| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 876 | 887 | 884 | 880 | 896 | 889 | 910 | 906 | 870 | |
Growth YoY Revenue Growth YoY% | 2.3 | 0.2 | 3.0 | 3.0 | -2.9 | ||||
| 298 | 417 | 240 | 287 | 228 | 243 | 255 | 345 | 245 | |
| 578 | 469 | 644 | 594 | 667 | 646 | 655 | 561 | 625 | |
OPM OPM% | 66.0 | 52.9 | 72.9 | 67.4 | 74.5 | 72.7 | 72.0 | 61.9 | 71.8 |
| 53 | 6 | 2 | 51 | 3 | 3 | 21 | 24 | 22 | |
Interest Expense Interest ExpenseCr | 357 | 358 | 358 | 349 | 343 | 340 | 344 | 345 | 331 |
Depreciation DepreciationCr | 306 | 278 | 256 | 292 | 292 | 278 | 275 | 273 | 252 |
PBT PBTCr | -32 | -160 | 32 | 4 | 36 | 30 | 57 | -33 | 64 |
| -24 | -11 | 2 | -50 | 8 | -6 | 26 | 20 | 32 | |
| -8 | -149 | 31 | 55 | 28 | 37 | 31 | -53 | 32 | |
Growth YoY PAT Growth YoY% | 447.7 | 124.7 | 1.3 | -197.1 | 14.9 | ||||
NPM NPM% | -0.9 | -16.8 | 3.5 | 6.2 | 3.1 | 4.1 | 3.4 | -5.9 | 3.6 |
| -0.1 | -1.4 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | -0.5 | 0.3 |
| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 876 | 887 | 884 | 880 | 896 | 889 | 910 | 906 | 870 | |
Growth YoY Revenue Growth YoY% | 2.3 | 0.2 | 3.0 | 3.0 | -2.9 | ||||
| 298 | 417 | 240 | 287 | 228 | 243 | 255 | 345 | 245 | |
| 578 | 469 | 644 | 594 | 667 | 646 | 655 | 561 | 625 | |
OPM OPM% | 66.0 | 52.9 | 72.9 | 67.4 | 74.5 | 72.7 | 72.0 | 61.9 | 71.8 |
| 53 | 6 | 2 | 51 | 3 | 3 | 21 | 24 | 22 | |
Interest Expense Interest ExpenseCr | 357 | 358 | 358 | 349 | 343 | 340 | 344 | 345 | 331 |
Depreciation DepreciationCr | 306 | 278 | 256 | 292 | 292 | 278 | 275 | 273 | 252 |
PBT PBTCr | -32 | -160 | 32 | 4 | 36 | 30 | 57 | -33 | 64 |
| -24 | -11 | 2 | -50 | 8 | -6 | 26 | 20 | 32 | |
| -8 | -149 | 31 | 55 | 28 | 37 | 31 | -53 | 32 | |
Growth YoY PAT Growth YoY% | 447.7 | 124.7 | 1.3 | -197.1 | 14.9 | ||||
NPM NPM% | -0.9 | -16.8 | 3.5 | 6.2 | 3.1 | 4.1 | 3.4 | -5.9 | 3.6 |
| -0.1 | -1.4 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | -0.5 | 0.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 801 | 981 | 1,490 | 1,666 | 1,970 | 3,143 | 3,476 | 3,567 | 3,575 |
Growth Revenue Growth% | 22.4 | 52.0 | 11.8 | 18.2 | 59.6 | 10.6 | 2.6 | 0.8 | |
| 639 | 670 | 644 | 813 | 824 | 1,273 | 1,241 | 1,071 | 1,088 | |
| 163 | 311 | 846 | 854 | 1,145 | 1,869 | 2,235 | 2,496 | 2,486 | |
OPM OPM% | 20.3 | 31.7 | 56.8 | 51.2 | 58.1 | 59.5 | 64.3 | 70.0 | 69.6 |
| 21 | 27 | 136 | 109 | 132 | 321 | 163 | 85 | 70 | |
Interest Expense Interest ExpenseCr | 420 | 587 | 902 | 941 | 973 | 1,348 | 1,421 | 1,373 | 1,361 |
Depreciation DepreciationCr | 281 | 349 | 587 | 643 | 764 | 1,079 | 1,131 | 1,118 | 1,077 |
PBT PBTCr | -517 | -598 | -507 | -621 | -459 | -237 | -155 | 90 | 118 |
| -27 | -119 | -37 | -97 | -59 | -80 | -84 | 48 | 72 | |
PAT PATCr | -491 | -480 | -470 | -524 | -401 | -157 | -71 | 42 | 46 |
Growth PAT Growth% | 2.2 | 2.0 | -11.5 | 23.6 | 60.8 | 54.6 | 159.0 | 228.5 | |
NPM NPM% | -61.2 | -48.9 | -31.5 | -31.4 | -20.3 | -5.0 | -2.0 | 1.2 | 1.3 |
| -13.3 | -11.9 | -7.6 | -8.4 | -6.5 | -1.6 | -0.7 | 0.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 801 | 981 | 1,490 | 1,666 | 1,970 | 3,143 | 3,476 | 3,567 | 3,575 |
Growth Revenue Growth% | 22.4 | 52.0 | 11.8 | 18.2 | 59.6 | 10.6 | 2.6 | 0.8 | |
| 639 | 670 | 644 | 813 | 824 | 1,273 | 1,241 | 1,071 | 1,088 | |
| 163 | 311 | 846 | 854 | 1,145 | 1,869 | 2,235 | 2,496 | 2,486 | |
OPM OPM% | 20.3 | 31.7 | 56.8 | 51.2 | 58.1 | 59.5 | 64.3 | 70.0 | 69.6 |
| 21 | 27 | 136 | 109 | 132 | 321 | 163 | 85 | 70 | |
Interest Expense Interest ExpenseCr | 420 | 587 | 902 | 941 | 973 | 1,348 | 1,421 | 1,373 | 1,361 |
Depreciation DepreciationCr | 281 | 349 | 587 | 643 | 764 | 1,079 | 1,131 | 1,118 | 1,077 |
PBT PBTCr | -517 | -598 | -507 | -621 | -459 | -237 | -155 | 90 | 118 |
| -27 | -119 | -37 | -97 | -59 | -80 | -84 | 48 | 72 | |
PAT PATCr | -491 | -480 | -470 | -524 | -401 | -157 | -71 | 42 | 46 |
Growth PAT Growth% | 2.2 | 2.0 | -11.5 | 23.6 | 60.8 | 54.6 | 159.0 | 228.5 | |
NPM NPM% | -61.2 | -48.9 | -31.5 | -31.4 | -20.3 | -5.0 | -2.0 | 1.2 | 1.3 |
| -13.3 | -11.9 | -7.6 | -8.4 | -6.5 | -1.6 | -0.7 | 0.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3,700 | 6,624 | 6,624 | 6,624 | 6,624 | 10,886 | 10,886 | 10,886 |
Reserves ReservesCr | 187 | -379 | -983 | -2,076 | -3,028 | -4,732 | -5,570 | -6,228 |
| 497 | 977 | 1,214 | 1,493 | 1,375 | 1,872 | 2,387 | 4,523 | |
| 4,343 | 9,117 | 9,031 | 8,884 | 8,827 | 13,971 | 13,032 | 12,058 | |
| 8,727 | 16,339 | 15,886 | 14,925 | 13,798 | 21,998 | 20,735 | 21,238 | |
| 333 | 1,101 | 1,447 | 1,370 | 1,276 | 1,341 | 1,187 | 2,601 | |
| 8,394 | 15,238 | 14,438 | 13,554 | 12,521 | 20,656 | 19,548 | 18,638 | |
| 8,727 | 16,339 | 15,886 | 14,925 | 13,798 | 21,998 | 20,735 | 21,238 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3,700 | 6,624 | 6,624 | 6,624 | 6,624 | 10,886 | 10,886 | 10,886 |
Reserves ReservesCr | 187 | -379 | -983 | -2,076 | -3,028 | -4,732 | -5,570 | -6,228 |
| 497 | 977 | 1,214 | 1,493 | 1,375 | 1,872 | 2,387 | 4,523 | |
| 4,343 | 9,117 | 9,031 | 8,884 | 8,827 | 13,971 | 13,032 | 12,058 | |
| 8,727 | 16,339 | 15,886 | 14,925 | 13,798 | 21,998 | 20,735 | 21,238 | |
| 333 | 1,101 | 1,447 | 1,370 | 1,276 | 1,341 | 1,187 | 2,601 | |
| 8,394 | 15,238 | 14,438 | 13,554 | 12,521 | 20,656 | 19,548 | 18,638 | |
| 8,727 | 16,339 | 15,886 | 14,925 | 13,798 | 21,998 | 20,735 | 21,238 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 373 | 532 | 1,060 | 1,065 | 820 | 1,486 | 1,595 | 1,867 | |
| -353 | -137 | -339 | -404 | 403 | -7,374 | -242 | -46 | |
| 10 | 304 | -686 | -1,108 | -933 | 6,071 | -1,728 | -1,397 | |
Net Cash Flow Net Cash FlowCr | 30 | 699 | 35 | -447 | 290 | 183 | -375 | 424 |
Free Cash Flow Free Cash FlowCr | 370 | 523 | 1,055 | 1,055 | 837 | 1,377 | 1,527 | |
CFO To PAT CFO To PAT% | -76.1 | -110.9 | -225.5 | -203.3 | -204.8 | -945.7 | -2,234.2 | 4,429.4 |
CFO To EBITDA CFO To EBITDA% | 229.7 | 171.2 | 125.3 | 124.8 | 71.6 | 79.5 | 71.4 | 74.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 373 | 532 | 1,060 | 1,065 | 820 | 1,486 | 1,595 | 1,867 | |
| -353 | -137 | -339 | -404 | 403 | -7,374 | -242 | -46 | |
| 10 | 304 | -686 | -1,108 | -933 | 6,071 | -1,728 | -1,397 | |
Net Cash Flow Net Cash FlowCr | 30 | 699 | 35 | -447 | 290 | 183 | -375 | 424 |
Free Cash Flow Free Cash FlowCr | 370 | 523 | 1,055 | 1,055 | 837 | 1,377 | 1,527 | |
CFO To PAT CFO To PAT% | -76.1 | -110.9 | -225.5 | -203.3 | -204.8 | -945.7 | -2,234.2 | 4,429.4 |
CFO To EBITDA CFO To EBITDA% | 229.7 | 171.2 | 125.3 | 124.8 | 71.6 | 79.5 | 71.4 | 74.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11,779 | 11,440 | |||||||
Price To Earnings Price To Earnings | 249.4 | ||||||||
Price To Sales Price To Sales | 3.4 | 3.2 | |||||||
Price To Book Price To Book | 2.7 | ||||||||
EV To EBITDA EV To EBITDA | 8.4 | 7.3 | |||||||
GPM GPM% | 76.6 | 78.8 | 74.3 | 95.4 | 96.4 | 94.4 | 96.2 | ||
OPM OPM% | 20.3 | 31.7 | 56.8 | 51.2 | 58.1 | 59.5 | 64.3 | 70.0 | 69.6 |
NPM NPM% | -61.2 | -48.9 | -31.5 | -31.4 | -20.3 | -5.0 | -2.0 | 1.2 | 1.3 |
ROCE ROCE% | -2.0 | -0.1 | 4.0 | 3.7 | 6.7 | 7.8 | 9.7 | 10.9 | 10.9 |
ROE ROE% | -12.6 | -7.7 | -8.3 | -11.5 | -11.1 | -2.5 | -1.3 | 0.9 | 0.9 |
ROA ROA% | -5.6 | -2.9 | -3.0 | -3.5 | -2.9 | -0.7 | -0.3 | 0.2 | 0.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11,779 | 11,440 | |||||||
Price To Earnings Price To Earnings | 249.4 | ||||||||
Price To Sales Price To Sales | 3.4 | 3.2 | |||||||
Price To Book Price To Book | 2.7 | ||||||||
EV To EBITDA EV To EBITDA | 8.4 | 7.3 | |||||||
GPM GPM% | 76.6 | 78.8 | 74.3 | 95.4 | 96.4 | 94.4 | 96.2 | ||
OPM OPM% | 20.3 | 31.7 | 56.8 | 51.2 | 58.1 | 59.5 | 64.3 | 70.0 | 69.6 |
NPM NPM% | -61.2 | -48.9 | -31.5 | -31.4 | -20.3 | -5.0 | -2.0 | 1.2 | 1.3 |
ROCE ROCE% | -2.0 | -0.1 | 4.0 | 3.7 | 6.7 | 7.8 | 9.7 | 10.9 | 10.9 |
ROE ROE% | -12.6 | -7.7 | -8.3 | -11.5 | -11.1 | -2.5 | -1.3 | 0.9 | 0.9 |
ROA ROA% | -5.6 | -2.9 | -3.0 | -3.5 | -2.9 | -0.7 | -0.3 | 0.2 | 0.2 |
Documents — Interise Trust