1,158 | 964 | 1,162 |
Price To Earnings Price To Earnings | 88.5 | 43.8 | 13.6 | 31.7 | 29.4 | 42.1 | 611.0 | 2,576.5 | ||||
Price To Sales Price To Sales | 0.3 | 0.5 | 0.9 | 0.6 | 0.1 | 0.6 | 0.5 | 0.6 | 1.2 | 1.0 | 0.7 | 0.8 |
Price To Book Price To Book | 0.7 | 1.0 | 1.9 | 0.9 | 0.2 | 1.1 | 1.4 | 1.6 | 3.1 | 2.2 | 1.8 | 2.2 |
EV To EBITDA EV To EBITDA | 13.8 | 10.4 | 15.0 | 15.2 | 25.0 | 13.1 | 10.3 | 9.8 | 16.5 | 22.0 | 11.9 | 13.5 |
GPM GPM% | 30.4 | 30.7 | 30.3 | 36.4 | 31.6 | 31.9 | 29.6 | 29.8 | 31.2 | 14.3 | 16.0 | 16.0 |
OPM OPM% | 7.9 | 9.7 | 8.9 | 7.4 | 2.6 | 8.3 | 7.8 | 8.8 | 8.9 | 5.7 | 7.4 | 7.5 |
NPM NPM% | -0.7 | 0.5 | 2.5 | -0.8 | -7.7 | -7.7 | 3.8 | 2.0 | 4.2 | 2.4 | 0.1 | 0.1 |
ROCE ROCE% | 6.6 | 8.2 | 11.7 | 5.3 | -1.4 | 7.3 | 15.0 | 9.4 | 13.9 | 11.7 | 8.6 | 8.6 |
ROE ROE% | -1.5 | 1.1 | 5.1 | -1.2 | -13.7 | -15.4 | 10.4 | 5.0 | 10.6 | 5.3 | 0.3 | 0.3 |
ROA ROA% | -0.3 | 0.3 | 1.4 | -0.3 | -3.5 | -3.8 | 3.1 | 1.7 | 3.7 | 1.8 | 0.1 | 0.1 |
Documents — BLKashyap & Sons Ltd