| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 191 | 207 | 215 | 201 | 247 | 209 | 253 | 235 | 274 | 303 | 307 | 310 | |
Growth YoY Revenue Growth YoY% | 148.9 | 115.2 | 56.3 | 45.9 | 29.6 | 1.0 | 17.9 | 16.9 | 10.9 | 44.9 | 21.2 | 32.0 |
| 142 | 141 | 147 | 148 | 172 | 150 | 157 | 151 | 185 | 192 | 191 | 205 | |
| 49 | 67 | 67 | 53 | 76 | 60 | 96 | 83 | 89 | 112 | 116 | 105 | |
OPM OPM% | 25.5 | 32.2 | 31.5 | 26.4 | 30.7 | 28.4 | 38.0 | 35.6 | 32.5 | 36.8 | 37.7 | 33.8 |
| 3 | 3 | 2 | 5 | 2 | 2 | 2 | 3 | 10 | 5 | 7 | 9 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 12 | 13 | 15 | 16 | 22 | 21 | 21 | 21 | 26 | 28 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 3 | 10 | 6 |
PBT PBTCr | 40 | 56 | 55 | 43 | 61 | 43 | 74 | 63 | 74 | 92 | 87 | 80 |
| 10 | 16 | 16 | 11 | 14 | 13 | 20 | 15 | 18 | 27 | 19 | 19 | |
| 30 | 40 | 39 | 32 | 46 | 31 | 54 | 48 | 56 | 66 | 68 | 61 | |
Growth YoY PAT Growth YoY% | 264.4 | 189.8 | 30.2 | 50.5 | 55.3 | -23.7 | 35.8 | 49.8 | 21.6 | 113.5 | 26.8 | 26.4 |
NPM NPM% | 15.7 | 19.4 | 18.4 | 15.9 | 18.8 | 14.7 | 21.1 | 20.4 | 20.6 | 21.6 | 22.1 | 19.6 |
| 1.5 | 2.0 | 2.0 | 1.6 | 2.3 | 1.5 | 2.7 | 2.4 | 2.8 | 3.1 | 3.0 | 2.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 191 | 207 | 215 | 201 | 247 | 209 | 253 | 235 | 274 | 303 | 307 | 310 | |
Growth YoY Revenue Growth YoY% | 148.9 | 115.2 | 56.3 | 45.9 | 29.6 | 1.0 | 17.9 | 16.9 | 10.9 | 44.9 | 21.2 | 32.0 |
| 142 | 141 | 147 | 148 | 172 | 150 | 157 | 151 | 185 | 192 | 191 | 205 | |
| 49 | 67 | 67 | 53 | 76 | 60 | 96 | 83 | 89 | 112 | 116 | 105 | |
OPM OPM% | 25.5 | 32.2 | 31.5 | 26.4 | 30.7 | 28.4 | 38.0 | 35.6 | 32.5 | 36.8 | 37.7 | 33.8 |
| 3 | 3 | 2 | 5 | 2 | 2 | 2 | 3 | 10 | 5 | 7 | 9 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 12 | 13 | 15 | 16 | 22 | 21 | 21 | 21 | 26 | 28 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 3 | 10 | 6 |
PBT PBTCr | 40 | 56 | 55 | 43 | 61 | 43 | 74 | 63 | 74 | 92 | 87 | 80 |
| 10 | 16 | 16 | 11 | 14 | 13 | 20 | 15 | 18 | 27 | 19 | 19 | |
| 30 | 40 | 39 | 32 | 46 | 31 | 54 | 48 | 56 | 66 | 68 | 61 | |
Growth YoY PAT Growth YoY% | 264.4 | 189.8 | 30.2 | 50.5 | 55.3 | -23.7 | 35.8 | 49.8 | 21.6 | 113.5 | 26.8 | 26.4 |
NPM NPM% | 15.7 | 19.4 | 18.4 | 15.9 | 18.8 | 14.7 | 21.1 | 20.4 | 20.6 | 21.6 | 22.1 | 19.6 |
| 1.5 | 2.0 | 2.0 | 1.6 | 2.3 | 1.5 | 2.7 | 2.4 | 2.8 | 3.1 | 3.0 | 2.7 |
| 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 | 184 | 130 | 143 | 117 | 127 | 169 | 272 | 389 | 751 | 910 | 1,119 | 1,194 |
Growth Revenue Growth% | 224.9 | -29.2 | 9.6 | -18.4 | 8.9 | 32.9 | 61.1 | 43.2 | 92.9 | 21.3 | 22.9 | 26.5 |
| 160 | 103 | 113 | 86 | 93 | 134 | 194 | 287 | 532 | 626 | 719 | 773 | |
| 24 | 27 | 30 | 31 | 34 | 34 | 78 | 103 | 219 | 285 | 400 | 421 | |
OPM OPM% | 13.1 | 20.6 | 21.1 | 26.6 | 26.4 | 20.3 | 28.8 | 26.4 | 29.2 | 31.3 | 35.8 | 35.3 |
| 3 | 5 | 9 | 5 | 5 | 7 | 14 | 6 | 9 | 11 | 25 | 31 | |
Interest Expense Interest ExpenseCr | 19 | 19 | 21 | 20 | 17 | 15 | 15 | 22 | 40 | 66 | 89 | 96 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 5 | 7 | 9 | 20 | 24 |
PBT PBTCr | 7 | 10 | 16 | 12 | 18 | 23 | 74 | 82 | 181 | 221 | 316 | 333 |
| 3 | 4 | 4 | 3 | 6 | 6 | 20 | 22 | 50 | 59 | 79 | 83 | |
PAT PATCr | 4 | 6 | 12 | 9 | 12 | 17 | 54 | 60 | 131 | 163 | 238 | 251 |
Growth PAT Growth% | -12.1 | 45.7 | 99.9 | -26.8 | 41.1 | 34.4 | 220.8 | 12.1 | 117.8 | 24.3 | 46.2 | 40.2 |
NPM NPM% | 2.2 | 4.6 | 8.4 | 7.5 | 9.8 | 9.9 | 19.7 | 15.4 | 17.4 | 17.9 | 21.3 | 21.0 |
| 0.9 | 1.3 | 1.4 | 0.9 | 1.3 | 1.6 | 3.5 | 3.0 | 6.6 | 8.2 | 11.3 | 11.6 |
| 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 | 184 | 130 | 143 | 117 | 127 | 169 | 272 | 389 | 751 | 910 | 1,119 | 1,194 |
Growth Revenue Growth% | 224.9 | -29.2 | 9.6 | -18.4 | 8.9 | 32.9 | 61.1 | 43.2 | 92.9 | 21.3 | 22.9 | 26.5 |
| 160 | 103 | 113 | 86 | 93 | 134 | 194 | 287 | 532 | 626 | 719 | 773 | |
| 24 | 27 | 30 | 31 | 34 | 34 | 78 | 103 | 219 | 285 | 400 | 421 | |
OPM OPM% | 13.1 | 20.6 | 21.1 | 26.6 | 26.4 | 20.3 | 28.8 | 26.4 | 29.2 | 31.3 | 35.8 | 35.3 |
| 3 | 5 | 9 | 5 | 5 | 7 | 14 | 6 | 9 | 11 | 25 | 31 | |
Interest Expense Interest ExpenseCr | 19 | 19 | 21 | 20 | 17 | 15 | 15 | 22 | 40 | 66 | 89 | 96 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 5 | 7 | 9 | 20 | 24 |
PBT PBTCr | 7 | 10 | 16 | 12 | 18 | 23 | 74 | 82 | 181 | 221 | 316 | 333 |
| 3 | 4 | 4 | 3 | 6 | 6 | 20 | 22 | 50 | 59 | 79 | 83 | |
PAT PATCr | 4 | 6 | 12 | 9 | 12 | 17 | 54 | 60 | 131 | 163 | 238 | 251 |
Growth PAT Growth% | -12.1 | 45.7 | 99.9 | -26.8 | 41.1 | 34.4 | 220.8 | 12.1 | 117.8 | 24.3 | 46.2 | 40.2 |
NPM NPM% | 2.2 | 4.6 | 8.4 | 7.5 | 9.8 | 9.9 | 19.7 | 15.4 | 17.4 | 17.9 | 21.3 | 21.0 |
| 0.9 | 1.3 | 1.4 | 0.9 | 1.3 | 1.6 | 3.5 | 3.0 | 6.6 | 8.2 | 11.3 | 11.6 |
| 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 | 10 | 10 | 20 | 20 | 20 | 29 | 50 | 100 | 199 | 200 | 223 |
Reserves ReservesCr | 53 | 60 | 146 | 154 | 168 | 220 | 360 | 378 | 423 | 645 | 1,449 |
| 151 | 193 | 252 | 286 | 274 | 357 | 518 | 507 | 906 | 1,194 | 1,285 | |
| 17 | 14 | 10 | 14 | 16 | 35 | 49 | 120 | 260 | 319 | 457 | |
| 232 | 287 | 428 | 474 | 503 | 656 | 978 | 1,109 | 1,806 | 2,619 | 3,566 | |
| 171 | 215 | 291 | 344 | 386 | 554 | 853 | 868 | 1,412 | 1,881 | 2,653 | |
| 61 | 71 | 138 | 130 | 116 | 101 | 125 | 241 | 394 | 738 | 913 | |
| 232 | 287 | 428 | 474 | 503 | 656 | 978 | 1,109 | 1,806 | 2,619 | 3,566 |
| 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 | 10 | 10 | 20 | 20 | 20 | 29 | 50 | 100 | 199 | 200 | 223 |
Reserves ReservesCr | 53 | 60 | 146 | 154 | 168 | 220 | 360 | 378 | 423 | 645 | 1,449 |
| 151 | 193 | 252 | 286 | 274 | 357 | 518 | 507 | 906 | 1,194 | 1,285 | |
| 17 | 14 | 10 | 14 | 16 | 35 | 49 | 120 | 260 | 319 | 457 | |
| 232 | 287 | 428 | 474 | 503 | 656 | 978 | 1,109 | 1,806 | 2,619 | 3,566 | |
| 171 | 215 | 291 | 344 | 386 | 554 | 853 | 868 | 1,412 | 1,881 | 2,653 | |
| 61 | 71 | 138 | 130 | 116 | 101 | 125 | 241 | 394 | 738 | 913 | |
| 232 | 287 | 428 | 474 | 503 | 656 | 978 | 1,109 | 1,806 | 2,619 | 3,566 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | -20 | 4 | -36 | 26 | -45 | -52 | 138 | -153 | -294 | -267 | |
| 4 | -11 | -22 | 54 | 13 | 15 | -102 | -48 | -13 | -161 | -277 | |
| -22 | 21 | 39 | -28 | -15 | 23 | 146 | -29 | 224 | 449 | 600 | |
Net Cash Flow Net Cash FlowCr | 10 | -9 | 21 | -11 | 24 | -7 | -8 | 62 | 58 | -6 | 56 |
Free Cash Flow Free Cash FlowCr | 23 | -25 | -1 | -54 | 35 | -46 | -55 | 112 | -166 | -323 | -277 |
CFO To PAT CFO To PAT% | 674.9 | -326.4 | 33.8 | -411.5 | 210.9 | -267.8 | -96.5 | 230.4 | -116.9 | -181.0 | -112.3 |
CFO To EBITDA CFO To EBITDA% | 115.6 | -73.0 | 13.5 | -116.7 | 78.1 | -130.5 | -66.2 | 134.8 | -69.8 | -103.5 | -66.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | -20 | 4 | -36 | 26 | -45 | -52 | 138 | -153 | -294 | -267 | |
| 4 | -11 | -22 | 54 | 13 | 15 | -102 | -48 | -13 | -161 | -277 | |
| -22 | 21 | 39 | -28 | -15 | 23 | 146 | -29 | 224 | 449 | 600 | |
Net Cash Flow Net Cash FlowCr | 10 | -9 | 21 | -11 | 24 | -7 | -8 | 62 | 58 | -6 | 56 |
Free Cash Flow Free Cash FlowCr | 23 | -25 | -1 | -54 | 35 | -46 | -55 | 112 | -166 | -323 | -277 |
CFO To PAT CFO To PAT% | 674.9 | -326.4 | 33.8 | -411.5 | 210.9 | -267.8 | -96.5 | 230.4 | -116.9 | -181.0 | -112.3 |
CFO To EBITDA CFO To EBITDA% | 115.6 | -73.0 | 13.5 | -116.7 | 78.1 | -130.5 | -66.2 | 134.8 | -69.8 | -103.5 | -66.8 |
| 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 | 43 | 55 | 250 | 139 | 152 | 350 | 1,136 | 2,819 | 5,459 | 10,020 | 13,616 | 16,307 |
Price To Earnings Price To Earnings | 10.5 | 8.7 | 20.4 | 23.6 | 12.3 | 21.0 | 21.2 | 46.9 | 41.7 | 64.0 | 62.6 | 63.0 |
Price To Sales Price To Sales | 0.2 | 0.4 | 1.6 | 1.1 | 1.1 | 2.0 | 4.0 | 7.2 | 7.2 | 10.9 | 12.0 | 13.7 |
Price To Book Price To Book | 0.7 | 0.8 | 1.5 | 1.1 | 1.0 | 1.7 | 3.1 | 6.5 | 9.4 | 12.5 | 8.3 | 10.0 |
EV To EBITDA EV To EBITDA | 4.7 | 5.9 | 12.0 | 9.0 | 7.3 | 13.1 | 15.5 | 27.0 | 24.7 | 35.1 | 35.0 | 40.1 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 13.1 | 20.6 | 21.1 | 26.6 | 26.4 | 20.3 | 28.8 | 26.4 | 29.2 | 31.3 | 35.8 | 35.3 |
NPM NPM% | 2.2 | 4.6 | 8.4 | 7.5 | 9.8 | 9.9 | 19.7 | 15.4 | 17.4 | 17.9 | 21.3 | 21.0 |
ROCE ROCE% | 14.3 | 13.6 | 10.7 | 9.6 | 10.8 | 9.7 | 14.2 | 15.2 | 23.0 | 22.0 | 15.9 | 15.9 |
ROE ROE% | 6.5 | 8.6 | 7.2 | 5.1 | 6.6 | 6.7 | 13.1 | 12.6 | 21.0 | 19.3 | 14.2 | 14.2 |
ROA ROA% | 1.8 | 2.1 | 2.8 | 1.9 | 2.5 | 2.5 | 5.5 | 5.4 | 7.3 | 6.2 | 6.7 | 6.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 43 | 55 | 250 | 139 | 152 | 350 | 1,136 | 2,819 | 5,459 | 10,020 | 13,616 | 16,307 |
Price To Earnings Price To Earnings | 10.5 | 8.7 | 20.4 | 23.6 | 12.3 | 21.0 | 21.2 | 46.9 | 41.7 | 64.0 | 62.6 | 63.0 |
Price To Sales Price To Sales | 0.2 | 0.4 | 1.6 | 1.1 | 1.1 | 2.0 | 4.0 | 7.2 | 7.2 | 10.9 | 12.0 | 13.7 |
Price To Book Price To Book | 0.7 | 0.8 | 1.5 | 1.1 | 1.0 | 1.7 | 3.1 | 6.5 | 9.4 | 12.5 | 8.3 | 10.0 |
EV To EBITDA EV To EBITDA | 4.7 | 5.9 | 12.0 | 9.0 | 7.3 | 13.1 | 15.5 | 27.0 | 24.7 | 35.1 | 35.0 | 40.1 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 13.1 | 20.6 | 21.1 | 26.6 | 26.4 | 20.3 | 28.8 | 26.4 | 29.2 | 31.3 | 35.8 | 35.3 |
NPM NPM% | 2.2 | 4.6 | 8.4 | 7.5 | 9.8 | 9.9 | 19.7 | 15.4 | 17.4 | 17.9 | 21.3 | 21.0 |
ROCE ROCE% | 14.3 | 13.6 | 10.7 | 9.6 | 10.8 | 9.7 | 14.2 | 15.2 | 23.0 | 22.0 | 15.9 | 15.9 |
ROE ROE% | 6.5 | 8.6 | 7.2 | 5.1 | 6.6 | 6.7 | 13.1 | 12.6 | 21.0 | 19.3 | 14.2 | 14.2 |
ROA ROA% | 1.8 | 2.1 | 2.8 | 1.9 | 2.5 | 2.5 | 5.5 | 5.4 | 7.3 | 6.2 | 6.7 | 6.7 |
| Market CapitalizationMkt CapCr | 1,24,267 | 27,703 | 16,307 | 10,935 | 4,055 | 3,052 | 2,717 |
| Close PriceClose₹ | 198.08 | 302.90 | 732.00 | 346.75 | 185.30 | 484.00 | 342.55 |
| IndustryIndustry | Finance Capital Markets Brokers | Finance Capital Markets Brokers | Finance Capital Markets Brokers | Finance Capital Markets Brokers | Finance Capital Markets Brokers | Finance Capital Markets Brokers | Finance Capital Markets Brokers |
| Price To EarningsPE | 45.43 | 23.87 | 63.05 | 18.89 | 11.17 | 18.87 | 14.99 |
| Price To SalesPS | 21.71 | 4.90 | 13.65 | 4.49 | 2.57 | 2.98 | 7.44 |
| RevenueRevenueCr | 5,724 | 5,651 | 1,194 | 2,434 | 1,577 | 1,023 | 365 |
| Revenue Growth TTMRev Gr TTM% | 54.8% | 21.3% | 26.5% | 2.2% | 14.6% | 22.9% | 7.5% |
| PAT Growth TTMPAT Gr TTM% | 40.6% | 47.7% | 40.2% | -19.0% | 17.8% | 58.6% | 17.3% |
| Market CapitalizationMkt CapCr | 1,24,267 | 27,703 | 16,307 | 10,935 | 4,055 | 3,052 | 2,717 |
| Close PriceClose₹ | 198.08 | 302.90 | 732.00 | 346.75 | 185.30 | 484.00 | 342.55 |
| IndustryIndustry | Finance Capital Markets Brokers | Finance Capital Markets Brokers | Finance Capital Markets Brokers | Finance Capital Markets Brokers | Finance Capital Markets Brokers | Finance Capital Markets Brokers | Finance Capital Markets Brokers |
| Price To EarningsPE | 45.43 | 23.87 | 63.05 | 18.89 | 11.17 | 18.87 | 14.99 |
| Price To SalesPS | 21.71 | 4.90 | 13.65 | 4.49 | 2.57 | 2.98 | 7.44 |
| RevenueRevenueCr | 5,724 | 5,651 | 1,194 | 2,434 | 1,577 | 1,023 | 365 |
| Revenue Growth TTMRev Gr TTM% | 54.8% | 21.3% | 26.5% | 2.2% | 14.6% | 22.9% | 7.5% |
| PAT Growth TTMPAT Gr TTM% | 40.6% | 47.7% | 40.2% | -19.0% | 17.8% | 58.6% | 17.3% |