

| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|
| 30 | 34 | 35 | 32 | 32 | 35 | 38 | |
Growth YoY Revenue Growth YoY% | 14.7 | -4.0 | -7.1 | 9.4 | 18.1 | ||
| 29 | 31 | 33 | 29 | 32 | 35 | 38 | |
| 2 | 3 | 1 | 3 | 0 | 0 | 0 | |
OPM OPM% | 5.1 | 8.7 | 4.2 | 10.2 | 1.3 | -0.1 | -0.8 |
| 0 | 0 | 0 | 0 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 2 | 3 | 2 | 3 | 1 | 1 | 1 |
| 0 | 1 | 0 | 1 | 0 | 0 | 0 | |
| 1 | 2 | 1 | 2 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 1.1 | 17.2 | -71.1 | -90.6 | -57.7 | ||
NPM NPM% | 3.0 | 4.9 | 2.6 | 5.9 | 0.8 | 0.5 | 0.3 |
| 0.0 | 0.0 | 1.3 | 2.5 | 0.2 | 0.4 | 0.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 54 | 56 | 64 | 68 | 67 | 73 |
Growth Revenue Growth% | 3.7 | 14.7 | 6.2 | -0.5 | 8.6 | |
| 50 | 52 | 59 | 63 | 67 | 74 | |
| 4 | 4 | 5 | 5 | 0 | 0 | |
OPM OPM% | 6.9 | 6.8 | 7.3 | 7.1 | 0.6 | -0.5 |
| 0 | 1 | 0 | 0 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | 3 | 4 | 1 | 2 |
| 1 | 1 | 1 | 1 | 0 | 0 | |
PAT PATCr | 2 | 2 | 3 | 3 | 0 | 0 |
Growth PAT Growth% | 22.9 | 12.8 | 11.5 | -84.5 | -33.3 | |
NPM NPM% | 3.4 | 4.0 | 4.0 | 4.2 | 0.7 | 0.4 |
| 1,817.5 | 2,233.6 | 5.0 | 3.8 | 0.6 | 0.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 6 | 8 | 8 |
Reserves ReservesCr | 4 | 6 | 4 | 17 | 17 |
| 6 | 7 | 9 | 6 | 15 | |
| 3 | 2 | 2 | 1 | 1 | |
| 13 | 15 | 20 | 31 | 41 | |
| 9 | 9 | 14 | 26 | 21 | |
| 4 | 6 | 6 | 6 | 20 | |
| 13 | 15 | 20 | 31 | 41 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 2 | 3 | 1 | 0 | -10 | |
| -2 | -2 | -1 | -1 | -4 | |
| 0 | -1 | 0 | 9 | 10 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | 8 | -5 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | 0 | -1 | -15 |
CFO To PAT CFO To PAT% | 84.2 | 138.1 | 38.3 | -12.4 | -2,344.4 |
CFO To EBITDA CFO To EBITDA% | 41.5 | 81.7 | 20.7 | -7.3 | -2,654.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 65 | 90 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 23.0 | 208.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 1.0 | 1.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 2.7 | 3.6 |
EV To EBITDA EV To EBITDA | 1.0 | 0.9 | 0.5 | 11.8 | 252.0 |
GPM GPM% | 25.2 | 30.9 | 29.1 | 28.4 | 27.6 |
OPM OPM% | 6.9 | 6.8 | 7.3 | 7.1 | 0.6 |
NPM NPM% | 3.4 | 4.0 | 4.0 | 4.2 | 0.7 |
ROCE ROCE% | 41.2 | 41.1 | 31.9 | 17.4 | 2.4 |
ROE ROE% | 51.8 | 38.9 | 27.2 | 11.5 | 1.8 |
ROA ROA% | 14.2 | 14.9 | 12.6 | 9.0 | 1.1 |