| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 489 | 527 | 512 | 501 | 490 | 557 | 589 | 529 | 587 | 554 | 654 | 527 | |
Growth YoY Revenue Growth YoY% | 6.1 | 0.2 | 5.7 | 14.9 | 5.7 | 19.9 | -0.6 | 11.0 | -0.4 | |||
| 369 | 395 | 379 | 371 | 371 | 430 | 454 | 420 | 460 | 448 | 525 | 428 | |
| 120 | 132 | 133 | 129 | 119 | 127 | 135 | 109 | 128 | 106 | 129 | 99 | |
OPM OPM% | 24.6 | 25.1 | 26.0 | 25.8 | 24.2 | 22.9 | 23.0 | 20.6 | 21.7 | 19.1 | 19.7 | 18.8 |
| 11 | 4 | 6 | 6 | 13 | 12 | 13 | 17 | 14 | 9 | 8 | 18 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 |
Depreciation DepreciationCr | 13 | 15 | 18 | 14 | 15 | 15 | 18 | 19 | 20 | 20 | 20 | 22 |
PBT PBTCr | 118 | 121 | 121 | 120 | 117 | 124 | 130 | 108 | 121 | 94 | 116 | 95 |
| 31 | 31 | 25 | 31 | 30 | 32 | 34 | 27 | 30 | 25 | 26 | 21 | |
| 87 | 91 | 96 | 89 | 87 | 93 | 96 | 81 | 91 | 69 | 90 | 73 | |
Growth YoY PAT Growth YoY% | 7.6 | 0.2 | 2.0 | 0.0 | -9.5 | 5.2 | -25.0 | -6.3 | -9.0 | |||
NPM NPM% | 17.7 | 17.2 | 18.8 | 17.8 | 17.7 | 16.6 | 16.3 | 15.3 | 15.6 | 12.5 | 13.8 | 13.9 |
| 3.8 | 4.0 | 4.2 | 3.9 | 3.7 | 4.0 | 4.0 | 3.3 | 3.9 | 2.9 | 4.0 | 3.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 489 | 527 | 512 | 501 | 490 | 557 | 589 | 529 | 587 | 554 | 654 | 527 | |
Growth YoY Revenue Growth YoY% | 6.1 | 0.2 | 5.7 | 14.9 | 5.7 | 19.9 | -0.6 | 11.0 | -0.4 | |||
| 369 | 395 | 379 | 371 | 371 | 430 | 454 | 420 | 460 | 448 | 525 | 428 | |
| 120 | 132 | 133 | 129 | 119 | 127 | 135 | 109 | 128 | 106 | 129 | 99 | |
OPM OPM% | 24.6 | 25.1 | 26.0 | 25.8 | 24.2 | 22.9 | 23.0 | 20.6 | 21.7 | 19.1 | 19.7 | 18.8 |
| 11 | 4 | 6 | 6 | 13 | 12 | 13 | 17 | 14 | 9 | 8 | 18 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 |
Depreciation DepreciationCr | 13 | 15 | 18 | 14 | 15 | 15 | 18 | 19 | 20 | 20 | 20 | 22 |
PBT PBTCr | 118 | 121 | 121 | 120 | 117 | 124 | 130 | 108 | 121 | 94 | 116 | 95 |
| 31 | 31 | 25 | 31 | 30 | 32 | 34 | 27 | 30 | 25 | 26 | 21 | |
| 87 | 91 | 96 | 89 | 87 | 93 | 96 | 81 | 91 | 69 | 90 | 73 | |
Growth YoY PAT Growth YoY% | 7.6 | 0.2 | 2.0 | 0.0 | -9.5 | 5.2 | -25.0 | -6.3 | -9.0 | |||
NPM NPM% | 17.7 | 17.2 | 18.8 | 17.8 | 17.7 | 16.6 | 16.3 | 15.3 | 15.6 | 12.5 | 13.8 | 13.9 |
| 3.8 | 4.0 | 4.2 | 3.9 | 3.7 | 4.0 | 4.0 | 3.3 | 3.9 | 2.9 | 4.0 | 3.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,049 | 1,359 | 1,797 | 2,000 | 2,136 | 2,324 | 2,321 |
Growth Revenue Growth% | 29.5 | 32.2 | 11.3 | 6.8 | 8.8 | 7.2 | |
| 773 | 1,026 | 1,376 | 1,491 | 1,626 | 1,852 | 1,860 | |
| 277 | 334 | 421 | 510 | 510 | 471 | 461 | |
OPM OPM% | 26.4 | 24.5 | 23.4 | 25.5 | 23.9 | 20.3 | 19.9 |
| 10 | 16 | 17 | 25 | 44 | 48 | 48 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 3 | 1 | 2 | 2 |
Depreciation DepreciationCr | 49 | 48 | 50 | 57 | 62 | 78 | 81 |
PBT PBTCr | 236 | 299 | 385 | 475 | 491 | 440 | 427 |
| 70 | 80 | 100 | 119 | 127 | 108 | 103 | |
PAT PATCr | 166 | 220 | 285 | 356 | 365 | 332 | 324 |
Growth PAT Growth% | 32.6 | 29.9 | 24.9 | 2.4 | -9.1 | -8.9 | |
NPM NPM% | 15.8 | 16.1 | 15.9 | 17.8 | 17.1 | 14.3 | 14.0 |
| 7.8 | 10.5 | 13.7 | 15.6 | 15.5 | 14.7 | 14.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,049 | 1,359 | 1,797 | 2,000 | 2,136 | 2,324 | 2,321 |
Growth Revenue Growth% | 29.5 | 32.2 | 11.3 | 6.8 | 8.8 | 7.2 | |
| 773 | 1,026 | 1,376 | 1,491 | 1,626 | 1,852 | 1,860 | |
| 277 | 334 | 421 | 510 | 510 | 471 | 461 | |
OPM OPM% | 26.4 | 24.5 | 23.4 | 25.5 | 23.9 | 20.3 | 19.9 |
| 10 | 16 | 17 | 25 | 44 | 48 | 48 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 3 | 1 | 2 | 2 |
Depreciation DepreciationCr | 49 | 48 | 50 | 57 | 62 | 78 | 81 |
PBT PBTCr | 236 | 299 | 385 | 475 | 491 | 440 | 427 |
| 70 | 80 | 100 | 119 | 127 | 108 | 103 | |
PAT PATCr | 166 | 220 | 285 | 356 | 365 | 332 | 324 |
Growth PAT Growth% | 32.6 | 29.9 | 24.9 | 2.4 | -9.1 | -8.9 | |
NPM NPM% | 15.8 | 16.1 | 15.9 | 17.8 | 17.1 | 14.3 | 14.0 |
| 7.8 | 10.5 | 13.7 | 15.6 | 15.5 | 14.7 | 14.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 98 | 106 | 110 | 110 |
Reserves ReservesCr | -107 | 88 | 239 | 1,043 | 2,057 | 2,181 |
| 1,059 | 1,039 | 506 | 553 | 209 | 268 | |
| 22 | 22 | 510 | 48 | 25 | 34 | |
| 1,147 | 1,334 | 1,552 | 1,972 | 2,642 | 3,003 | |
| 821 | 995 | 1,124 | 1,323 | 1,942 | 2,170 | |
| 326 | 339 | 427 | 649 | 700 | 833 | |
| 1,147 | 1,334 | 1,552 | 1,972 | 2,642 | 3,003 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 98 | 106 | 110 | 110 |
Reserves ReservesCr | -107 | 88 | 239 | 1,043 | 2,057 | 2,181 |
| 1,059 | 1,039 | 506 | 553 | 209 | 268 | |
| 22 | 22 | 510 | 48 | 25 | 34 | |
| 1,147 | 1,334 | 1,552 | 1,972 | 2,642 | 3,003 | |
| 821 | 995 | 1,124 | 1,323 | 1,942 | 2,170 | |
| 326 | 339 | 427 | 649 | 700 | 833 | |
| 1,147 | 1,334 | 1,552 | 1,972 | 2,642 | 3,003 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 194 | 187 | 227 | 231 | 262 | 255 | |
| -53 | -262 | -557 | -256 | -553 | -176 | |
| -133 | 94 | 324 | 26 | 311 | -5 | |
Net Cash Flow Net Cash FlowCr | 8 | 20 | -6 | 2 | 20 | 75 |
Free Cash Flow Free Cash FlowCr | 169 | 139 | 126 | -22 | 99 | 37 |
CFO To PAT CFO To PAT% | 117.0 | 85.3 | 79.8 | 64.9 | 71.8 | 76.9 |
CFO To EBITDA CFO To EBITDA% | 70.0 | 56.1 | 54.1 | 45.4 | 51.3 | 54.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 194 | 187 | 227 | 231 | 262 | 255 | |
| -53 | -262 | -557 | -256 | -553 | -176 | |
| -133 | 94 | 324 | 26 | 311 | -5 | |
Net Cash Flow Net Cash FlowCr | 8 | 20 | -6 | 2 | 20 | 75 |
Free Cash Flow Free Cash FlowCr | 169 | 139 | 126 | -22 | 99 | 37 |
CFO To PAT CFO To PAT% | 117.0 | 85.3 | 79.8 | 64.9 | 71.8 | 76.9 |
CFO To EBITDA CFO To EBITDA% | 70.0 | 56.1 | 54.1 | 45.4 | 51.3 | 54.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,440 | 12,064 | 8,570 | 8,300 | |||
Price To Earnings Price To Earnings | 49.7 | 33.1 | 25.9 | 26.3 | |||
Price To Sales Price To Sales | 8.2 | 5.7 | 3.7 | 3.6 | |||
Price To Book Price To Book | 14.3 | 6.0 | 3.7 | 3.6 | |||
EV To EBITDA EV To EBITDA | 32.9 | 23.5 | 18.0 | 18.2 | |||
GPM GPM% | 44.1 | 43.0 | 47.1 | 49.6 | 51.7 | 46.4 | 46.4 |
OPM OPM% | 26.4 | 24.5 | 23.4 | 25.5 | 23.9 | 20.3 | 19.9 |
NPM NPM% | 15.8 | 16.1 | 15.9 | 17.8 | 17.1 | 14.3 | 14.0 |
ROCE ROCE% | 104.7 | 54.8 | 57.6 | 31.4 | 22.7 | 18.9 | 18.9 |
ROE ROE% | -155.1 | 250.5 | 84.7 | 31.0 | 16.8 | 14.5 | 14.5 |
ROA ROA% | 14.4 | 16.5 | 18.4 | 18.1 | 13.8 | 11.0 | 11.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,440 | 12,064 | 8,570 | 8,300 | |||
Price To Earnings Price To Earnings | 49.7 | 33.1 | 25.9 | 26.3 | |||
Price To Sales Price To Sales | 8.2 | 5.7 | 3.7 | 3.6 | |||
Price To Book Price To Book | 14.3 | 6.0 | 3.7 | 3.6 | |||
EV To EBITDA EV To EBITDA | 32.9 | 23.5 | 18.0 | 18.2 | |||
GPM GPM% | 44.1 | 43.0 | 47.1 | 49.6 | 51.7 | 46.4 | 46.4 |
OPM OPM% | 26.4 | 24.5 | 23.4 | 25.5 | 23.9 | 20.3 | 19.9 |
NPM NPM% | 15.8 | 16.1 | 15.9 | 17.8 | 17.1 | 14.3 | 14.0 |
ROCE ROCE% | 104.7 | 54.8 | 57.6 | 31.4 | 22.7 | 18.9 | 18.9 |
ROE ROE% | -155.1 | 250.5 | 84.7 | 31.0 | 16.8 | 14.5 | 14.5 |
ROA ROA% | 14.4 | 16.5 | 18.4 | 18.1 | 13.8 | 11.0 | 11.0 |
| Market CapitalizationMkt CapCr | 8,300 | 3,139 | 1,753 |
| Close PriceClose₹ | 368.00 | 262.45 | 157.90 |
| IndustryIndustry | Opalware | Opalware | Opalware |
| Price To EarningsPE | 26.29 | 44.79 | 18.82 |
| Price To SalesPS | 3.58 | 2.58 | 5.56 |
| RevenueRevenueCr | 2,321 | 1,217 | 315 |
| Revenue Growth TTMRev Gr TTM% | 7.2% | 8.7% | -2.8% |
| PAT Growth TTMPAT Gr TTM% | -8.9% | -14.9% | -5.2% |
| Market CapitalizationMkt CapCr | 8,300 | 3,139 | 1,753 |
| Close PriceClose₹ | 368.00 | 262.45 | 157.90 |
| IndustryIndustry | Opalware | Opalware | Opalware |
| Price To EarningsPE | 26.29 | 44.79 | 18.82 |
| Price To SalesPS | 3.58 | 2.58 | 5.56 |
| RevenueRevenueCr | 2,321 | 1,217 | 315 |
| Revenue Growth TTMRev Gr TTM% | 7.2% | 8.7% | -2.8% |
| PAT Growth TTMPAT Gr TTM% | -8.9% | -14.9% | -5.2% |