| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 13 | 11 | 14 | 11 | 14 | 10 | 10 | 15 | 12 | 10 | 10 | |
Growth YoY Revenue Growth YoY% | 3.7 | 3.5 | 31.4 | -16.3 | 8.9 | -1.7 | -30.8 | 36.6 | -18.5 | -7.3 | 6.8 | |
| 14 | 13 | 12 | 13 | 11 | 13 | 11 | 10 | 14 | 12 | 12 | 10 | |
| 0 | 0 | -2 | 1 | 0 | 1 | -1 | 0 | 1 | -1 | -2 | 0 | |
OPM OPM% | -2.9 | 0.3 | -14.3 | 9.6 | 1.6 | 8.0 | -7.1 | -2.0 | 6.9 | -6.1 | -18.9 | 3.3 |
| 0 | 0 | 7 | 0 | 0 | 0 | 7 | 0 | 0 | 9 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 6 | 2 | 0 | 1 | 7 | 0 | 1 | 8 | -2 | 0 |
| 0 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | -1 | 3 | 0 | 0 | |
| 0 | 0 | 4 | 1 | 0 | 1 | 5 | 0 | 2 | 6 | -2 | 0 | |
Growth YoY PAT Growth YoY% | -88.9 | -30.3 | 172.0 | 151.0 | 1,614.3 | 27.6 | -107.3 | 600.0 | 376.7 | -139.2 | 370.0 | |
NPM NPM% | -3.7 | 0.5 | 37.5 | 9.8 | 2.3 | 8.3 | 48.7 | -1.0 | 11.6 | 48.8 | -20.6 | 2.6 |
| -0.1 | 0.0 | 1.0 | 0.3 | 0.1 | 0.3 | 1.3 | 0.0 | 0.5 | 1.5 | -0.5 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 13 | 11 | 14 | 11 | 14 | 10 | 10 | 15 | 12 | 10 | 10 | |
Growth YoY Revenue Growth YoY% | 3.7 | 3.5 | 31.4 | -16.3 | 8.9 | -1.7 | -30.8 | 36.6 | -18.5 | -7.3 | 6.8 | |
| 14 | 13 | 12 | 13 | 11 | 13 | 11 | 10 | 14 | 12 | 12 | 10 | |
| 0 | 0 | -2 | 1 | 0 | 1 | -1 | 0 | 1 | -1 | -2 | 0 | |
OPM OPM% | -2.9 | 0.3 | -14.3 | 9.6 | 1.6 | 8.0 | -7.1 | -2.0 | 6.9 | -6.1 | -18.9 | 3.3 |
| 0 | 0 | 7 | 0 | 0 | 0 | 7 | 0 | 0 | 9 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 6 | 2 | 0 | 1 | 7 | 0 | 1 | 8 | -2 | 0 |
| 0 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | -1 | 3 | 0 | 0 | |
| 0 | 0 | 4 | 1 | 0 | 1 | 5 | 0 | 2 | 6 | -2 | 0 | |
Growth YoY PAT Growth YoY% | -88.9 | -30.3 | 172.0 | 151.0 | 1,614.3 | 27.6 | -107.3 | 600.0 | 376.7 | -139.2 | 370.0 | |
NPM NPM% | -3.7 | 0.5 | 37.5 | 9.8 | 2.3 | 8.3 | 48.7 | -1.0 | 11.6 | 48.8 | -20.6 | 2.6 |
| -0.1 | 0.0 | 1.0 | 0.3 | 0.1 | 0.3 | 1.3 | 0.0 | 0.5 | 1.5 | -0.5 | 0.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 43 | 48 | 50 | 46 | 47 |
Growth Revenue Growth% | 10.9 | 4.5 | -7.3 | 2.8 | |
| 44 | 49 | 48 | 48 | 48 | |
| -1 | -1 | 2 | -2 | -1 | |
OPM OPM% | -1.4 | -2.7 | 3.9 | -3.7 | -2.5 |
| 7 | 7 | 8 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 6 | 6 | 10 | 8 | 8 |
| 2 | 2 | 2 | 2 | 2 | |
PAT PATCr | 5 | 4 | 8 | 5 | 6 |
Growth PAT Growth% | -12.8 | 95.0 | -31.9 | -10.6 | |
NPM NPM% | 10.8 | 8.5 | 15.9 | 11.7 | 12.3 |
| 1.3 | 1.1 | 2.0 | 1.4 | 1.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 43 | 48 | 50 | 46 | 47 |
Growth Revenue Growth% | 10.9 | 4.5 | -7.3 | 2.8 | |
| 44 | 49 | 48 | 48 | 48 | |
| -1 | -1 | 2 | -2 | -1 | |
OPM OPM% | -1.4 | -2.7 | 3.9 | -3.7 | -2.5 |
| 7 | 7 | 8 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 6 | 6 | 10 | 8 | 8 |
| 2 | 2 | 2 | 2 | 2 | |
PAT PATCr | 5 | 4 | 8 | 5 | 6 |
Growth PAT Growth% | -12.8 | 95.0 | -31.9 | -10.6 | |
NPM NPM% | 10.8 | 8.5 | 15.9 | 11.7 | 12.3 |
| 1.3 | 1.1 | 2.0 | 1.4 | 1.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 39 | 39 | 39 | 39 |
Reserves ReservesCr | 97 | 187 | 236 | 233 |
| 3 | 6 | 8 | 7 | |
| 8 | 19 | 31 | 30 | |
| 147 | 251 | 314 | 309 | |
| 24 | 30 | 32 | 31 | |
| 123 | 221 | 282 | 278 | |
| 147 | 251 | 314 | 309 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 39 | 39 | 39 | 39 |
Reserves ReservesCr | 97 | 187 | 236 | 233 |
| 3 | 6 | 8 | 7 | |
| 8 | 19 | 31 | 30 | |
| 147 | 251 | 314 | 309 | |
| 24 | 30 | 32 | 31 | |
| 123 | 221 | 282 | 278 | |
| 147 | 251 | 314 | 309 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -9 | 8 | -8 | -4 | |
| 7 | -3 | 1 | 5 | |
| 0 | 0 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | -2 | 4 | -7 | 0 |
Free Cash Flow Free Cash FlowCr | -9 | 8 | -8 | -5 |
CFO To PAT CFO To PAT% | -184.5 | 187.9 | -101.3 | -81.4 |
CFO To EBITDA CFO To EBITDA% | 1,388.9 | -590.2 | -411.8 | 256.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -9 | 8 | -8 | -4 | |
| 7 | -3 | 1 | 5 | |
| 0 | 0 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | -2 | 4 | -7 | 0 |
Free Cash Flow Free Cash FlowCr | -9 | 8 | -8 | -5 |
CFO To PAT CFO To PAT% | -184.5 | 187.9 | -101.3 | -81.4 |
CFO To EBITDA CFO To EBITDA% | 1,388.9 | -590.2 | -411.8 | 256.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 150 | 104 | 66 | 68 | |
Price To Earnings Price To Earnings | 36.9 | 13.1 | 12.3 | 11.9 | |
Price To Sales Price To Sales | 3.1 | 2.1 | 1.4 | 1.5 | |
Price To Book Price To Book | 0.7 | 0.4 | 0.2 | 0.3 | |
EV To EBITDA EV To EBITDA | -103.5 | 52.2 | -36.2 | -54.5 | |
GPM GPM% | 33.4 | 32.5 | 47.7 | 40.9 | 40.9 |
OPM OPM% | -1.4 | -2.7 | 3.9 | -3.7 | -2.5 |
NPM NPM% | 10.8 | 8.5 | 15.9 | 11.7 | 12.3 |
ROCE ROCE% | 4.7 | 2.5 | 3.6 | 2.8 | 2.8 |
ROE ROE% | 3.4 | 1.8 | 2.9 | 2.0 | 2.0 |
ROA ROA% | 3.2 | 1.6 | 2.5 | 1.7 | 1.7 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 150 | 104 | 66 | 68 | |
Price To Earnings Price To Earnings | 36.9 | 13.1 | 12.3 | 11.9 | |
Price To Sales Price To Sales | 3.1 | 2.1 | 1.4 | 1.5 | |
Price To Book Price To Book | 0.7 | 0.4 | 0.2 | 0.3 | |
EV To EBITDA EV To EBITDA | -103.5 | 52.2 | -36.2 | -54.5 | |
GPM GPM% | 33.4 | 32.5 | 47.7 | 40.9 | 40.9 |
OPM OPM% | -1.4 | -2.7 | 3.9 | -3.7 | -2.5 |
NPM NPM% | 10.8 | 8.5 | 15.9 | 11.7 | 12.3 |
ROCE ROCE% | 4.7 | 2.5 | 3.6 | 2.8 | 2.8 |
ROE ROE% | 3.4 | 1.8 | 2.9 | 2.0 | 2.0 |
ROA ROA% | 3.2 | 1.6 | 2.5 | 1.7 | 1.7 |
Documents — Digidrive Distributors Ltd