


| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 560 | 371 | 381 | 399 | 565 | 494 | 518 | 328 | 731 | 516 | 718 | 687 | |
Growth YoY Revenue Growth YoY% | 2.6 | 7.1 | 79.8 | -28.3 | 1.0 | 33.1 | 35.9 | -17.9 | 29.4 | 4.6 | 38.6 | 109.7 |
| 374 | 278 | 260 | 293 | 339 | 305 | 366 | 220 | 465 | 304 | 436 | 443 | |
| 186 | 93 | 121 | 107 | 226 | 188 | 152 | 108 | 267 | 212 | 282 | 245 | |
OPM OPM% | 33.2 | 25.1 | 31.8 | 26.7 | 40.0 | 38.2 | 29.3 | 32.8 | 36.5 | 41.1 | 39.3 | 35.6 |
| 52 | 14 | 11 | 10 | 20 | 7 | 32 | 16 | 46 | 10 | 11 | 18 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 4 | 4 | 3 | 1 | 1 | 2 | 2 | 0 | 2 |
Depreciation DepreciationCr | 61 | 41 | 46 | 30 | 59 | 38 | 48 | 38 | 52 | 41 | 44 | 48 |
PBT PBTCr | 174 | 62 | 83 | 82 | 184 | 154 | 135 | 84 | 259 | 179 | 249 | 213 |
| 42 | 15 | 22 | 19 | 59 | 41 | 34 | 22 | 69 | 45 | 63 | 56 | |
| 132 | 47 | 61 | 63 | 125 | 113 | 102 | 63 | 189 | 134 | 186 | 156 | |
Growth YoY PAT Growth YoY% | 48.5 | -17.2 | 134.6 | -21.4 | -5.6 | 139.8 | 67.5 | -0.2 | 51.9 | 18.4 | 83.0 | 148.6 |
NPM NPM% | 23.6 | 12.8 | 15.9 | 15.8 | 22.1 | 23.0 | 19.6 | 19.2 | 25.9 | 26.0 | 25.9 | 22.7 |
| 1.4 | 0.5 | 0.6 | 0.7 | 1.3 | 1.2 | 1.1 | 0.7 | 1.9 | 1.4 | 1.9 | 1.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,816 | 832 | 1,787 | 1,822 | 1,677 | 1,717 | 2,071 | 2,653 |
Growth Revenue Growth% | -54.2 | 114.8 | 2.0 | -7.9 | 2.4 | 20.6 | 28.1 | |
| 1,314 | 1,075 | 1,377 | 1,311 | 1,187 | 1,170 | 1,333 | 1,648 | |
| 502 | -243 | 410 | 511 | 491 | 547 | 738 | 1,005 | |
OPM OPM% | 27.6 | -29.3 | 22.9 | 28.0 | 29.3 | 31.9 | 35.6 | 37.9 |
| 37 | 57 | 35 | 50 | 96 | 55 | 77 | 85 | |
Interest Expense Interest ExpenseCr | 55 | 60 | 63 | 29 | 16 | 16 | 7 | 6 |
Depreciation DepreciationCr | 253 | 291 | 295 | 150 | 175 | 175 | 176 | 185 |
PBT PBTCr | 230 | -538 | 87 | 382 | 396 | 411 | 632 | 899 |
| 85 | 31 | -23 | 8 | 100 | 115 | 165 | 233 | |
PAT PATCr | 145 | -569 | 110 | 374 | 295 | 296 | 467 | 666 |
Growth PAT Growth% | -491.1 | 119.4 | 238.7 | -21.1 | 0.1 | 58.1 | 42.5 | |
NPM NPM% | 8.0 | -68.4 | 6.2 | 20.5 | 17.6 | 17.2 | 22.6 | 25.1 |
| 1.6 | -6.2 | 1.2 | 3.9 | 3.1 | 3.0 | 4.8 | 6.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 463 | 463 | 463 | 484 | 484 | 484 | 484 | 484 |
Reserves ReservesCr | 1,174 | 497 | 627 | 1,428 | 1,599 | 1,802 | 2,177 | 2,498 |
| 1,045 | 1,448 | 919 | 815 | 657 | 559 | 494 | 698 | |
| 634 | 710 | 830 | 228 | 246 | 426 | 346 | 177 | |
| 3,316 | 3,118 | 2,838 | 2,955 | 2,985 | 3,270 | 3,501 | 3,857 | |
| 1,370 | 1,037 | 810 | 878 | 618 | 587 | 675 | 958 | |
| 1,946 | 2,081 | 2,028 | 2,076 | 2,367 | 2,683 | 2,826 | 2,899 | |
| 3,316 | 3,118 | 2,838 | 2,955 | 2,985 | 3,270 | 3,501 | 3,857 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 252 | 86 | 832 | 1,052 | 674 | 341 | 544 | |
| -587 | -430 | -364 | -404 | -337 | -525 | -402 | |
| 445 | 42 | 133 | -251 | -339 | -39 | -152 | |
Net Cash Flow Net Cash FlowCr | 110 | -302 | 601 | 397 | -3 | -222 | -10 |
Free Cash Flow Free Cash FlowCr | -147 | -135 | 629 | 829 | 574 | 85 | 373 |
CFO To PAT CFO To PAT% | 173.3 | -15.1 | 752.9 | 281.3 | 228.1 | 115.4 | 116.4 |
CFO To EBITDA CFO To EBITDA% | 50.2 | -35.3 | 202.8 | 206.0 | 137.3 | 62.4 | 73.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,529 | 1,971 | 11,056 | 10,990 | 9,519 | 26,903 | 21,333 |
Price To Earnings Price To Earnings | 31.2 | 0.0 | 100.4 | 29.4 | 32.2 | 91.2 | 45.9 |
Price To Sales Price To Sales | 2.5 | 2.4 | 6.2 | 6.0 | 5.7 | 15.7 | 10.3 |
Price To Book Price To Book | 2.8 | 2.0 | 10.2 | 5.8 | 4.6 | 11.8 | 8.0 |
EV To EBITDA EV To EBITDA | 11.1 | -14.4 | 29.7 | 21.6 | 19.1 | 49.5 | 29.1 |
GPM GPM% | 88.5 | 105.4 | 80.8 | 89.3 | 99.6 | 103.8 | 98.9 |
OPM OPM% | 27.6 | -29.3 | 22.9 | 28.0 | 29.3 | 31.9 | 35.6 |
NPM NPM% | 8.0 | -68.4 | 6.2 | 20.5 | 17.6 | 17.2 | 22.6 |
ROCE ROCE% | 10.6 | -18.9 | 6.7 | 17.7 | 18.4 | 17.0 | 22.6 |
ROE ROE% | 8.9 | -59.3 | 10.1 | 19.6 | 14.2 | 12.9 | 17.6 |
ROA ROA% | 4.4 | -18.3 | 3.9 | 12.7 | 9.9 | 9.0 | 13.3 |