| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 19 | 16 | 18 | 17 | 17 | 17 | 18 | 18 | 18 | 19 | 20 | |
Growth YoY Revenue Growth YoY% | 0.6 | 11.3 | -3.5 | 3.2 | -6.7 | -7.2 | 1.0 | -4.5 | 6.0 | 2.0 | 13.5 | 14.8 |
| 17 | 17 | 16 | 17 | 16 | 16 | 17 | 16 | 18 | 18 | 18 | 18 | |
| 1 | 2 | 0 | 1 | 1 | 2 | 0 | 1 | 0 | -1 | 1 | 2 | |
OPM OPM% | 4.3 | 9.2 | 0.5 | 5.6 | 3.4 | 9.6 | -1.8 | 7.2 | -1.1 | -3.0 | 3.4 | 8.6 |
| 1 | 0 | 9 | 1 | 2 | 21 | 3 | 4 | 3 | 2 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 7 | 0 | 1 | 21 | 2 | 4 | 2 | 0 | -1 | 3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | |
| -1 | 0 | 7 | 0 | 1 | 21 | 1 | 3 | 1 | 0 | -2 | 2 | |
Growth YoY PAT Growth YoY% | -110.3 | 95.8 | 395.1 | 52.5 | 202.9 | 34,366.7 | -85.7 | 1,217.2 | 104.2 | -101.5 | -260.6 | -51.2 |
NPM NPM% | -3.9 | -0.3 | 39.8 | -1.6 | 4.3 | 118.6 | 5.7 | 18.4 | 8.2 | -1.7 | -8.0 | 7.8 |
| -0.4 | 0.0 | 3.5 | -0.1 | 0.4 | 11.0 | 0.5 | 1.7 | 0.8 | -0.2 | -0.8 | 0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 19 | 16 | 18 | 17 | 17 | 17 | 18 | 18 | 18 | 19 | 20 | |
Growth YoY Revenue Growth YoY% | 0.6 | 11.3 | -3.5 | 3.2 | -6.7 | -7.2 | 1.0 | -4.5 | 6.0 | 2.0 | 13.5 | 14.8 |
| 17 | 17 | 16 | 17 | 16 | 16 | 17 | 16 | 18 | 18 | 18 | 18 | |
| 1 | 2 | 0 | 1 | 1 | 2 | 0 | 1 | 0 | -1 | 1 | 2 | |
OPM OPM% | 4.3 | 9.2 | 0.5 | 5.6 | 3.4 | 9.6 | -1.8 | 7.2 | -1.1 | -3.0 | 3.4 | 8.6 |
| 1 | 0 | 9 | 1 | 2 | 21 | 3 | 4 | 3 | 2 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 7 | 0 | 1 | 21 | 2 | 4 | 2 | 0 | -1 | 3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | |
| -1 | 0 | 7 | 0 | 1 | 21 | 1 | 3 | 1 | 0 | -2 | 2 | |
Growth YoY PAT Growth YoY% | -110.3 | 95.8 | 395.1 | 52.5 | 202.9 | 34,366.7 | -85.7 | 1,217.2 | 104.2 | -101.5 | -260.6 | -51.2 |
NPM NPM% | -3.9 | -0.3 | 39.8 | -1.6 | 4.3 | 118.6 | 5.7 | 18.4 | 8.2 | -1.7 | -8.0 | 7.8 |
| -0.4 | 0.0 | 3.5 | -0.1 | 0.4 | 11.0 | 0.5 | 1.7 | 0.8 | -0.2 | -0.8 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 907 | 951 | 959 | 433 | 186 | 47 | 70 | 69 | 71 | 69 | 72 | 74 |
Growth Revenue Growth% | -5.7 | 4.8 | 0.9 | -54.9 | -57.0 | -74.5 | 47.2 | -0.5 | 2.0 | -2.5 | 4.0 | 9.1 |
| 848 | 902 | 942 | 449 | 212 | 50 | 66 | 68 | 67 | 66 | 71 | 73 | |
| 59 | 49 | 18 | -17 | -26 | -3 | 4 | 1 | 4 | 3 | 1 | 2 | |
OPM OPM% | 6.5 | 5.1 | 1.9 | -3.8 | -13.9 | -6.1 | 5.2 | 1.6 | 5.4 | 4.3 | 1.6 | 2.2 |
| 13 | 11 | 4 | 1 | 22 | 3 | 43 | 13 | 10 | 28 | 9 | 7 | |
Interest Expense Interest ExpenseCr | 34 | 30 | 26 | 13 | 11 | 9 | 6 | 2 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 36 | 36 | 36 | 17 | 13 | 9 | 8 | 7 | 5 | 4 | 4 | 3 |
PBT PBTCr | 2 | -7 | -40 | -46 | -27 | -17 | 32 | 5 | 8 | 25 | 5 | 4 |
| -1 | 0 | 0 | 0 | 2 | 0 | 2 | 3 | 2 | 3 | 2 | 3 | |
PAT PATCr | 3 | -7 | -40 | -46 | -29 | -18 | 30 | 2 | 5 | 22 | 3 | 1 |
Growth PAT Growth% | 134.8 | -329.6 | -465.5 | -14.0 | 36.1 | 39.1 | 269.1 | -92.3 | 123.2 | 321.0 | -86.8 | -95.2 |
NPM NPM% | 0.3 | -0.8 | -4.2 | -10.6 | -15.8 | -37.6 | 43.2 | 3.4 | 7.3 | 31.7 | 4.0 | 1.6 |
| 1.0 | -2.0 | -11.6 | -0.1 | -15.7 | -9.6 | 16.1 | 1.3 | 2.8 | 11.7 | 1.6 | 0.7 |
| 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 | 907 | 951 | 959 | 433 | 186 | 47 | 70 | 69 | 71 | 69 | 72 | 74 |
Growth Revenue Growth% | -5.7 | 4.8 | 0.9 | -54.9 | -57.0 | -74.5 | 47.2 | -0.5 | 2.0 | -2.5 | 4.0 | 9.1 |
| 848 | 902 | 942 | 449 | 212 | 50 | 66 | 68 | 67 | 66 | 71 | 73 | |
| 59 | 49 | 18 | -17 | -26 | -3 | 4 | 1 | 4 | 3 | 1 | 2 | |
OPM OPM% | 6.5 | 5.1 | 1.9 | -3.8 | -13.9 | -6.1 | 5.2 | 1.6 | 5.4 | 4.3 | 1.6 | 2.2 |
| 13 | 11 | 4 | 1 | 22 | 3 | 43 | 13 | 10 | 28 | 9 | 7 | |
Interest Expense Interest ExpenseCr | 34 | 30 | 26 | 13 | 11 | 9 | 6 | 2 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 36 | 36 | 36 | 17 | 13 | 9 | 8 | 7 | 5 | 4 | 4 | 3 |
PBT PBTCr | 2 | -7 | -40 | -46 | -27 | -17 | 32 | 5 | 8 | 25 | 5 | 4 |
| -1 | 0 | 0 | 0 | 2 | 0 | 2 | 3 | 2 | 3 | 2 | 3 | |
PAT PATCr | 3 | -7 | -40 | -46 | -29 | -18 | 30 | 2 | 5 | 22 | 3 | 1 |
Growth PAT Growth% | 134.8 | -329.6 | -465.5 | -14.0 | 36.1 | 39.1 | 269.1 | -92.3 | 123.2 | 321.0 | -86.8 | -95.2 |
NPM NPM% | 0.3 | -0.8 | -4.2 | -10.6 | -15.8 | -37.6 | 43.2 | 3.4 | 7.3 | 31.7 | 4.0 | 1.6 |
| 1.0 | -2.0 | -11.6 | -0.1 | -15.7 | -9.6 | 16.1 | 1.3 | 2.8 | 11.7 | 1.6 | 0.7 |
| 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 | 17 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 210 | 198 | 158 | 158 | -21 | -38 | -7 | -4 | 2 | 24 | 28 |
| 336 | 315 | 331 | 309 | 107 | 114 | 72 | 64 | 62 | 59 | 60 | |
| 136 | 139 | 119 | 86 | 18 | 30 | 33 | 35 | 31 | 23 | 22 | |
| 701 | 671 | 627 | 571 | 122 | 126 | 117 | 114 | 113 | 125 | 129 | |
| 387 | 367 | 374 | 348 | 37 | 54 | 49 | 46 | 51 | 54 | 59 | |
| 314 | 304 | 254 | 223 | 86 | 72 | 68 | 68 | 63 | 71 | 71 | |
| 701 | 671 | 627 | 571 | 122 | 126 | 117 | 114 | 113 | 125 | 129 |
| 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 | 17 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 210 | 198 | 158 | 158 | -21 | -38 | -7 | -4 | 2 | 24 | 28 |
| 336 | 315 | 331 | 309 | 107 | 114 | 72 | 64 | 62 | 59 | 60 | |
| 136 | 139 | 119 | 86 | 18 | 30 | 33 | 35 | 31 | 23 | 22 | |
| 701 | 671 | 627 | 571 | 122 | 126 | 117 | 114 | 113 | 125 | 129 | |
| 387 | 367 | 374 | 348 | 37 | 54 | 49 | 46 | 51 | 54 | 59 | |
| 314 | 304 | 254 | 223 | 86 | 72 | 68 | 68 | 63 | 71 | 71 | |
| 701 | 671 | 627 | 571 | 122 | 126 | 117 | 114 | 113 | 125 | 129 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 57 | 27 | 88 | 77 | 14 | 3 | 12 | 18 | 3 | 1 | -2 | |
| -26 | -10 | 6 | -4 | 43 | -3 | 1 | -3 | -2 | 4 | 8 | |
| -32 | -15 | -99 | -67 | -56 | -1 | -8 | -15 | -1 | -3 | -1 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | -5 | 6 | 1 | -1 | 4 | 0 | 0 | 1 | 5 |
Free Cash Flow Free Cash FlowCr | 35 | 2 | 91 | 68 | 31 | 3 | 11 | 17 | 2 | 0 | -2 |
CFO To PAT CFO To PAT% | 1,838.0 | -373.9 | -218.7 | -167.6 | -47.1 | -16.6 | 38.5 | 762.5 | 49.7 | 2.9 | -64.7 |
CFO To EBITDA CFO To EBITDA% | 96.4 | 54.9 | 494.4 | -464.0 | -53.2 | -102.2 | 319.4 | 1,555.8 | 67.8 | 21.6 | -159.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 57 | 27 | 88 | 77 | 14 | 3 | 12 | 18 | 3 | 1 | -2 | |
| -26 | -10 | 6 | -4 | 43 | -3 | 1 | -3 | -2 | 4 | 8 | |
| -32 | -15 | -99 | -67 | -56 | -1 | -8 | -15 | -1 | -3 | -1 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | -5 | 6 | 1 | -1 | 4 | 0 | 0 | 1 | 5 |
Free Cash Flow Free Cash FlowCr | 35 | 2 | 91 | 68 | 31 | 3 | 11 | 17 | 2 | 0 | -2 |
CFO To PAT CFO To PAT% | 1,838.0 | -373.9 | -218.7 | -167.6 | -47.1 | -16.6 | 38.5 | 762.5 | 49.7 | 2.9 | -64.7 |
CFO To EBITDA CFO To EBITDA% | 96.4 | 54.9 | 494.4 | -464.0 | -53.2 | -102.2 | 319.4 | 1,555.8 | 67.8 | 21.6 | -159.5 |
| 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 | 138 | 232 | 165 | 115 | 28 | 46 | 155 | 131 | 134 | 181 | 104 | 140 |
Price To Earnings Price To Earnings | 53.8 | 5.1 | 56.1 | 25.7 | 8.3 | 36.0 | 113.6 | |||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 1.0 | 2.2 | 1.9 | 1.9 | 2.6 | 1.4 | 1.9 |
Price To Book Price To Book | 0.6 | 1.1 | 0.9 | 0.7 | -14.4 | -2.4 | 13.0 | 8.8 | 6.5 | 4.2 | 2.2 | 3.0 |
EV To EBITDA EV To EBITDA | 7.1 | 11.3 | 23.3 | -18.7 | -1.7 | -23.5 | 45.5 | 104.6 | 29.7 | 51.7 | 66.0 | 70.7 |
GPM GPM% | 26.8 | 23.7 | 19.8 | 25.6 | 31.2 | 80.8 | 70.4 | 70.1 | 69.5 | 69.7 | 68.3 | 68.3 |
OPM OPM% | 6.5 | 5.1 | 1.9 | -3.8 | -13.9 | -6.1 | 5.2 | 1.6 | 5.4 | 4.3 | 1.6 | 2.2 |
NPM NPM% | 0.3 | -0.8 | -4.2 | -10.6 | -15.8 | -37.6 | 43.2 | 3.4 | 7.3 | 31.7 | 4.0 | 1.6 |
ROCE ROCE% | 6.7 | 4.2 | -3.2 | -8.4 | -77.0 | -66.0 | 105.9 | 45.6 | 43.0 | 59.8 | 14.1 | 14.1 |
ROE ROE% | 1.4 | -3.3 | -22.8 | -26.0 | 1,503.4 | 93.6 | 252.7 | 15.6 | 25.1 | 51.1 | 6.2 | 6.2 |
ROA ROA% | 0.4 | -1.1 | -6.4 | -8.0 | -24.0 | -14.2 | 25.8 | 2.0 | 4.6 | 17.5 | 2.2 | 2.2 |
| 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 | 138 | 232 | 165 | 115 | 28 | 46 | 155 | 131 | 134 | 181 | 104 | 140 |
Price To Earnings Price To Earnings | 53.8 | 5.1 | 56.1 | 25.7 | 8.3 | 36.0 | 113.6 | |||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 1.0 | 2.2 | 1.9 | 1.9 | 2.6 | 1.4 | 1.9 |
Price To Book Price To Book | 0.6 | 1.1 | 0.9 | 0.7 | -14.4 | -2.4 | 13.0 | 8.8 | 6.5 | 4.2 | 2.2 | 3.0 |
EV To EBITDA EV To EBITDA | 7.1 | 11.3 | 23.3 | -18.7 | -1.7 | -23.5 | 45.5 | 104.6 | 29.7 | 51.7 | 66.0 | 70.7 |
GPM GPM% | 26.8 | 23.7 | 19.8 | 25.6 | 31.2 | 80.8 | 70.4 | 70.1 | 69.5 | 69.7 | 68.3 | 68.3 |
OPM OPM% | 6.5 | 5.1 | 1.9 | -3.8 | -13.9 | -6.1 | 5.2 | 1.6 | 5.4 | 4.3 | 1.6 | 2.2 |
NPM NPM% | 0.3 | -0.8 | -4.2 | -10.6 | -15.8 | -37.6 | 43.2 | 3.4 | 7.3 | 31.7 | 4.0 | 1.6 |
ROCE ROCE% | 6.7 | 4.2 | -3.2 | -8.4 | -77.0 | -66.0 | 105.9 | 45.6 | 43.0 | 59.8 | 14.1 | 14.1 |
ROE ROE% | 1.4 | -3.3 | -22.8 | -26.0 | 1,503.4 | 93.6 | 252.7 | 15.6 | 25.1 | 51.1 | 6.2 | 6.2 |
ROA ROA% | 0.4 | -1.1 | -6.4 | -8.0 | -24.0 | -14.2 | 25.8 | 2.0 | 4.6 | 17.5 | 2.2 | 2.2 |
Documents — DCM Ltd