


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 175 | 140 | 142 | 122 | 142 | 138 | 122 | 129 | 149 | 138 | 147 | 145 | |
Growth YoY Revenue Growth YoY% | 1.2 | -13.9 | -15.1 | -21.6 | -18.9 | -0.9 | -14.1 | 5.8 | 5.0 | -0.1 | 20.4 | 12.1 |
| 161 | 135 | 133 | 117 | 133 | 131 | 116 | 124 | 142 | 134 | 139 | 136 | |
| 15 | 5 | 9 | 5 | 9 | 7 | 6 | 5 | 8 | 4 | 8 | 9 | |
OPM OPM% | 8.4 | 3.5 | 6.3 | 4.2 | 6.2 | 4.9 | 4.5 | 3.9 | 5.2 | 3.1 | 5.5 | 6.0 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 11 | 2 | 6 | 2 | 6 | 4 | 3 | 3 | 5 | 2 | 5 | 6 |
| 3 | 0 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | |
| 9 | 1 | 5 | 2 | 5 | 3 | 2 | 2 | 4 | 1 | 4 | 5 | |
Growth YoY PAT Growth YoY% | 17.3 | -66.0 | -18.7 | -83.3 | -44.5 | 188.2 | -53.5 | 10.5 | -19.2 | -65.3 | 85.2 | 145.0 |
NPM NPM% | 4.9 | 0.8 | 3.3 | 1.4 | 3.3 | 2.5 | 1.8 | 1.5 | 2.6 | 0.9 | 2.7 | 3.2 |
| 8.3 | 1.1 | 4.5 | 1.7 | 4.6 | 3.3 | 2.1 | 1.8 | 3.7 | 1.1 | 3.9 | 4.5 |
| 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 | 163 | 155 | 162 | 270 | 320 | 229 | 290 | 557 | 661 | 546 | 539 | 579 |
Growth Revenue Growth% | -5.3 | 4.4 | 67.2 | 18.4 | -28.5 | 26.6 | 92.1 | 18.8 | -17.4 | -1.3 | 7.5 | |
| 153 | 140 | 144 | 249 | 311 | 229 | 273 | 522 | 621 | 518 | 514 | 551 | |
| 11 | 15 | 17 | 21 | 9 | 0 | 16 | 35 | 40 | 28 | 25 | 29 | |
OPM OPM% | 6.6 | 9.4 | 10.8 | 7.8 | 2.9 | 0.0 | 5.6 | 6.3 | 6.0 | 5.1 | 4.7 | 5.0 |
| 1 | 5 | 1 | 1 | 2 | 2 | 2 | 3 | 16 | 3 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 3 | 8 | 10 | 7 | 10 | 12 | 9 | 8 | 8 |
Depreciation DepreciationCr | 1 | 1 | 1 | 3 | 3 | 5 | 5 | 5 | 5 | 6 | 6 | 6 |
PBT PBTCr | 10 | 18 | 17 | 16 | 0 | -13 | 7 | 23 | 38 | 17 | 15 | 18 |
| 4 | 8 | 6 | 6 | -3 | -4 | 2 | 6 | 10 | 4 | 4 | 5 | |
PAT PATCr | 7 | 10 | 11 | 10 | 3 | -9 | 5 | 18 | 28 | 12 | 11 | 14 |
Growth PAT Growth% | 50.3 | 3.8 | -3.9 | -67.5 | -355.0 | 152.2 | 291.8 | 58.9 | -56.2 | -7.9 | 20.7 | |
NPM NPM% | 4.2 | 6.7 | 6.7 | 3.9 | 1.1 | -3.8 | 1.6 | 3.2 | 4.2 | 2.3 | 2.1 | 2.4 |
| 6.7 | 10.1 | 10.4 | 10.1 | 3.3 | -8.3 | 4.3 | 17.1 | 27.1 | 11.9 | 11.0 | 13.2 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 45 | 52 | 63 | 71 | 71 | 61 | 65 | 81 | 108 | 119 | 129 | 134 |
| 36 | 39 | 59 | 163 | 193 | 148 | 228 | 276 | 261 | 198 | 206 | 186 | |
| 2 | 3 | 2 | 3 | 0 | 1 | 1 | 2 | 4 | 3 | 2 | 1 | |
| 93 | 105 | 134 | 247 | 275 | 220 | 304 | 371 | 384 | 331 | 348 | 331 | |
| 77 | 87 | 94 | 180 | 184 | 127 | 217 | 291 | 306 | 255 | 273 | 259 | |
| 16 | 18 | 40 | 68 | 91 | 93 | 87 | 80 | 77 | 75 | 74 | 72 | |
| 93 | 105 | 134 | 247 | 275 | 220 | 304 | 371 | 384 | 331 | 348 | 331 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| -27 | 56 | -14 | -21 | 41 | 45 | -2 | |
| -28 | -5 | 0 | -3 | 10 | -3 | -5 | |
| 54 | -54 | 16 | 23 | -51 | -41 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | -3 | 1 | -1 | 0 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -55 | 51 | -15 | -24 | 35 | 42 | -7 |
CFO To PAT CFO To PAT% | -789.9 | -654.6 | -314.2 | -117.5 | 144.9 | 369.7 | -21.8 |
CFO To EBITDA CFO To EBITDA% | -285.3 | -70,537.5 | -86.9 | -59.2 | 102.4 | 163.1 | -9.8 |
| 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 | 46 | 86 | 184 | 198 | 131 | 33 | 101 | 153 | 124 | 157 | 149 |
Price To Earnings Price To Earnings | 7.1 | 8.6 | 17.0 | 19.1 | 38.8 | 0.0 | 22.3 | 8.7 | 4.4 | 12.8 | 13.2 |
Price To Sales Price To Sales | 0.3 | 0.6 | 1.1 | 0.7 | 0.4 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 |
Price To Book Price To Book | 0.9 | 1.4 | 2.5 | 2.5 | 1.6 | 0.5 | 1.3 | 1.7 | 1.1 | 1.2 | 1.1 |
EV To EBITDA EV To EBITDA | 4.3 | 5.2 | 11.1 | 13.0 | 28.9 | -1,653.5 | 13.6 | 8.8 | 6.1 | 8.8 | 10.0 |
GPM GPM% | 22.7 | 31.5 | 25.1 | 21.4 | 17.6 | 21.5 | 22.5 | 17.3 | 17.2 | 19.0 | 19.6 |
OPM OPM% | 6.6 | 9.4 | 10.8 | 7.8 | 2.9 | 0.0 | 5.6 | 6.3 | 6.0 | 5.1 | 4.7 |
NPM NPM% | 4.2 | 6.7 | 6.7 | 3.9 | 1.1 | -3.8 | 1.6 | 3.2 | 4.2 | 2.3 | 2.1 |
ROCE ROCE% | 18.7 | 29.4 | 19.8 | 12.4 | 3.9 | -1.6 | 6.9 | 13.4 | 21.1 | 11.6 | 9.5 |
ROE ROE% | 12.6 | 16.6 | 14.8 | 12.8 | 4.1 | -12.0 | 5.9 | 19.2 | 23.6 | 9.5 | 8.1 |
ROA ROA% | 7.4 | 9.9 | 8.1 | 4.2 | 1.2 | -3.9 | 1.5 | 4.8 | 7.3 | 3.7 | 3.3 |