

| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 26 | 89 | 27 | 27 | 27 | 162 | 29 | 29 | 30 | 84 | 33 | |
Growth YoY Revenue Growth YoY% | 27.5 | 38.9 | -73.6 | 4.9 | 10.4 | 4.3 | 81.9 | 7.1 | 9.2 | 10.4 | -48.5 | 11.8 |
| 1 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 4 | |
| 23 | 23 | 86 | 25 | 24 | 24 | 158 | 26 | 26 | 26 | 80 | 29 | |
OPM OPM% | 95.0 | 88.8 | 96.6 | 90.1 | 87.4 | 88.3 | 97.7 | 88.8 | 86.9 | 87.6 | 95.7 | 89.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 23 | 23 | 86 | 25 | 24 | 24 | 158 | 26 | 26 | 26 | 80 | 26 |
| 6 | 6 | 22 | 6 | 4 | 6 | 40 | 7 | 7 | 7 | 20 | 7 | |
| 17 | 17 | 64 | 18 | 19 | 18 | 118 | 19 | 19 | 20 | 60 | 20 | |
Growth YoY PAT Growth YoY% | 28.8 | 31.1 | -74.5 | -1.3 | 11.9 | 4.2 | 85.4 | 6.5 | -1.8 | 9.6 | -49.6 | 1.1 |
NPM NPM% | 71.0 | 65.9 | 71.5 | 66.8 | 72.0 | 65.9 | 72.9 | 66.4 | 64.7 | 65.4 | 71.3 | 60.1 |
| 37.4 | 21.9 | 57.0 | 31.3 | 30.0 | 47.4 | 107.8 | 12.5 | 8.8 | 30.5 | 60.5 | 28.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 63 | 89 | 107 | 121 | 93 | 186 | 407 | 170 | 248 | 176 |
Growth Revenue Growth% | 39.9 | 21.1 | 12.8 | -23.3 | 100.6 | 118.5 | -58.3 | 46.3 | -29.1 | |
| 4 | 5 | 5 | 6 | 5 | 6 | 6 | 12 | 14 | 15 | |
| 59 | 84 | 102 | 115 | 88 | 180 | 401 | 157 | 234 | 161 | |
OPM OPM% | 93.8 | 94.6 | 95.0 | 95.4 | 94.6 | 96.9 | 98.5 | 92.9 | 94.3 | 91.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 59 | 84 | 102 | 115 | 88 | 180 | 401 | 157 | 234 | 158 |
| 12 | 16 | 14 | 11 | 22 | 46 | 101 | 39 | 59 | 40 | |
PAT PATCr | 47 | 68 | 88 | 104 | 66 | 135 | 300 | 119 | 175 | 118 |
Growth PAT Growth% | 43.5 | 29.1 | 18.5 | -36.9 | 104.9 | 122.6 | -60.4 | 47.2 | -32.5 | |
NPM NPM% | 74.8 | 76.7 | 81.8 | 86.0 | 70.8 | 72.3 | 73.7 | 70.0 | 70.4 | 67.1 |
| 43.4 | 62.8 | 90.4 | 96.2 | 68.0 | 136.7 | 298.7 | 140.2 | 176.4 | 128.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 847 | 8,244 | 8,277 | 7,101 | 12,591 | 19,943 | 19,399 | 25,424 | 31,299 | 33,571 |
| 1 | 2 | 2 | 2 | 2 | 2 | 2 | 6 | 6 | ||
| 1 | 741 | 716 | 598 | 1,441 | 2,800 | 2,627 | 3,811 | 3,948 | ||
| 860 | 8,998 | 9,005 | 7,712 | 14,045 | 22,756 | 22,039 | 29,251 | 35,265 | 37,865 | |
| 14 | 21 | 22 | 19 | 14 | 18 | 18 | 27 | 30 | ||
| 846 | 8,977 | 8,983 | 7,693 | 14,031 | 22,738 | 22,021 | 29,224 | 35,236 | ||
| 860 | 8,998 | 9,005 | 7,712 | 14,045 | 22,756 | 22,039 | 29,251 | 35,265 | 37,865 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 32 | 66 | 89 | 103 | 67 | 130 | 298 | 115 | 169 | |
| -43 | -58 | -87 | -108 | -72 | -131 | -298 | -112 | -170 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -11 | 8 | 2 | -4 | -5 | -1 | 1 | 3 | -1 |
Free Cash Flow Free Cash FlowCr | 32 | 66 | 89 | 103 | 67 | 130 | 298 | 115 | 169 |
CFO To PAT CFO To PAT% | 66.7 | 97.3 | 101.2 | 99.5 | 102.3 | 96.8 | 99.6 | 96.9 | 96.8 |
CFO To EBITDA CFO To EBITDA% | 53.2 | 78.9 | 87.2 | 89.6 | 76.6 | 72.2 | 74.4 | 73.0 | 72.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,694 | 1,847 | 3,167 | 1,596 | 4,254 | 4,548 | 4,259 | 7,992 | 25,332 |
Price To Earnings Price To Earnings | 35.1 | 26.5 | 31.6 | 14.9 | 56.4 | 30.0 | 12.8 | 51.4 | 129.3 |
Price To Sales Price To Sales | 26.7 | 20.8 | 29.5 | 13.2 | 45.8 | 24.4 | 10.5 | 47.1 | 102.1 |
Price To Book Price To Book | 2.0 | 0.2 | 0.4 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.8 |
EV To EBITDA EV To EBITDA | 28.5 | 21.9 | 31.0 | 13.8 | 48.4 | 25.2 | 10.6 | 50.7 | 108.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 93.8 | 94.6 | 95.0 | 95.4 | 94.6 | 96.9 | 98.5 | 92.9 | 94.3 |
NPM NPM% | 74.8 | 76.7 | 81.8 | 86.0 | 70.8 | 72.3 | 73.7 | 70.0 | 70.4 |
ROCE ROCE% | 6.9 | 1.0 | 1.2 | 1.6 | 0.7 | 0.9 | 2.1 | 0.6 | 0.8 |
ROE ROE% | 5.5 | 0.8 | 1.1 | 1.5 | 0.5 | 0.7 | 1.5 | 0.5 | 0.6 |
ROA ROA% | 5.5 | 0.8 | 1.0 | 1.4 | 0.5 | 0.6 | 1.4 | 0.4 | 0.5 |