


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 45 | 50 | 52 | 51 | 42 | 56 | 61 | 61 | 54 | 59 | 63 | 59 | |
Growth YoY Revenue Growth YoY% | -14.6 | -10.6 | -9.6 | -4.6 | -6.2 | 10.7 | 18.0 | 19.8 | 29.1 | 6.4 | 2.7 | -2.9 |
| 40 | 45 | 47 | 47 | 39 | 51 | 53 | 55 | 50 | 53 | 54 | 54 | |
| 5 | 5 | 5 | 4 | 3 | 5 | 8 | 6 | 5 | 6 | 9 | 6 | |
OPM OPM% | 10.4 | 9.7 | 9.6 | 7.5 | 8.2 | 9.0 | 12.9 | 9.1 | 8.7 | 10.0 | 14.4 | 9.4 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 0 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 3 | -1 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 2 | 3 | 3 | 2 | 1 | 3 | 4 | 4 | 1 | 3 | 4 | 2 |
| 2 | 1 | 2 | 1 | -1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | |
| 0 | 2 | 1 | 1 | 1 | 2 | 3 | 2 | 0 | 2 | 3 | 2 | |
Growth YoY PAT Growth YoY% | -90.1 | -68.0 | -90.0 | -84.4 | 297.2 | 11.1 | 412.9 | 81.0 | -84.6 | 13.1 | 4.4 | 57.9 |
NPM NPM% | 0.8 | 3.4 | 1.2 | 1.6 | 3.4 | 3.4 | 5.2 | 2.5 | 0.4 | 3.6 | 5.3 | 4.1 |
| 0.3 | 1.7 | 0.6 | 0.8 | 1.4 | 1.8 | 3.1 | 1.5 | 0.2 | 2.1 | 3.2 | 2.3 |
| 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 | 133 | 119 | 131 | 167 | 175 | 175 | 118 | 190 | 211 | 195 | 232 | 235 |
Growth Revenue Growth% | 18.9 | -10.9 | 10.1 | 27.5 | 4.8 | -0.1 | -32.3 | 60.6 | 11.3 | -7.9 | 19.0 | 1.5 |
| 115 | 101 | 113 | 146 | 158 | 155 | 95 | 162 | 180 | 178 | 209 | 210 | |
| 19 | 18 | 18 | 20 | 17 | 20 | 23 | 28 | 32 | 17 | 22 | 25 | |
OPM OPM% | 14.0 | 14.9 | 13.5 | 12.2 | 9.7 | 11.3 | 19.6 | 14.6 | 15.0 | 8.7 | 9.6 | 10.7 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 3 | 3 | 5 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 7 | 5 | 3 | 7 | 2 | 5 | 3 | 1 | 4 | 3 | 4 | 9 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 11 | 11 | 11 |
PBT PBTCr | 6 | 7 | 9 | 8 | 10 | 9 | 15 | 22 | 24 | 8 | 12 | 10 |
| 1 | 2 | 2 | 2 | 2 | 2 | 4 | 7 | 6 | 3 | 5 | 2 | |
PAT PATCr | 5 | 5 | 7 | 6 | 8 | 7 | 11 | 16 | 17 | 5 | 7 | 8 |
Growth PAT Growth% | 45.5 | -12.6 | 55.6 | -14.9 | 27.3 | -9.4 | 54.3 | 49.5 | 9.3 | -73.4 | 48.0 | 18.7 |
NPM NPM% | 3.9 | 3.8 | 5.3 | 3.6 | 4.3 | 3.9 | 8.9 | 8.3 | 8.2 | 2.4 | 3.0 | 3.5 |
| 5.7 | 5.0 | 7.7 | 6.5 | 7.9 | 7.2 | 10.9 | 15.3 | 16.7 | 4.4 | 6.6 | 7.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 26 | 30 | 37 | 45 | 52 | 58 | 71 | 86 | 102 | 106 | 112 | 117 |
| 32 | 18 | 28 | 30 | 32 | 21 | 20 | 22 | 25 | 26 | 23 | 22 | |
| 42 | 43 | 39 | 34 | 34 | 45 | 43 | 45 | 58 | 55 | 53 | 50 | |
| 104 | 96 | 108 | 115 | 122 | 128 | 139 | 158 | 189 | 192 | 193 | 194 | |
| 37 | 25 | 39 | 48 | 48 | 44 | 53 | 72 | 77 | 71 | 70 | 72 | |
| 68 | 71 | 69 | 67 | 74 | 84 | 86 | 86 | 113 | 121 | 123 | 122 | |
| 104 | 96 | 108 | 115 | 122 | 128 | 139 | 158 | 189 | 192 | 193 | 194 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 26 | 3 | 23 | 14 | 34 | 22 | 13 | 28 | 16 | 27 | |
| -6 | -10 | -4 | -4 | -12 | -19 | -27 | -12 | -36 | -15 | -6 | |
| 0 | -3 | 0 | -14 | -7 | -6 | -4 | -2 | 10 | -3 | -14 | |
Net Cash Flow Net Cash FlowCr | 0 | 13 | 0 | 5 | -4 | 9 | -8 | 0 | 2 | -2 | 7 |
Free Cash Flow Free Cash FlowCr | 6 | 26 | -1 | 18 | 2 | 16 | 14 | 7 | -6 | 3 | 15 |
CFO To PAT CFO To PAT% | 117.9 | 571.4 | 42.8 | 383.5 | 190.8 | 499.4 | 211.0 | 84.1 | 160.5 | 353.9 | 388.8 |
CFO To EBITDA CFO To EBITDA% | 32.6 | 144.8 | 16.9 | 111.8 | 84.8 | 173.1 | 96.4 | 48.2 | 87.5 | 96.0 | 119.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 77 | 151 | 68 | 65 | 43 | 19 | 51 | 90 | 148 | 143 | 134 |
Price To Earnings Price To Earnings | 15.4 | 34.6 | 9.7 | 10.9 | 5.7 | 2.7 | 4.8 | 5.7 | 8.5 | 31.0 | 19.7 |
Price To Sales Price To Sales | 0.6 | 1.3 | 0.5 | 0.4 | 0.3 | 0.1 | 0.4 | 0.5 | 0.7 | 0.7 | 0.6 |
Price To Book Price To Book | 3.4 | 5.7 | 2.0 | 1.5 | 0.9 | 0.3 | 0.8 | 1.1 | 1.5 | 1.4 | 1.2 |
EV To EBITDA EV To EBITDA | 7.1 | 10.9 | 6.5 | 4.8 | 4.7 | 2.4 | 3.7 | 4.7 | 6.3 | 11.6 | 7.7 |
GPM GPM% | 36.5 | 40.2 | 40.1 | 38.8 | 36.7 | 39.1 | 47.7 | 38.5 | 36.3 | 34.1 | 33.2 |
OPM OPM% | 14.0 | 14.9 | 13.5 | 12.2 | 9.7 | 11.3 | 19.6 | 14.6 | 15.0 | 8.7 | 9.6 |
NPM NPM% | 3.9 | 3.8 | 5.3 | 3.6 | 4.3 | 3.9 | 8.9 | 8.3 | 8.2 | 2.4 | 3.0 |
ROCE ROCE% | 15.0 | 15.5 | 13.5 | 17.1 | 12.6 | 13.3 | 15.0 | 17.5 | 16.8 | 6.6 | 9.6 |
ROE ROE% | 16.8 | 13.1 | 16.9 | 11.9 | 13.4 | 11.0 | 13.9 | 17.4 | 16.2 | 4.2 | 5.8 |
ROA ROA% | 4.9 | 4.7 | 6.5 | 5.2 | 6.2 | 5.4 | 7.6 | 10.0 | 9.1 | 2.4 | 3.5 |