


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 154 | 118 | 131 | 135 | 141 | 85 | 146 | 144 | 200 | 88 | 118 | 185 | |
Growth YoY Revenue Growth YoY% | 71.5 | 22.8 | 41.2 | 14.3 | -8.3 | -28.1 | 11.1 | 6.4 | 41.8 | 3.3 | -18.6 | 28.7 |
| 134 | 96 | 107 | 112 | 116 | 77 | 126 | 118 | 168 | 79 | 99 | 152 | |
| 20 | 22 | 24 | 23 | 25 | 8 | 20 | 25 | 32 | 9 | 19 | 33 | |
OPM OPM% | 13.1 | 18.9 | 18.3 | 16.8 | 17.4 | 9.2 | 13.7 | 17.7 | 16.1 | 10.2 | 16.1 | 17.8 |
| 2 | 4 | 3 | 5 | 6 | 4 | 6 | 7 | 5 | 6 | 7 | 8 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 21 | 25 | 25 | 25 | 27 | 10 | 24 | 30 | 35 | 13 | 24 | 38 |
| 11 | 8 | 6 | 7 | 16 | -2 | 0 | 9 | 10 | 3 | 7 | 10 | |
| 10 | 17 | 19 | 18 | 10 | 12 | 24 | 21 | 25 | 10 | 16 | 28 | |
Growth YoY PAT Growth YoY% | 339.8 | 67.2 | 59.5 | -20.8 | 2.3 | -31.9 | 24.7 | 15.3 | 149.7 | -16.8 | -30.9 | 35.7 |
NPM NPM% | 6.3 | 14.6 | 14.5 | 13.3 | 7.0 | 13.8 | 16.2 | 14.4 | 12.4 | 11.1 | 13.8 | 15.2 |
| 1.2 | 2.0 | 2.2 | 2.1 | 1.2 | 1.4 | 2.8 | 2.4 | 2.9 | 1.1 | 1.9 | 3.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 492 | 459 | 349 | 346 | 354 | 347 | 177 | 294 | 461 | 509 | 570 | 591 |
Growth Revenue Growth% | 7.2 | -6.7 | -23.9 | -1.0 | 2.4 | -2.0 | -48.9 | 66.1 | 56.6 | 10.4 | 12.1 | 3.6 |
| 478 | 441 | 336 | 358 | 329 | 325 | 222 | 292 | 389 | 415 | 485 | 498 | |
| 14 | 18 | 13 | -12 | 25 | 22 | -44 | 2 | 71 | 94 | 85 | 93 | |
OPM OPM% | 2.8 | 3.9 | 3.9 | -3.4 | 7.1 | 6.3 | -25.0 | 0.7 | 15.5 | 18.4 | 15.0 | 15.8 |
| 37 | 21 | 16 | 58 | 44 | 25 | 19 | 13 | 17 | 19 | 21 | 25 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 2 |
Depreciation DepreciationCr | 11 | 9 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 |
PBT PBTCr | 36 | 27 | 21 | 38 | 61 | 39 | -34 | 7 | 80 | 102 | 99 | 109 |
| 4 | 10 | 8 | 9 | 18 | 16 | 1 | 3 | 26 | 37 | 17 | 30 | |
PAT PATCr | 32 | 18 | 13 | 29 | 43 | 22 | -35 | 4 | 55 | 65 | 81 | 79 |
Growth PAT Growth% | 295.5 | -44.6 | -24.8 | 120.9 | 48.6 | -48.6 | -255.6 | 111.8 | 1,233.6 | 18.9 | 25.3 | -3.0 |
NPM NPM% | 6.4 | 3.8 | 3.8 | 8.4 | 12.3 | 6.4 | -19.6 | 1.4 | 11.8 | 12.8 | 14.3 | 13.4 |
| 3.7 | 2.0 | 0.8 | 0.8 | 4.8 | 1.5 | -3.9 | 0.5 | 6.4 | 7.5 | 9.4 | 9.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 |
Reserves ReservesCr | 214 | 216 | 221 | 222 | 243 | 234 | 195 | 198 | 252 | 220 | 278 | 253 |
| 255 | 252 | 255 | 279 | 278 | 228 | 233 | 254 | 549 | 697 | 366 | 341 | |
| 56 | 53 | 62 | 83 | 60 | 78 | 58 | 56 | 57 | 23 | 28 | 26 | |
| 614 | 610 | 617 | 667 | 663 | 619 | 563 | 584 | 934 | 1,015 | 746 | 721 | |
| 520 | 512 | 505 | 556 | 558 | 510 | 457 | 471 | 828 | 925 | 651 | 627 | |
| 94 | 97 | 112 | 111 | 105 | 109 | 106 | 114 | 106 | 89 | 95 | 94 | |
| 614 | 610 | 617 | 667 | 663 | 619 | 563 | 584 | 934 | 1,015 | 746 | 721 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -38 | 13 | -7 | 15 | -29 | 8 | -13 | 16 | -12 | -3 | 53 | |
| 20 | 15 | -1 | 7 | 23 | 11 | 11 | 5 | -3 | 50 | -4 | |
| -5 | -21 | -15 | -9 | -20 | -22 | 0 | 0 | 0 | -19 | -22 | |
Net Cash Flow Net Cash FlowCr | -24 | 7 | -23 | 13 | -25 | -2 | -2 | 21 | -15 | 28 | 27 |
Free Cash Flow Free Cash FlowCr | -44 | 5 | -28 | -1 | -24 | 3 | -17 | 10 | -25 | -5 | 43 |
CFO To PAT CFO To PAT% | -120.3 | 73.8 | -53.1 | 51.4 | -66.3 | 36.1 | 37.4 | 381.9 | -21.5 | -4.8 | 65.0 |
CFO To EBITDA CFO To EBITDA% | -277.1 | 73.0 | -52.1 | -127.0 | -114.0 | 36.5 | 29.3 | 741.3 | -16.5 | -3.3 | 61.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 976 | 1,940 | 3,553 | 3,888 | 2,402 | 1,115 | 3,294 | 3,251 | 2,531 | 5,417 | 5,033 |
Price To Earnings Price To Earnings | 34.4 | 127.1 | 476.2 | 335.8 | 61.1 | 54.9 | 0.0 | 479.8 | 45.9 | 83.9 | 61.7 |
Price To Sales Price To Sales | 2.0 | 4.2 | 10.2 | 11.2 | 6.8 | 3.2 | 18.6 | 11.2 | 5.5 | 10.6 | 8.8 |
Price To Book Price To Book | 3.3 | 6.4 | 11.6 | 12.7 | 7.3 | 3.5 | 11.7 | 11.4 | 7.5 | 17.7 | 13.8 |
EV To EBITDA EV To EBITDA | 51.1 | 93.6 | 244.2 | -303.0 | 83.7 | 38.8 | -69.1 | 1,437.8 | 29.0 | 51.9 | 56.3 |
GPM GPM% | 83.4 | 84.9 | 78.6 | 80.6 | 75.6 | 78.9 | 85.6 | 77.1 | 75.4 | 93.0 | 93.9 |
OPM OPM% | 2.8 | 3.9 | 3.9 | -3.4 | 7.1 | 6.3 | -25.0 | 0.7 | 15.5 | 18.4 | 15.0 |
NPM NPM% | 6.4 | 3.8 | 3.8 | 8.4 | 12.3 | 6.4 | -19.6 | 1.4 | 11.8 | 12.8 | 14.3 |
ROCE ROCE% | 12.1 | 9.2 | 7.1 | 12.5 | 18.8 | 12.4 | -11.6 | 3.0 | 24.0 | 34.4 | 27.4 |
ROE ROE% | 10.6 | 5.8 | 4.3 | 9.5 | 13.2 | 7.0 | -12.3 | 1.4 | 16.2 | 21.2 | 22.4 |
ROA ROA% | 5.2 | 2.9 | 2.1 | 4.4 | 6.5 | 3.6 | -6.2 | 0.7 | 5.8 | 6.4 | 10.9 |