


| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|
| 114 | 133 | 149 | 153 | 90 | 154 | 156 | |
Growth YoY Revenue Growth YoY% | -21.6 | 16.3 | 4.6 | ||||
| 103 | 109 | 125 | 130 | 80 | 132 | 137 | |
| 11 | 24 | 24 | 23 | 10 | 22 | 19 | |
OPM OPM% | 9.8 | 18.1 | 16.1 | 14.8 | 11.1 | 14.2 | 12.1 |
| 1 | 1 | 0 | 0 | 0 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 5 | 3 | 4 | 4 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 7 | 19 | 18 | 19 | 5 | 18 | 18 |
| 2 | 5 | 5 | 5 | 1 | 5 | 5 | |
| 5 | 14 | 14 | 14 | 4 | 13 | 13 | |
Growth YoY PAT Growth YoY% | -31.6 | -6.9 | -1.8 | ||||
NPM NPM% | 4.8 | 10.8 | 9.1 | 9.1 | 4.2 | 8.6 | 8.6 |
| 2.7 | 7.0 | 6.7 | 6.8 | 1.8 | 6.0 | 5.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 208 | 121 | 218 | 354 | 449 | 549 | 553 |
Growth Revenue Growth% | -41.8 | 80.5 | 62.2 | 26.9 | 22.1 | 0.8 | |
| 194 | 109 | 198 | 310 | 407 | 467 | 480 | |
| 14 | 12 | 21 | 44 | 43 | 82 | 73 | |
OPM OPM% | 6.8 | 10.3 | 9.4 | 12.5 | 9.5 | 14.9 | 13.3 |
| 4 | 1 | 1 | 4 | 3 | 2 | 5 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 10 | 11 | 13 | 15 | 13 |
Depreciation DepreciationCr | 4 | 3 | 3 | 4 | 4 | 5 | 6 |
PBT PBTCr | 5 | 1 | 8 | 33 | 28 | 64 | 60 |
| 2 | 0 | 2 | 8 | 7 | 16 | 15 | |
PAT PATCr | 3 | 1 | 6 | 25 | 21 | 47 | 44 |
Growth PAT Growth% | -63.8 | 469.2 | 307.3 | -15.3 | 125.8 | -6.3 | |
NPM NPM% | 1.4 | 0.9 | 2.8 | 7.0 | 4.7 | 8.6 | 8.0 |
| 2.0 | 0.7 | 4.2 | 12.1 | 10.2 | 23.1 | 19.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 15 | 15 | 21 | 28 |
Reserves ReservesCr | 31 | 32 | 49 | 73 | 94 | 142 | 536 |
| 89 | 81 | 113 | 81 | 111 | 190 | 114 | |
| 54 | 58 | 59 | 46 | 21 | 14 | 4 | |
| 188 | 185 | 242 | 221 | 247 | 366 | 682 | |
| 155 | 139 | 191 | 178 | 193 | 300 | 532 | |
| 34 | 47 | 50 | 44 | 53 | 67 | 149 | |
| 188 | 185 | 242 | 221 | 247 | 366 | 682 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| -16 | -1 | 37 | 27 | 37 | -30 | |
| -1 | -10 | -2 | 4 | -13 | -18 | |
| 17 | 9 | -33 | -34 | -18 | 42 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 1 | -2 | 6 | -7 |
Free Cash Flow Free Cash FlowCr | -17 | -2 | 32 | 24 | 25 | -42 |
CFO To PAT CFO To PAT% | -539.4 | -50.4 | 601.4 | 110.7 | 174.5 | -63.6 |
CFO To EBITDA CFO To EBITDA% | -112.2 | -4.3 | 177.1 | 61.7 | 85.8 | -36.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 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 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 5.3 | 8.5 | 5.6 | 2.2 | 2.0 | 1.8 |
GPM GPM% | 20.8 | 27.6 | 26.1 | 24.4 | 19.2 | 24.5 |
OPM OPM% | 6.8 | 10.3 | 9.4 | 12.5 | 9.5 | 14.9 |
NPM NPM% | 1.4 | 0.9 | 2.8 | 7.0 | 4.7 | 8.6 |
ROCE ROCE% | 11.0 | 6.7 | 10.0 | 23.9 | 20.5 | 25.3 |
ROE ROE% | 6.4 | 2.3 | 9.6 | 28.1 | 19.2 | 29.2 |
ROA ROA% | 1.6 | 0.6 | 2.5 | 11.2 | 8.5 | 12.9 |