| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 120 | 150 | 300 | 205 | 213 | 247 | 393 | 241 | 227 | 250 | 427 | 359 | |
Growth YoY Revenue Growth YoY% | 77.8 | 65.0 | 30.8 | 17.4 | 6.7 | 1.0 | 8.8 | 49.1 | ||||
| 97 | 122 | 214 | 154 | 157 | 194 | 293 | 177 | 162 | 182 | 347 | 283 | |
| 22 | 28 | 86 | 51 | 56 | 54 | 99 | 64 | 65 | 68 | 80 | 76 | |
OPM OPM% | 18.6 | 18.5 | 28.6 | 25.0 | 26.1 | 21.8 | 25.3 | 26.6 | 28.6 | 27.1 | 18.7 | 21.1 |
| 1 | 2 | 3 | 2 | 9 | 5 | 11 | 3 | 10 | 8 | 11 | 6 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 9 | 8 | 12 | 8 | 8 | 7 | 7 | 10 | 12 | 14 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 5 | 8 | 9 | 9 |
PBT PBTCr | 17 | 24 | 78 | 43 | 50 | 48 | 99 | 57 | 63 | 58 | 71 | 59 |
| 5 | 7 | 21 | 13 | 13 | 12 | 25 | 15 | 14 | 16 | 17 | 13 | |
| 12 | 17 | 57 | 30 | 36 | 37 | 74 | 42 | 50 | 42 | 54 | 45 | |
Growth YoY PAT Growth YoY% | 199.8 | 111.3 | 30.0 | 41.7 | 36.1 | 14.7 | -26.7 | 6.4 | ||||
NPM NPM% | 10.1 | 11.6 | 19.0 | 14.6 | 17.1 | 14.8 | 18.9 | 17.6 | 21.8 | 16.9 | 12.7 | 12.6 |
| 4.6 | 1.3 | 4.2 | 2.3 | 2.6 | 2.6 | 4.9 | 2.4 | 2.8 | 2.3 | 3.0 | 2.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 120 | 150 | 300 | 205 | 213 | 247 | 393 | 241 | 227 | 250 | 427 | 359 | |
Growth YoY Revenue Growth YoY% | 77.8 | 65.0 | 30.8 | 17.4 | 6.7 | 1.0 | 8.8 | 49.1 | ||||
| 97 | 122 | 214 | 154 | 157 | 194 | 293 | 177 | 162 | 182 | 347 | 283 | |
| 22 | 28 | 86 | 51 | 56 | 54 | 99 | 64 | 65 | 68 | 80 | 76 | |
OPM OPM% | 18.6 | 18.5 | 28.6 | 25.0 | 26.1 | 21.8 | 25.3 | 26.6 | 28.6 | 27.1 | 18.7 | 21.1 |
| 1 | 2 | 3 | 2 | 9 | 5 | 11 | 3 | 10 | 8 | 11 | 6 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 9 | 8 | 12 | 8 | 8 | 7 | 7 | 10 | 12 | 14 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 5 | 8 | 9 | 9 |
PBT PBTCr | 17 | 24 | 78 | 43 | 50 | 48 | 99 | 57 | 63 | 58 | 71 | 59 |
| 5 | 7 | 21 | 13 | 13 | 12 | 25 | 15 | 14 | 16 | 17 | 13 | |
| 12 | 17 | 57 | 30 | 36 | 37 | 74 | 42 | 50 | 42 | 54 | 45 | |
Growth YoY PAT Growth YoY% | 199.8 | 111.3 | 30.0 | 41.7 | 36.1 | 14.7 | -26.7 | 6.4 | ||||
NPM NPM% | 10.1 | 11.6 | 19.0 | 14.6 | 17.1 | 14.8 | 18.9 | 17.6 | 21.8 | 16.9 | 12.7 | 12.6 |
| 4.6 | 1.3 | 4.2 | 2.3 | 2.6 | 2.6 | 4.9 | 2.4 | 2.8 | 2.3 | 3.0 | 2.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 108 | 124 | 224 | 338 | 729 | 1,066 | 1,146 | 1,264 |
Growth Revenue Growth% | 15.2 | 80.1 | 51.3 | 115.6 | 46.3 | 7.5 | 15.5 | |
| 98 | 110 | 174 | 256 | 562 | 798 | 869 | 976 | |
| 10 | 15 | 50 | 82 | 167 | 268 | 277 | 288 | |
OPM OPM% | 9.2 | 11.7 | 22.4 | 24.2 | 22.8 | 25.1 | 24.2 | 22.8 |
| 2 | 2 | 2 | 4 | 9 | 19 | 34 | 36 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 8 | 23 | 37 | 36 | 43 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 6 | 9 | 25 | 30 |
PBT PBTCr | 7 | 12 | 46 | 75 | 147 | 241 | 250 | 251 |
| 2 | 3 | 12 | 19 | 41 | 63 | 61 | 60 | |
PAT PATCr | 5 | 9 | 35 | 55 | 106 | 177 | 188 | 191 |
Growth PAT Growth% | 65.3 | 301.1 | 60.2 | 92.4 | 66.4 | 6.3 | 0.8 | |
NPM NPM% | 4.8 | 6.9 | 15.5 | 16.4 | 14.6 | 16.6 | 16.4 | 15.1 |
| 2.0 | 3.4 | 2.7 | 4.3 | 8.0 | 11.8 | 10.4 | 10.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 108 | 124 | 224 | 338 | 729 | 1,066 | 1,146 | 1,264 |
Growth Revenue Growth% | 15.2 | 80.1 | 51.3 | 115.6 | 46.3 | 7.5 | 15.5 | |
| 98 | 110 | 174 | 256 | 562 | 798 | 869 | 976 | |
| 10 | 15 | 50 | 82 | 167 | 268 | 277 | 288 | |
OPM OPM% | 9.2 | 11.7 | 22.4 | 24.2 | 22.8 | 25.1 | 24.2 | 22.8 |
| 2 | 2 | 2 | 4 | 9 | 19 | 34 | 36 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 8 | 23 | 37 | 36 | 43 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 6 | 9 | 25 | 30 |
PBT PBTCr | 7 | 12 | 46 | 75 | 147 | 241 | 250 | 251 |
| 2 | 3 | 12 | 19 | 41 | 63 | 61 | 60 | |
PAT PATCr | 5 | 9 | 35 | 55 | 106 | 177 | 188 | 191 |
Growth PAT Growth% | 65.3 | 301.1 | 60.2 | 92.4 | 66.4 | 6.3 | 0.8 | |
NPM NPM% | 4.8 | 6.9 | 15.5 | 16.4 | 14.6 | 16.6 | 16.4 | 15.1 |
| 2.0 | 3.4 | 2.7 | 4.3 | 8.0 | 11.8 | 10.4 | 10.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 26 | 137 | 176 | 176 |
Reserves ReservesCr | 26 | 35 | 69 | 101 | 155 | 819 | 1,030 |
| 75 | 67 | 68 | 160 | 365 | 398 | 534 | |
| 7 | 8 | 8 | 60 | 106 | 106 | 271 | |
| 111 | 112 | 148 | 348 | 761 | 1,498 | 2,042 | |
| 91 | 94 | 114 | 232 | 561 | 1,223 | 1,364 | |
| 20 | 18 | 34 | 115 | 200 | 275 | 678 | |
| 111 | 112 | 148 | 348 | 761 | 1,498 | 2,042 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 26 | 137 | 176 | 176 |
Reserves ReservesCr | 26 | 35 | 69 | 101 | 155 | 819 | 1,030 |
| 75 | 67 | 68 | 160 | 365 | 398 | 534 | |
| 7 | 8 | 8 | 60 | 106 | 106 | 271 | |
| 111 | 112 | 148 | 348 | 761 | 1,498 | 2,042 | |
| 91 | 94 | 114 | 232 | 561 | 1,223 | 1,364 | |
| 20 | 18 | 34 | 115 | 200 | 275 | 678 | |
| 111 | 112 | 148 | 348 | 761 | 1,498 | 2,042 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -2 | 5 | 42 | 101 | -102 | -59 | -63 | |
| -1 | -3 | -26 | -141 | -106 | -263 | -122 | |
| 1 | -1 | -16 | 42 | 207 | 483 | 75 | |
Net Cash Flow Net Cash FlowCr | -2 | 1 | 0 | 2 | -2 | 162 | -110 |
Free Cash Flow Free Cash FlowCr | -4 | 4 | 38 | 90 | -135 | -105 | -245 |
CFO To PAT CFO To PAT% | -30.9 | 59.0 | 120.4 | 182.7 | -96.0 | -33.1 | -33.5 |
CFO To EBITDA CFO To EBITDA% | -16.3 | 34.9 | 83.2 | 123.8 | -61.4 | -21.9 | -22.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -2 | 5 | 42 | 101 | -102 | -59 | -63 | |
| -1 | -3 | -26 | -141 | -106 | -263 | -122 | |
| 1 | -1 | -16 | 42 | 207 | 483 | 75 | |
Net Cash Flow Net Cash FlowCr | -2 | 1 | 0 | 2 | -2 | 162 | -110 |
Free Cash Flow Free Cash FlowCr | -4 | 4 | 38 | 90 | -135 | -105 | -245 |
CFO To PAT CFO To PAT% | -30.9 | 59.0 | 120.4 | 182.7 | -96.0 | -33.1 | -33.5 |
CFO To EBITDA CFO To EBITDA% | -16.3 | 34.9 | 83.2 | 123.8 | -61.4 | -21.9 | -22.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,893 | 2,469 | 3,203 | |||||
Price To Earnings Price To Earnings | 22.1 | 13.5 | 17.7 | |||||
Price To Sales Price To Sales | 3.6 | 2.2 | 2.5 | |||||
Price To Book Price To Book | 3.9 | 2.0 | 2.7 | |||||
EV To EBITDA EV To EBITDA | 13.3 | 9.2 | 11.7 | |||||
GPM GPM% | 19.0 | 20.9 | 30.2 | 32.8 | 29.2 | 31.9 | 33.3 | 33.3 |
OPM OPM% | 9.2 | 11.7 | 22.4 | 24.2 | 22.8 | 25.1 | 24.2 | 22.8 |
NPM NPM% | 4.8 | 6.9 | 15.5 | 16.4 | 14.6 | 16.6 | 16.4 | 15.1 |
ROCE ROCE% | 18.8 | 22.8 | 56.2 | 43.4 | 32.2 | 22.6 | 17.6 | 17.6 |
ROE ROE% | 18.1 | 23.2 | 48.2 | 43.7 | 36.4 | 17.8 | 15.6 | 15.6 |
ROA ROA% | 4.7 | 7.7 | 23.3 | 15.9 | 14.0 | 11.8 | 9.2 | 9.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,893 | 2,469 | 3,203 | |||||
Price To Earnings Price To Earnings | 22.1 | 13.5 | 17.7 | |||||
Price To Sales Price To Sales | 3.6 | 2.2 | 2.5 | |||||
Price To Book Price To Book | 3.9 | 2.0 | 2.7 | |||||
EV To EBITDA EV To EBITDA | 13.3 | 9.2 | 11.7 | |||||
GPM GPM% | 19.0 | 20.9 | 30.2 | 32.8 | 29.2 | 31.9 | 33.3 | 33.3 |
OPM OPM% | 9.2 | 11.7 | 22.4 | 24.2 | 22.8 | 25.1 | 24.2 | 22.8 |
NPM NPM% | 4.8 | 6.9 | 15.5 | 16.4 | 14.6 | 16.6 | 16.4 | 15.1 |
ROCE ROCE% | 18.8 | 22.8 | 56.2 | 43.4 | 32.2 | 22.6 | 17.6 | 17.6 |
ROE ROE% | 18.1 | 23.2 | 48.2 | 43.7 | 36.4 | 17.8 | 15.6 | 15.6 |
ROA ROA% | 4.7 | 7.7 | 23.3 | 15.9 | 14.0 | 11.8 | 9.2 | 9.2 |
| Market CapitalizationMkt CapCr | 3,410 | 3,203 | 3,058 | 1,943 | 1,373 | 1,279 | 578 |
| Close PriceClose₹ | 157.99 | 182.45 | 100.41 | 167.90 | 411.90 | 188.62 | 400.00 |
| IndustryIndustry | Engineering Turnkey Services | Engineering Turnkey Services | Engineering Turnkey Services | Engineering Turnkey Services | Engineering Turnkey Services | Engineering Turnkey Services | Engineering Turnkey Services |
| Price To EarningsPE | 10.31 | 17.70 | 19.13 | 88.37 | 0.37 | 6.95 | 11.35 |
| Price To SalesPS | 1.21 | 2.53 | 1.50 | 0.71 | 18.64 | 0.71 | 0.88 |
| RevenueRevenueCr | 2,830 | 1,264 | 2,041 | 2,751 | 74 | 1,797 | 657 |
| Revenue Growth TTMRev Gr TTM% | 14.8% | 15.5% | 2.1% | -21.4% | 74.3% | 11.4% | |
| PAT Growth TTMPAT Gr TTM% | 10.9% | 0.8% | 70.9% | 311.7% | 48.6% | 20.7% |
| Market CapitalizationMkt CapCr | 3,410 | 3,203 | 3,058 | 1,943 | 1,373 | 1,279 | 578 |
| Close PriceClose₹ | 157.99 | 182.45 | 100.41 | 167.90 | 411.90 | 188.62 | 400.00 |
| IndustryIndustry | Engineering Turnkey Services | Engineering Turnkey Services | Engineering Turnkey Services | Engineering Turnkey Services | Engineering Turnkey Services | Engineering Turnkey Services | Engineering Turnkey Services |
| Price To EarningsPE | 10.31 | 17.70 | 19.13 | 88.37 | 0.37 | 6.95 | 11.35 |
| Price To SalesPS | 1.21 | 2.53 | 1.50 | 0.71 | 18.64 | 0.71 | 0.88 |
| RevenueRevenueCr | 2,830 | 1,264 | 2,041 | 2,751 | 74 | 1,797 | 657 |
| Revenue Growth TTMRev Gr TTM% | 14.8% | 15.5% | 2.1% | -21.4% | 74.3% | 11.4% | |
| PAT Growth TTMPAT Gr TTM% | 10.9% | 0.8% | 70.9% | 311.7% | 48.6% | 20.7% |