


| Quarter | Dec 2024 | Sep 2025 | Dec 2025 |
|---|---|---|---|
| 707 | 799 | 854 | |
Growth YoY Revenue Growth YoY% | 20.8 | ||
| 619 | 702 | 726 | |
| 88 | 97 | 129 | |
OPM OPM% | 12.5 | 12.1 | 15.0 |
| 48 | -6 | -17 | |
Interest Expense Interest ExpenseCr | 10 | 12 | 11 |
Depreciation DepreciationCr | 24 | 34 | 36 |
PBT PBTCr | 102 | 46 | 65 |
| 10 | 13 | -35 | |
| 92 | 33 | 100 | |
Growth YoY PAT Growth YoY% | 8.6 | ||
NPM NPM% | 13.0 | 4.2 | 11.7 |
| 6.0 | 2.1 | 6.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Revenue RevenueCr | 873 | 1,295 | 1,985 | 2,196 | 2,765 |
Growth Revenue Growth% | 48.4 | 53.3 | 10.6 | 25.9 | |
| 774 | 1,379 | 2,102 | 2,123 | 2,416 | |
| 100 | -84 | -116 | 73 | 350 | |
OPM OPM% | 11.4 | -6.5 | -5.9 | 3.3 | 12.7 |
| 19 | 19 | 553 | 24 | 48 | |
Interest Expense Interest ExpenseCr | 16 | 14 | 45 | 45 | 58 |
Depreciation DepreciationCr | 52 | 69 | 78 | 83 | 102 |
PBT PBTCr | 51 | -148 | 313 | -31 | 238 |
| 15 | 1 | 119 | 24 | 17 | |
PAT PATCr | 36 | -148 | 194 | -55 | 221 |
Growth PAT Growth% | -513.4 | 231.0 | -128.1 | 503.3 | |
NPM NPM% | 4.1 | -11.5 | 9.8 | -2.5 | 8.0 |
| 14.9 | -50.2 | 67.0 | -15.6 | 72.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 309 | 955 | 1,340 | 1,403 | 1,750 |
| 200 | 404 | 412 | 479 | 575 | |
| 369 | 339 | 474 | 493 | 518 | |
| 1,004 | 1,845 | 2,249 | 2,392 | 2,858 | |
| 755 | 1,191 | 1,154 | 1,240 | 1,625 | |
| 250 | 654 | 1,095 | 1,152 | 1,233 | |
| 1,004 | 1,845 | 2,249 | 2,392 | 2,858 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 81 | -117 | -31 | 160 | 397 | |
| -53 | -800 | 125 | -150 | -181 | |
| -17 | 724 | -57 | -145 | -22 | |
Net Cash Flow Net Cash FlowCr | 11 | -190 | 30 | -136 | 194 |
Free Cash Flow Free Cash FlowCr | 56 | -167 | -65 | 135 | 314 |
CFO To PAT CFO To PAT% | 226.5 | 78.6 | -15.7 | -291.6 | 180.0 |
CFO To EBITDA CFO To EBITDA% | 81.7 | 139.6 | 26.3 | 217.3 | 113.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | -0.8 | -0.9 | -0.9 | 3.8 | 0.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 11.4 | -6.5 | -5.9 | 3.3 | 12.7 |
NPM NPM% | 4.1 | -11.5 | 9.8 | -2.5 | 8.0 |
ROCE ROCE% | 11.0 | -10.6 | 21.5 | 0.8 | 13.6 |
ROE ROE% | 11.5 | -15.5 | 14.5 | -3.9 | 12.6 |
ROA ROA% | 3.6 | -8.0 | 8.6 | -2.3 | 7.7 |