


| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 11 | 11 | 11 | 14 | 14 | 18 | 17 | 24 | |
Growth YoY Revenue Growth YoY% | -4.6 | 24.9 | 26.5 | 34.0 | 26.9 | 34.0 | ||
| 11 | 10 | 10 | 12 | 12 | 16 | 13 | 20 | |
| 1 | 1 | 1 | 2 | 2 | 3 | 4 | 5 | |
OPM OPM% | 6.8 | 8.0 | 9.5 | 12.6 | 15.2 | 14.3 | 23.1 | 19.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 1 | 1 | 2 | 2 | 4 | 4 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 0 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | |
Growth YoY PAT Growth YoY% | 64.9 | 72.7 | 108.2 | 66.3 | 107.1 | 86.7 | ||
NPM NPM% | 3.3 | 5.0 | 5.7 | 7.0 | 9.3 | 8.7 | 15.2 | 12.1 |
| 0.0 | 1.3 | 1.1 | 1.6 | 2.2 | 2.8 | 4.6 | 5.2 |
| Financial Year | Dec 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Revenue RevenueCr | 17 | 22 | 24 | 32 | 42 |
Growth Revenue Growth% | 9.9 | 30.7 | 31.0 | ||
| 16 | 21 | 22 | 27 | 33 | |
| 1 | 2 | 3 | 5 | 9 | |
OPM OPM% | 6.1 | 7.4 | 11.2 | 14.7 | 21.1 |
| 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 1 | 1 | 2 | 4 | 8 |
| 0 | 0 | 1 | 1 | 2 | |
PAT PATCr | 1 | 1 | 2 | 3 | 6 |
Growth PAT Growth% | 70.9 | 82.6 | 96.3 | ||
NPM NPM% | 3.3 | 4.1 | 6.4 | 8.9 | 13.4 |
| 1.6 | 1.8 | 2.7 | 5.0 | 9.7 |
| Financial Year | Dec 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 6 | 6 | 6 |
Reserves ReservesCr | 0 | 4 | 6 | 8 |
| 4 | 1 | 1 | 5 | |
| 1 | 0 | 0 | 1 | |
| 9 | 11 | 13 | 20 | |
| 8 | 9 | 10 | 17 | |
| 1 | 1 | 2 | 3 | |
| 9 | 11 | 13 | 20 |
| Financial Year | Dec 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 2 | -5 | 0 | 0 | 0 | |
| -1 | -1 | -1 | -1 | -4 | |
| 0 | 9 | 0 | 0 | 4 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | -2 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | -7 | -2 | 0 | |
CFO To PAT CFO To PAT% | 281.9 | -570.7 | -19.6 | 14.7 | 2.9 |
CFO To EBITDA CFO To EBITDA% | 152.9 | -317.3 | -11.2 | 8.9 | 1.8 |
| Financial Year | Dec 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 21 | 137 | 264 | 217 |
Price To Earnings Price To Earnings | 0.0 | 22.6 | 87.5 | 92.7 | 38.9 |
Price To Sales Price To Sales | 0.0 | 0.9 | 5.6 | 8.3 | 5.2 |
Price To Book Price To Book | 0.0 | 2.1 | 12.1 | 18.7 | 11.0 |
EV To EBITDA EV To EBITDA | 1.1 | 11.3 | 50.0 | 56.5 | |
GPM GPM% | 11.7 | 13.2 | 15.4 | 24.5 | 36.4 |
OPM OPM% | 6.1 | 7.4 | 11.2 | 14.7 | 21.1 |
NPM NPM% | 3.3 | 4.1 | 6.4 | 8.9 | 13.4 |
ROCE ROCE% | 13.4 | 14.7 | 20.5 | 28.6 | |
ROE ROE% | 11.9 | 9.4 | 13.8 | 20.2 | |
ROA ROA% | 6.1 | 8.6 | 12.1 | 14.6 | |