


| Quarter |
|---|
Growth YoY Revenue Growth YoY% |
OPM OPM% |
Interest Expense Interest ExpenseCr |
Depreciation DepreciationCr |
PBT PBTCr |
Growth YoY PAT Growth YoY% |
NPM NPM% |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Revenue RevenueCr | 70 | 115 | 148 | 138 | 140 |
Growth Revenue Growth% | 64.8 | 28.3 | -6.9 | 1.6 | |
| 65 | 108 | 139 | 124 | 122 | |
| 5 | 7 | 9 | 14 | 18 | |
OPM OPM% | 7.5 | 6.3 | 6.2 | 10.3 | 12.7 |
| 1 | 0 | 1 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 5 | 7 | 7 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 3 |
PBT PBTCr | 1 | 1 | 2 | 5 | 11 |
| 0 | 1 | 1 | 1 | 3 | |
PAT PATCr | 1 | 1 | 2 | 3 | 7 |
Growth PAT Growth% | -7.0 | 120.0 | 97.0 | 137.9 | |
NPM NPM% | 1.1 | 0.6 | 1.1 | 2.3 | 5.3 |
| 4.4 | 3.1 | 6.9 | 13.7 | 32.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 |
Reserves ReservesCr | 11 | 20 | 21 | 24 | 32 |
| 40 | 66 | 86 | 102 | 109 | |
| 34 | 34 | 24 | 22 | 16 | |
| 87 | 122 | 133 | 150 | 159 | |
| 54 | 87 | 98 | 116 | 129 | |
| 33 | 34 | 35 | 34 | 30 | |
| 87 | 122 | 133 | 150 | 159 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 1 | -5 | -3 | -4 | 17 | |
| -8 | -4 | -5 | -1 | 1 | |
| 7 | 9 | 8 | 6 | -17 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -6 | -10 | -8 | -5 | 17 |
CFO To PAT CFO To PAT% | 148.9 | -718.9 | -179.0 | -133.6 | 221.2 |
CFO To EBITDA CFO To EBITDA% | 22.2 | -71.9 | -31.3 | -29.6 | 93.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 8.3 | 6.6 | 6.7 | 5.2 | 3.5 |
GPM GPM% | 21.0 | 18.4 | 18.6 | 22.5 | 28.8 |
OPM OPM% | 7.5 | 6.3 | 6.2 | 10.3 | 12.7 |
NPM NPM% | 1.1 | 0.6 | 1.1 | 2.3 | 5.3 |
ROCE ROCE% | 7.5 | 7.4 | 8.8 | 11.7 | 17.9 |
ROE ROE% | 5.9 | 3.3 | 6.8 | 11.9 | 22.1 |
ROA ROA% | 0.9 | 0.6 | 1.2 | 2.1 | 4.7 |