| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 2 | 1 | 8 | 22 | 15 | 11 | 19 | 26 | 23 | 31 | 24 | |
Growth YoY Revenue Growth YoY% | 350.0 | 329.1 | 2,139.4 | 79.7 | -52.0 | 23.1 | 140.8 | 21.0 | 20.0 | 6.2 | ||
| 0 | 1 | 2 | 7 | 20 | 15 | 10 | 16 | 21 | 21 | 23 | 25 | |
| 0 | 1 | -1 | 1 | 2 | 0 | 1 | 2 | 5 | 2 | 8 | -1 | |
OPM OPM% | -36.4 | 30.6 | -59.6 | 12.4 | 7.8 | 1.6 | 10.1 | 12.4 | 18.4 | 7.5 | 26.6 | -3.0 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 2 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 |
PBT PBTCr | 0 | 1 | -1 | 1 | 2 | 0 | 1 | 3 | 7 | 2 | 9 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 2 | -1 | |
| 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 4 | -1 | 6 | 0 | |
Growth YoY PAT Growth YoY% | -291.7 | 114.3 | 314.9 | -156.7 | -94.1 | 320.6 | 6,750.0 | -196.0 | 45.5 | 105.6 | ||
NPM NPM% | -54.5 | 14.3 | -47.5 | 7.1 | 4.6 | -2.3 | 0.6 | 4.0 | 16.0 | -3.2 | 19.4 | 0.2 |
| 0.0 | 0.0 | -0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | 0.7 | -0.1 | 0.8 | 0.0 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 2 | 1 | 8 | 22 | 15 | 11 | 19 | 26 | 23 | 31 | 24 | |
Growth YoY Revenue Growth YoY% | 350.0 | 329.1 | 2,139.4 | 79.7 | -52.0 | 23.1 | 140.8 | 21.0 | 20.0 | 6.2 | ||
| 0 | 1 | 2 | 7 | 20 | 15 | 10 | 16 | 21 | 21 | 23 | 25 | |
| 0 | 1 | -1 | 1 | 2 | 0 | 1 | 2 | 5 | 2 | 8 | -1 | |
OPM OPM% | -36.4 | 30.6 | -59.6 | 12.4 | 7.8 | 1.6 | 10.1 | 12.4 | 18.4 | 7.5 | 26.6 | -3.0 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 2 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 |
PBT PBTCr | 0 | 1 | -1 | 1 | 2 | 0 | 1 | 3 | 7 | 2 | 9 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 2 | -1 | |
| 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 4 | -1 | 6 | 0 | |
Growth YoY PAT Growth YoY% | -291.7 | 114.3 | 314.9 | -156.7 | -94.1 | 320.6 | 6,750.0 | -196.0 | 45.5 | 105.6 | ||
NPM NPM% | -54.5 | 14.3 | -47.5 | 7.1 | 4.6 | -2.3 | 0.6 | 4.0 | 16.0 | -3.2 | 19.4 | 0.2 |
| 0.0 | 0.0 | -0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | 0.7 | -0.1 | 0.8 | 0.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 37 | 32 | 2 | 9 | 37 | 29 | 48 | 55 |
Growth Revenue Growth% | -14.3 | -93.1 | 331.4 | 296.7 | -21.5 | 64.6 | 13.5 | |
| 36 | 32 | 2 | 9 | 35 | 26 | 42 | 47 | |
| 0 | 0 | 1 | 0 | 2 | 3 | 6 | 7 | |
OPM OPM% | 0.9 | -1.4 | 23.8 | 5.0 | 5.3 | 11.6 | 13.3 | 13.7 |
| 1 | 1 | 0 | 0 | 1 | 2 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 2 | 4 | 4 |
PBT PBTCr | 1 | 0 | 0 | 0 | 1 | 2 | 6 | 7 |
| 0 | 0 | 0 | 0 | 0 | 2 | 3 | 1 | |
PAT PATCr | 1 | 0 | 0 | 0 | 1 | 1 | 3 | 6 |
Growth PAT Growth% | -133.7 | 165.5 | -17.1 | 416.4 | 20.2 | 323.8 | 77.2 | |
NPM NPM% | 1.9 | -0.8 | 7.2 | 1.4 | 1.8 | 2.7 | 7.1 | 11.0 |
| 5.0 | -1.7 | 155.9 | 0.0 | 0.1 | 0.1 | 0.5 | 0.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 37 | 32 | 2 | 9 | 37 | 29 | 48 | 55 |
Growth Revenue Growth% | -14.3 | -93.1 | 331.4 | 296.7 | -21.5 | 64.6 | 13.5 | |
| 36 | 32 | 2 | 9 | 35 | 26 | 42 | 47 | |
| 0 | 0 | 1 | 0 | 2 | 3 | 6 | 7 | |
OPM OPM% | 0.9 | -1.4 | 23.8 | 5.0 | 5.3 | 11.6 | 13.3 | 13.7 |
| 1 | 1 | 0 | 0 | 1 | 2 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 2 | 4 | 4 |
PBT PBTCr | 1 | 0 | 0 | 0 | 1 | 2 | 6 | 7 |
| 0 | 0 | 0 | 0 | 0 | 2 | 3 | 1 | |
PAT PATCr | 1 | 0 | 0 | 0 | 1 | 1 | 3 | 6 |
Growth PAT Growth% | -133.7 | 165.5 | -17.1 | 416.4 | 20.2 | 323.8 | 77.2 | |
NPM NPM% | 1.9 | -0.8 | 7.2 | 1.4 | 1.8 | 2.7 | 7.1 | 11.0 |
| 5.0 | -1.7 | 155.9 | 0.0 | 0.1 | 0.1 | 0.5 | 0.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 3 | 3 | 14 | 14 |
Reserves ReservesCr | 2 | 1 | 2 | 5 | 20 | 40 | 47 |
| 9 | 5 | 2 | 5 | 4 | 11 | 8 | |
| 1 | 1 | 0 | 3 | 4 | 4 | 4 | |
| 12 | 8 | 4 | 15 | 31 | 94 | 100 | |
| 10 | 6 | 3 | 8 | 23 | 67 | 83 | |
| 2 | 2 | 1 | 7 | 8 | 27 | 17 | |
| 12 | 8 | 4 | 15 | 31 | 94 | 100 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 3 | 3 | 14 | 14 |
Reserves ReservesCr | 2 | 1 | 2 | 5 | 20 | 40 | 47 |
| 9 | 5 | 2 | 5 | 4 | 11 | 8 | |
| 1 | 1 | 0 | 3 | 4 | 4 | 4 | |
| 12 | 8 | 4 | 15 | 31 | 94 | 100 | |
| 10 | 6 | 3 | 8 | 23 | 67 | 83 | |
| 2 | 2 | 1 | 7 | 8 | 27 | 17 | |
| 12 | 8 | 4 | 15 | 31 | 94 | 100 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 4 | -4 | -3 | -1 | 1 | -11 | -18 | |
| -5 | 4 | 2 | -2 | -16 | -38 | 16 | |
| 1 | 0 | 0 | 5 | 14 | 57 | -4 | |
Net Cash Flow Net Cash FlowCr | -1 | -1 | -1 | 2 | -1 | 8 | -7 |
Free Cash Flow Free Cash FlowCr | 3 | -4 | -3 | -2 | -2 | -13 | -24 |
CFO To PAT CFO To PAT% | 535.7 | 1,733.0 | -1,605.6 | -545.7 | 139.2 | -1,358.1 | -534.3 |
CFO To EBITDA CFO To EBITDA% | 1,122.9 | 911.3 | -482.8 | -150.7 | 46.5 | -320.9 | -283.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 4 | -4 | -3 | -1 | 1 | -11 | -18 | |
| -5 | 4 | 2 | -2 | -16 | -38 | 16 | |
| 1 | 0 | 0 | 5 | 14 | 57 | -4 | |
Net Cash Flow Net Cash FlowCr | -1 | -1 | -1 | 2 | -1 | 8 | -7 |
Free Cash Flow Free Cash FlowCr | 3 | -4 | -3 | -2 | -2 | -13 | -24 |
CFO To PAT CFO To PAT% | 535.7 | 1,733.0 | -1,605.6 | -545.7 | 139.2 | -1,358.1 | -534.3 |
CFO To EBITDA CFO To EBITDA% | 1,122.9 | 911.3 | -482.8 | -150.7 | 46.5 | -320.9 | -283.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 585 | 260 | 488 | 323 | 197 | 140 | |||
Price To Earnings Price To Earnings | 432.5 | 407.1 | 500.0 | 94.6 | 34.2 | 23.9 | |||
Price To Sales Price To Sales | 62.2 | 7.0 | 16.7 | 6.7 | 3.6 | 2.5 | |||
Price To Book Price To Book | 15.8 | 11.3 | 9.1 | 5.3 | 1.9 | 1.4 | |||
EV To EBITDA EV To EBITDA | 1,250.7 | 124.2 | 136.8 | 50.9 | 21.2 | ||||
GPM GPM% | 9.2 | 18.9 | 78.6 | 48.6 | 47.2 | 90.2 | 95.1 | ||
OPM OPM% | 0.9 | -1.4 | 23.8 | 5.0 | 5.3 | 11.6 | 13.3 | 13.7 | 13.7 |
NPM NPM% | 1.9 | -0.8 | 7.2 | 1.4 | 1.8 | 2.7 | 7.1 | 11.0 | 11.0 |
ROCE ROCE% | 37.9 | -5.5 | 22.6 | 4.5 | 6.4 | 5.2 | 12.7 | ||
ROE ROE% | 42.1 | -16.6 | 10.1 | 1.7 | 2.9 | 1.5 | 5.6 | ||
ROA ROA% | 5.9 | -3.1 | 4.0 | 0.9 | 2.1 | 0.9 | 3.4 | ||
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 585 | 260 | 488 | 323 | 197 | 140 | |||
Price To Earnings Price To Earnings | 432.5 | 407.1 | 500.0 | 94.6 | 34.2 | 23.9 | |||
Price To Sales Price To Sales | 62.2 | 7.0 | 16.7 | 6.7 | 3.6 | 2.5 | |||
Price To Book Price To Book | 15.8 | 11.3 | 9.1 | 5.3 | 1.9 | 1.4 | |||
EV To EBITDA EV To EBITDA | 1,250.7 | 124.2 | 136.8 | 50.9 | 21.2 | ||||
GPM GPM% | 9.2 | 18.9 | 78.6 | 48.6 | 47.2 | 90.2 | 95.1 | ||
OPM OPM% | 0.9 | -1.4 | 23.8 | 5.0 | 5.3 | 11.6 | 13.3 | 13.7 | 13.7 |
NPM NPM% | 1.9 | -0.8 | 7.2 | 1.4 | 1.8 | 2.7 | 7.1 | 11.0 | 11.0 |
ROCE ROCE% | 37.9 | -5.5 | 22.6 | 4.5 | 6.4 | 5.2 | 12.7 | ||
ROE ROE% | 42.1 | -16.6 | 10.1 | 1.7 | 2.9 | 1.5 | 5.6 | ||
ROA ROA% | 5.9 | -3.1 | 4.0 | 0.9 | 2.1 | 0.9 | 3.4 | ||
Documents — DU Digital Global Ltd