| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 362 | 426 | 539 | 602 | 813 | 768 | 847 | 958 | 1,068 | 1,244 | 1,564 | 1,566 | |
Growth YoY Revenue Growth YoY% | 54.5 | 78.5 | 108.2 | 131.8 | 124.7 | 80.3 | 57.0 | 59.2 | 31.4 | 62.0 | 84.7 | 63.5 |
| 173 | 188 | 388 | 319 | 357 | 333 | 362 | 332 | 378 | 466 | 502 | 494 | |
| 189 | 238 | 151 | 282 | 456 | 435 | 484 | 625 | 691 | 778 | 1,061 | 1,072 | |
OPM OPM% | 52.3 | 55.9 | 28.0 | 46.9 | 56.1 | 56.6 | 57.2 | 65.3 | 64.7 | 62.5 | 67.9 | 68.5 |
| 24 | 22 | 29 | 89 | 30 | 81 | 95 | 103 | 91 | 108 | 78 | 160 | |
Interest Expense Interest ExpenseCr | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 23 | 25 | 26 | 24 | 29 | 30 | 30 | 27 | 32 | 45 | 55 | 43 |
PBT PBTCr | 182 | 143 | 153 | 347 | 457 | 287 | 659 | 701 | 739 | 795 | 1,063 | 1,164 |
| 64 | 37 | 47 | 85 | 111 | 69 | 166 | 175 | 182 | 199 | 268 | 291 | |
| 118 | 106 | 107 | 264 | 346 | 219 | 494 | 538 | 557 | 597 | 795 | 873 | |
Growth YoY PAT Growth YoY% | 302.9 | 123.1 | 20.6 | -40.0 | 192.0 | 105.7 | 361.9 | 103.6 | 61.1 | 172.9 | 61.1 | 62.1 |
NPM NPM% | 32.7 | 24.9 | 19.8 | 43.9 | 42.5 | 28.5 | 58.3 | 56.2 | 52.1 | 48.0 | 50.9 | 55.7 |
| 2.9 | 2.6 | 2.6 | 19.4 | 8.4 | 5.3 | 12.0 | 13.1 | 13.6 | 14.6 | 19.4 | 21.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 362 | 426 | 539 | 602 | 813 | 768 | 847 | 958 | 1,068 | 1,244 | 1,564 | 1,566 | |
Growth YoY Revenue Growth YoY% | 54.5 | 78.5 | 108.2 | 131.8 | 124.7 | 80.3 | 57.0 | 59.2 | 31.4 | 62.0 | 84.7 | 63.5 |
| 173 | 188 | 388 | 319 | 357 | 333 | 362 | 332 | 378 | 466 | 502 | 494 | |
| 189 | 238 | 151 | 282 | 456 | 435 | 484 | 625 | 691 | 778 | 1,061 | 1,072 | |
OPM OPM% | 52.3 | 55.9 | 28.0 | 46.9 | 56.1 | 56.6 | 57.2 | 65.3 | 64.7 | 62.5 | 67.9 | 68.5 |
| 24 | 22 | 29 | 89 | 30 | 81 | 95 | 103 | 91 | 108 | 78 | 160 | |
Interest Expense Interest ExpenseCr | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 23 | 25 | 26 | 24 | 29 | 30 | 30 | 27 | 32 | 45 | 55 | 43 |
PBT PBTCr | 182 | 143 | 153 | 347 | 457 | 287 | 659 | 701 | 739 | 795 | 1,063 | 1,164 |
| 64 | 37 | 47 | 85 | 111 | 69 | 166 | 175 | 182 | 199 | 268 | 291 | |
| 118 | 106 | 107 | 264 | 346 | 219 | 494 | 538 | 557 | 597 | 795 | 873 | |
Growth YoY PAT Growth YoY% | 302.9 | 123.1 | 20.6 | -40.0 | 192.0 | 105.7 | 361.9 | 103.6 | 61.1 | 172.9 | 61.1 | 62.1 |
NPM NPM% | 32.7 | 24.9 | 19.8 | 43.9 | 42.5 | 28.5 | 58.3 | 56.2 | 52.1 | 48.0 | 50.9 | 55.7 |
| 2.9 | 2.6 | 2.6 | 19.4 | 8.4 | 5.3 | 12.0 | 13.1 | 13.6 | 14.6 | 19.4 | 21.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 635 | 572 | 646 | 652 | 609 | 630 | 841 | 925 | 1,568 | 3,212 | 5,124 | 5,442 |
Growth Revenue Growth% | 8.8 | -10.0 | 12.9 | 1.1 | -6.6 | 3.5 | 33.4 | 10.0 | 69.6 | 104.8 | 59.5 | 60.7 |
| 358 | 358 | 377 | 434 | 482 | 429 | 495 | 618 | 880 | 1,368 | 1,678 | 1,840 | |
| 277 | 214 | 269 | 219 | 127 | 202 | 346 | 307 | 688 | 1,844 | 3,446 | 3,602 | |
OPM OPM% | 43.7 | 37.4 | 41.6 | 33.5 | 20.9 | 32.0 | 41.1 | 33.2 | 43.9 | 57.4 | 67.3 | 66.2 |
| -11 | 27 | 71 | 51 | 62 | 19 | 52 | 78 | 414 | 17 | 12 | 437 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 2 | 10 | 22 | 27 | 15 | 0 | 0 | 0 |
Depreciation DepreciationCr | 54 | 50 | 45 | 51 | 51 | 58 | 48 | 60 | 95 | 113 | 159 | 175 |
PBT PBTCr | 212 | 189 | 293 | 218 | 135 | 153 | 327 | 297 | 992 | 1,748 | 3,299 | 3,761 |
| 37 | 11 | 55 | 23 | 15 | 11 | 82 | 92 | 224 | 431 | 824 | 940 | |
PAT PATCr | 175 | 179 | 237 | 194 | 121 | 142 | 245 | 206 | 769 | 1,317 | 2,475 | 2,822 |
Growth PAT Growth% | -1.3 | 2.1 | 32.9 | -18.2 | -37.9 | 17.5 | 72.8 | -16.0 | 273.8 | 71.3 | 87.9 | 76.8 |
NPM NPM% | 27.5 | 31.2 | 36.8 | 29.8 | 19.8 | 22.5 | 29.1 | 22.2 | 49.0 | 41.0 | 48.3 | 51.9 |
| 24.4 | 4.5 | 14.0 | 4.2 | 2.7 | 3.7 | 6.2 | 5.3 | 10.0 | 32.2 | 60.6 | 68.7 |
| 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 | 635 | 572 | 646 | 652 | 609 | 630 | 841 | 925 | 1,568 | 3,212 | 5,124 | 5,442 |
Growth Revenue Growth% | 8.8 | -10.0 | 12.9 | 1.1 | -6.6 | 3.5 | 33.4 | 10.0 | 69.6 | 104.8 | 59.5 | 60.7 |
| 358 | 358 | 377 | 434 | 482 | 429 | 495 | 618 | 880 | 1,368 | 1,678 | 1,840 | |
| 277 | 214 | 269 | 219 | 127 | 202 | 346 | 307 | 688 | 1,844 | 3,446 | 3,602 | |
OPM OPM% | 43.7 | 37.4 | 41.6 | 33.5 | 20.9 | 32.0 | 41.1 | 33.2 | 43.9 | 57.4 | 67.3 | 66.2 |
| -11 | 27 | 71 | 51 | 62 | 19 | 52 | 78 | 414 | 17 | 12 | 437 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 2 | 10 | 22 | 27 | 15 | 0 | 0 | 0 |
Depreciation DepreciationCr | 54 | 50 | 45 | 51 | 51 | 58 | 48 | 60 | 95 | 113 | 159 | 175 |
PBT PBTCr | 212 | 189 | 293 | 218 | 135 | 153 | 327 | 297 | 992 | 1,748 | 3,299 | 3,761 |
| 37 | 11 | 55 | 23 | 15 | 11 | 82 | 92 | 224 | 431 | 824 | 940 | |
PAT PATCr | 175 | 179 | 237 | 194 | 121 | 142 | 245 | 206 | 769 | 1,317 | 2,475 | 2,822 |
Growth PAT Growth% | -1.3 | 2.1 | 32.9 | -18.2 | -37.9 | 17.5 | 72.8 | -16.0 | 273.8 | 71.3 | 87.9 | 76.8 |
NPM NPM% | 27.5 | 31.2 | 36.8 | 29.8 | 19.8 | 22.5 | 29.1 | 22.2 | 49.0 | 41.0 | 48.3 | 51.9 |
| 24.4 | 4.5 | 14.0 | 4.2 | 2.7 | 3.7 | 6.2 | 5.3 | 10.0 | 32.2 | 60.6 | 68.7 |
| 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 | 11 | 11 | 11 | 10 | 9 | 9 | 27 | 27 | 27 | 27 | 82 |
Reserves ReservesCr | 2,512 | 2,652 | 3,124 | 2,925 | 2,416 | 2,483 | 2,627 | 2,674 | 3,275 | 4,397 | 6,591 |
| 1,296 | 2,016 | 1,550 | 1,162 | 1,586 | 1,545 | 2,744 | 2,393 | 5,027 | 4,615 | 5,370 | |
| 187 | 213 | 300 | 406 | 447 | 552 | 652 | 772 | 969 | 1,151 | 1,280 | |
| 4,243 | 5,183 | 4,984 | 4,504 | 4,476 | 4,627 | 6,185 | 5,994 | 9,450 | 10,342 | 13,446 | |
| 2,007 | 3,071 | 2,857 | 2,793 | 2,922 | 3,151 | 4,954 | 3,857 | 5,970 | 7,343 | 8,217 | |
| 2,236 | 2,112 | 2,128 | 1,711 | 1,554 | 1,476 | 1,232 | 2,137 | 3,480 | 2,999 | 5,229 | |
| 4,243 | 5,183 | 4,984 | 4,504 | 4,476 | 4,627 | 6,185 | 5,994 | 9,450 | 10,342 | 13,446 |
| 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 | 11 | 11 | 11 | 10 | 9 | 9 | 27 | 27 | 27 | 27 | 82 |
Reserves ReservesCr | 2,512 | 2,652 | 3,124 | 2,925 | 2,416 | 2,483 | 2,627 | 2,674 | 3,275 | 4,397 | 6,591 |
| 1,296 | 2,016 | 1,550 | 1,162 | 1,586 | 1,545 | 2,744 | 2,393 | 5,027 | 4,615 | 5,370 | |
| 187 | 213 | 300 | 406 | 447 | 552 | 652 | 772 | 969 | 1,151 | 1,280 | |
| 4,243 | 5,183 | 4,984 | 4,504 | 4,476 | 4,627 | 6,185 | 5,994 | 9,450 | 10,342 | 13,446 | |
| 2,007 | 3,071 | 2,857 | 2,793 | 2,922 | 3,151 | 4,954 | 3,857 | 5,970 | 7,343 | 8,217 | |
| 2,236 | 2,112 | 2,128 | 1,711 | 1,554 | 1,476 | 1,232 | 2,137 | 3,480 | 2,999 | 5,229 | |
| 4,243 | 5,183 | 4,984 | 4,504 | 4,476 | 4,627 | 6,185 | 5,994 | 9,450 | 10,342 | 13,446 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -44 | 817 | -246 | -318 | 397 | -68 | 1,442 | -137 | 2,643 | 414 | 3,104 | |
| 164 | 95 | -236 | 347 | 470 | -189 | -980 | -111 | -871 | -758 | -2,678 | |
| -120 | -85 | 116 | -347 | -618 | -55 | 9 | -186 | -149 | -206 | -304 | |
Net Cash Flow Net Cash FlowCr | 0 | 827 | -366 | -318 | 249 | -313 | 471 | -434 | 1,623 | -550 | 122 |
Free Cash Flow Free Cash FlowCr | -106 | 759 | -309 | -380 | 359 | -106 | 1,410 | -280 | 2,513 | 262 | 2,589 |
CFO To PAT CFO To PAT% | -25.3 | 457.8 | -103.7 | -163.8 | 328.9 | -47.9 | 588.6 | -66.7 | 343.9 | 31.4 | 125.4 |
CFO To EBITDA CFO To EBITDA% | -15.9 | 382.7 | -91.5 | -145.4 | 311.9 | -33.7 | 417.1 | -44.7 | 384.4 | 22.5 | 90.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -44 | 817 | -246 | -318 | 397 | -68 | 1,442 | -137 | 2,643 | 414 | 3,104 | |
| 164 | 95 | -236 | 347 | 470 | -189 | -980 | -111 | -871 | -758 | -2,678 | |
| -120 | -85 | 116 | -347 | -618 | -55 | 9 | -186 | -149 | -206 | -304 | |
Net Cash Flow Net Cash FlowCr | 0 | 827 | -366 | -318 | 249 | -313 | 471 | -434 | 1,623 | -550 | 122 |
Free Cash Flow Free Cash FlowCr | -106 | 759 | -309 | -380 | 359 | -106 | 1,410 | -280 | 2,513 | 262 | 2,589 |
CFO To PAT CFO To PAT% | -25.3 | 457.8 | -103.7 | -163.8 | 328.9 | -47.9 | 588.6 | -66.7 | 343.9 | 31.4 | 125.4 |
CFO To EBITDA CFO To EBITDA% | -15.9 | 382.7 | -91.5 | -145.4 | 311.9 | -33.7 | 417.1 | -44.7 | 384.4 | 22.5 | 90.1 |
| 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 | 5,248 | 4,069 | 3,165 | 1,336 | 2,571 | 12,769 | 5,838 | 34,059 | 74,184 | 1,09,299 | 1,38,028 | |
Price To Earnings Price To Earnings | 23.9 | 5.8 | 15.9 | 10.9 | 17.7 | 50.2 | 26.4 | 43.8 | 55.9 | 43.8 | 49.2 | |
Price To Sales Price To Sales | 9.2 | 6.0 | 4.8 | 2.2 | 4.1 | 15.2 | 6.3 | 21.7 | 23.1 | 21.3 | 25.4 | |
Price To Book Price To Book | 2.0 | 1.3 | 1.1 | 0.6 | 1.0 | 4.8 | 2.2 | 10.3 | 16.8 | 16.4 | 20.7 | |
EV To EBITDA EV To EBITDA | 13.3 | 7.8 | 7.4 | -2.1 | 3.2 | 26.8 | 9.1 | 43.0 | 37.4 | 30.2 | 36.9 | |
GPM GPM% | 98.5 | 98.5 | 97.2 | 98.6 | 98.7 | 98.9 | 99.1 | 96.1 | 90.7 | 88.7 | 94.1 | 94.1 |
OPM OPM% | 43.7 | 37.4 | 41.6 | 33.5 | 20.9 | 32.0 | 41.1 | 33.2 | 43.9 | 57.4 | 67.3 | 66.2 |
NPM NPM% | 27.5 | 31.2 | 36.8 | 29.8 | 19.8 | 22.5 | 29.1 | 22.2 | 49.0 | 41.0 | 48.3 | 51.9 |
ROCE ROCE% | 8.4 | 7.1 | 9.4 | 7.4 | 5.7 | 6.5 | 13.2 | 12.0 | 30.5 | 39.5 | 49.4 | 49.4 |
ROE ROE% | 6.9 | 6.7 | 7.6 | 6.6 | 5.0 | 5.7 | 9.2 | 7.6 | 23.3 | 29.8 | 37.1 | 37.1 |
ROA ROA% | 4.1 | 3.4 | 4.8 | 4.3 | 2.7 | 3.1 | 4.0 | 3.4 | 8.1 | 12.7 | 18.4 | 18.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,248 | 4,069 | 3,165 | 1,336 | 2,571 | 12,769 | 5,838 | 34,059 | 74,184 | 1,09,299 | 1,38,028 | |
Price To Earnings Price To Earnings | 23.9 | 5.8 | 15.9 | 10.9 | 17.7 | 50.2 | 26.4 | 43.8 | 55.9 | 43.8 | 49.2 | |
Price To Sales Price To Sales | 9.2 | 6.0 | 4.8 | 2.2 | 4.1 | 15.2 | 6.3 | 21.7 | 23.1 | 21.3 | 25.4 | |
Price To Book Price To Book | 2.0 | 1.3 | 1.1 | 0.6 | 1.0 | 4.8 | 2.2 | 10.3 | 16.8 | 16.4 | 20.7 | |
EV To EBITDA EV To EBITDA | 13.3 | 7.8 | 7.4 | -2.1 | 3.2 | 26.8 | 9.1 | 43.0 | 37.4 | 30.2 | 36.9 | |
GPM GPM% | 98.5 | 98.5 | 97.2 | 98.6 | 98.7 | 98.9 | 99.1 | 96.1 | 90.7 | 88.7 | 94.1 | 94.1 |
OPM OPM% | 43.7 | 37.4 | 41.6 | 33.5 | 20.9 | 32.0 | 41.1 | 33.2 | 43.9 | 57.4 | 67.3 | 66.2 |
NPM NPM% | 27.5 | 31.2 | 36.8 | 29.8 | 19.8 | 22.5 | 29.1 | 22.2 | 49.0 | 41.0 | 48.3 | 51.9 |
ROCE ROCE% | 8.4 | 7.1 | 9.4 | 7.4 | 5.7 | 6.5 | 13.2 | 12.0 | 30.5 | 39.5 | 49.4 | 49.4 |
ROE ROE% | 6.9 | 6.7 | 7.6 | 6.6 | 5.0 | 5.7 | 9.2 | 7.6 | 23.3 | 29.8 | 37.1 | 37.1 |
ROA ROA% | 4.1 | 3.4 | 4.8 | 4.3 | 2.7 | 3.1 | 4.0 | 3.4 | 8.1 | 12.7 | 18.4 | 18.4 |
Documents — BSE Ltd
Concall Transcript Summaries — BSE Ltd