| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 32 | 50 | 55 | 65 | 73 | 201 | 146 | 345 | |
Growth YoY Revenue Growth YoY% | 71.9 | 29.2 | 34.2 | 211.3 | 98.9 | 71.3 | ||
| 29 | 46 | 47 | 55 | 61 | 178 | 120 | 292 | |
| 2 | 4 | 8 | 10 | 13 | 24 | 26 | 53 | |
OPM OPM% | 7.3 | 8.6 | 13.9 | 14.9 | 17.5 | 11.7 | 17.5 | 15.3 |
| 0 | 10 | 0 | 0 | 1 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 3 | 4 | 6 | 7 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 2 | 12 | 6 | 8 | 10 | 21 | 20 | 48 |
| 0 | 2 | 2 | 3 | 3 | 7 | 5 | 14 | |
| 1 | 9 | 4 | 5 | 7 | 14 | 14 | 33 | |
Growth YoY PAT Growth YoY% | 331.0 | -47.4 | 67.0 | 181.8 | 92.9 | 141.9 | ||
NPM NPM% | 3.1 | 18.4 | 7.9 | 7.5 | 9.8 | 6.8 | 9.5 | 9.5 |
| 0.7 | 6.8 | 3.2 | 3.5 | 4.7 | 2.5 | 5.9 | 14.0 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 32 | 50 | 55 | 65 | 73 | 201 | 146 | 345 | |
Growth YoY Revenue Growth YoY% | 71.9 | 29.2 | 34.2 | 211.3 | 98.9 | 71.3 | ||
| 29 | 46 | 47 | 55 | 61 | 178 | 120 | 292 | |
| 2 | 4 | 8 | 10 | 13 | 24 | 26 | 53 | |
OPM OPM% | 7.3 | 8.6 | 13.9 | 14.9 | 17.5 | 11.7 | 17.5 | 15.3 |
| 0 | 10 | 0 | 0 | 1 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 3 | 4 | 6 | 7 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 2 | 12 | 6 | 8 | 10 | 21 | 20 | 48 |
| 0 | 2 | 2 | 3 | 3 | 7 | 5 | 14 | |
| 1 | 9 | 4 | 5 | 7 | 14 | 14 | 33 | |
Growth YoY PAT Growth YoY% | 331.0 | -47.4 | 67.0 | 181.8 | 92.9 | 141.9 | ||
NPM NPM% | 3.1 | 18.4 | 7.9 | 7.5 | 9.8 | 6.8 | 9.5 | 9.5 |
| 0.7 | 6.8 | 3.2 | 3.5 | 4.7 | 2.5 | 5.9 | 14.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Revenue RevenueCr | 72 | 82 | 119 | 275 | 491 |
Growth Revenue Growth% | 14.5 | 45.8 | 130.2 | 78.7 | |
| 66 | 75 | 102 | 238 | 413 | |
| 5 | 7 | 17 | 36 | 78 | |
OPM OPM% | 7.2 | 8.1 | 14.4 | 13.3 | 15.9 |
| 1 | 10 | 0 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 7 | 13 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 2 |
PBT PBTCr | 3 | 13 | 13 | 31 | 66 |
| 1 | 3 | 4 | 10 | 19 | |
PAT PATCr | 2 | 10 | 9 | 21 | 47 |
Growth PAT Growth% | 371.9 | -10.3 | 126.5 | 126.1 | |
NPM NPM% | 3.0 | 12.4 | 7.7 | 7.5 | 9.5 |
| 1.6 | 6.6 | 6.6 | 7.2 | 19.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Revenue RevenueCr | 72 | 82 | 119 | 275 | 491 |
Growth Revenue Growth% | 14.5 | 45.8 | 130.2 | 78.7 | |
| 66 | 75 | 102 | 238 | 413 | |
| 5 | 7 | 17 | 36 | 78 | |
OPM OPM% | 7.2 | 8.1 | 14.4 | 13.3 | 15.9 |
| 1 | 10 | 0 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 7 | 13 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 2 |
PBT PBTCr | 3 | 13 | 13 | 31 | 66 |
| 1 | 3 | 4 | 10 | 19 | |
PAT PATCr | 2 | 10 | 9 | 21 | 47 |
Growth PAT Growth% | 371.9 | -10.3 | 126.5 | 126.1 | |
NPM NPM% | 3.0 | 12.4 | 7.7 | 7.5 | 9.5 |
| 1.6 | 6.6 | 6.6 | 7.2 | 19.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 24 |
Reserves ReservesCr | 32 | 55 | 57 | 162 |
| 44 | 29 | 47 | 123 | |
| 7 | 7 | 5 | 30 | |
| 97 | 104 | 157 | 389 | |
| 89 | 74 | 84 | 214 | |
| 8 | 30 | 73 | 174 | |
| 97 | 104 | 157 | 389 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 24 |
Reserves ReservesCr | 32 | 55 | 57 | 162 |
| 44 | 29 | 47 | 123 | |
| 7 | 7 | 5 | 30 | |
| 97 | 104 | 157 | 389 | |
| 89 | 74 | 84 | 214 | |
| 8 | 30 | 73 | 174 | |
| 97 | 104 | 157 | 389 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -26 | 22 | -35 | 21 | 2 | |
| -1 | -15 | -12 | -149 | -173 | |
| 20 | -6 | 40 | 128 | 175 | |
Net Cash Flow Net Cash FlowCr | -7 | 1 | -7 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | -26 | 16 | -47 | -31 | |
CFO To PAT CFO To PAT% | -1,191.2 | 216.9 | -379.5 | 100.1 | 4.5 |
CFO To EBITDA CFO To EBITDA% | -501.2 | 334.2 | -201.4 | 56.8 | 2.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -26 | 22 | -35 | 21 | 2 | |
| -1 | -15 | -12 | -149 | -173 | |
| 20 | -6 | 40 | 128 | 175 | |
Net Cash Flow Net Cash FlowCr | -7 | 1 | -7 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | -26 | 16 | -47 | -31 | |
CFO To PAT CFO To PAT% | -1,191.2 | 216.9 | -379.5 | 100.1 | 4.5 |
CFO To EBITDA CFO To EBITDA% | -501.2 | 334.2 | -201.4 | 56.8 | 2.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21 | 26 | 153 | 197 | 149 | 347 |
Price To Earnings Price To Earnings | 9.5 | 2.6 | 17.3 | 20.0 | 3.4 | 7.4 |
Price To Sales Price To Sales | 0.3 | 0.3 | 1.3 | 0.7 | 0.3 | 0.7 |
Price To Book Price To Book | 0.5 | 0.4 | 2.2 | 1.8 | 0.5 | 1.2 |
EV To EBITDA EV To EBITDA | 7.2 | 5.8 | 10.8 | 8.3 | 6.3 | |
GPM GPM% | 23.6 | 27.8 | 33.4 | 35.9 | ||
OPM OPM% | 7.2 | 8.1 | 14.4 | 13.3 | 15.9 | 15.9 |
NPM NPM% | 3.0 | 12.4 | 7.7 | 7.5 | 9.5 | 9.5 |
ROCE ROCE% | 7.9 | 17.9 | 16.4 | 12.4 | ||
ROE ROE% | 4.7 | 14.8 | 13.0 | 11.2 | ||
ROA ROA% | 2.2 | 9.8 | 5.8 | 5.3 | ||
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21 | 26 | 153 | 197 | 149 | 347 |
Price To Earnings Price To Earnings | 9.5 | 2.6 | 17.3 | 20.0 | 3.4 | 7.4 |
Price To Sales Price To Sales | 0.3 | 0.3 | 1.3 | 0.7 | 0.3 | 0.7 |
Price To Book Price To Book | 0.5 | 0.4 | 2.2 | 1.8 | 0.5 | 1.2 |
EV To EBITDA EV To EBITDA | 7.2 | 5.8 | 10.8 | 8.3 | 6.3 | |
GPM GPM% | 23.6 | 27.8 | 33.4 | 35.9 | ||
OPM OPM% | 7.2 | 8.1 | 14.4 | 13.3 | 15.9 | 15.9 |
NPM NPM% | 3.0 | 12.4 | 7.7 | 7.5 | 9.5 | 9.5 |
ROCE ROCE% | 7.9 | 17.9 | 16.4 | 12.4 | ||
ROE ROE% | 4.7 | 14.8 | 13.0 | 11.2 | ||
ROA ROA% | 2.2 | 9.8 | 5.8 | 5.3 | ||
Documents — Dynamic Services & Security Ltd