


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 72 | 73 | 78 | 75 | 75 | 58 | 62 | 72 | 67 | 70 | 78 | 75 | |
Growth YoY Revenue Growth YoY% | 2.6 | 5.6 | 0.1 | -9.3 | 4.3 | -20.8 | -19.9 | -3.5 | -9.6 | 20.3 | 24.8 | 3.5 |
| 62 | 65 | 70 | 67 | 69 | 56 | 64 | 73 | 67 | 70 | 75 | 68 | |
| 10 | 9 | 7 | 8 | 6 | 2 | -1 | -1 | 1 | 0 | 3 | 7 | |
OPM OPM% | 13.4 | 11.6 | 9.4 | 10.8 | 7.5 | 2.9 | -2.2 | -0.7 | 1.3 | 0.1 | 3.5 | 8.7 |
| 2 | 1 | 1 | 1 | 2 | 1 | 3 | 2 | 4 | 2 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 10 | 7 | 6 | 7 | 5 | 1 | 0 | 0 | 4 | 0 | 3 | 8 |
| 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 2 | |
| 10 | 7 | 6 | 7 | 5 | 0 | 0 | 0 | 3 | 0 | 3 | 6 | |
Growth YoY PAT Growth YoY% | 599.3 | 98.1 | -96.8 | -0.4 | -53.1 | -97.6 | -94.8 | -102.1 | -36.5 | -94.4 | 718.8 | 4,100.0 |
NPM NPM% | 14.2 | 10.1 | 7.9 | 9.5 | 6.4 | 0.3 | 0.5 | -0.2 | 4.5 | 0.0 | 3.4 | 8.0 |
| 2.9 | 2.1 | 1.8 | 2.0 | 1.4 | 0.1 | 0.1 | 0.0 | 0.9 | 0.0 | 0.8 | 1.7 |
| 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 | 143 | 151 | 149 | 165 | 228 | 201 | 147 | 223 | 301 | 300 | 260 | 290 |
Growth Revenue Growth% | 46.0 | 6.0 | -1.9 | 10.8 | 38.6 | -12.1 | -26.6 | 51.3 | 35.3 | -0.2 | -13.5 | 11.5 |
| 135 | 142 | 138 | 158 | 218 | 198 | 144 | 212 | 273 | 271 | 259 | 280 | |
| 8 | 9 | 11 | 6 | 10 | 2 | 3 | 10 | 28 | 30 | 1 | 10 | |
OPM OPM% | 5.7 | 6.1 | 7.1 | 3.9 | 4.5 | 1.2 | 1.9 | 4.7 | 9.3 | 9.8 | 0.3 | 3.5 |
| 2 | 7 | 1 | 4 | 5 | 26 | 3 | 3 | 193 | 4 | 10 | 12 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 2 | 3 | 3 | 1 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 5 | 5 |
PBT PBTCr | 7 | 14 | 9 | 7 | 11 | 25 | 2 | 8 | 214 | 26 | 5 | 15 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 4 | |
PAT PATCr | 7 | 14 | 9 | 7 | 11 | 25 | 2 | 8 | 214 | 25 | 3 | 12 |
Growth PAT Growth% | 25.5 | 86.2 | -35.0 | -17.8 | 44.6 | 135.5 | -93.2 | 361.5 | 2,597.0 | -88.1 | -86.8 | 245.8 |
NPM NPM% | 5.2 | 9.2 | 6.1 | 4.5 | 4.7 | 12.6 | 1.2 | 3.6 | 71.1 | 8.5 | 1.3 | 4.0 |
| 2.1 | 4.0 | 2.6 | 2.1 | 3.1 | 7.3 | 0.5 | 2.3 | 61.6 | 7.3 | 1.0 | 3.4 |
| 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 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
Reserves ReservesCr | -214 | -201 | -200 | -192 | -181 | -156 | -154 | -146 | 69 | 94 | 98 | 101 |
| 51 | 40 | 71 | 83 | 83 | 56 | 50 | 57 | 70 | 69 | 89 | 96 | |
| 189 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 4 | 4 | 4 | 4 | |
| 83 | 89 | 98 | 117 | 128 | 126 | 122 | 138 | 177 | 202 | 226 | 235 | |
| 49 | 56 | 60 | 70 | 81 | 80 | 78 | 93 | 127 | 145 | 162 | 165 | |
| 34 | 34 | 38 | 47 | 47 | 46 | 45 | 46 | 50 | 57 | 64 | 70 | |
| 83 | 89 | 98 | 117 | 128 | 126 | 122 | 138 | 177 | 202 | 226 | 235 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 7 | 12 | 0 | 11 | 3 | 9 | -5 | 16 | 24 | -8 | |
| 1 | 0 | -5 | -9 | -2 | -2 | -2 | -4 | -9 | -22 | -18 | |
| -6 | -3 | 0 | -3 | 0 | -1 | -2 | -3 | -4 | -3 | 20 | |
Net Cash Flow Net Cash FlowCr | 4 | 4 | 6 | -12 | 9 | 0 | 6 | -12 | 2 | -1 | -6 |
Free Cash Flow Free Cash FlowCr | 6 | 6 | 12 | -8 | 8 | 1 | 8 | -10 | 8 | 15 | -14 |
CFO To PAT CFO To PAT% | 113.4 | 49.4 | 130.7 | 4.4 | 100.0 | 12.4 | 540.2 | -65.1 | 7.3 | 96.0 | -223.5 |
CFO To EBITDA CFO To EBITDA% | 103.8 | 74.8 | 112.7 | 5.1 | 106.1 | 135.2 | 339.6 | -49.8 | 55.8 | 82.6 | -1,161.7 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 217 | 128 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.6 | 38.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.5 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 1.0 |
EV To EBITDA EV To EBITDA | 22.2 | 19.7 | 16.6 | 28.9 | 17.5 | 76.1 | 62.9 | 17.7 | -0.3 | 7.0 | 227.4 |
GPM GPM% | 31.5 | 31.9 | 32.9 | 36.4 | 33.2 | 34.0 | 38.5 | 39.5 | 41.4 | 43.2 | 42.2 |
OPM OPM% | 5.7 | 6.1 | 7.1 | 3.9 | 4.5 | 1.2 | 1.9 | 4.7 | 9.3 | 9.8 | 0.3 |
NPM NPM% | 5.2 | 9.2 | 6.1 | 4.5 | 4.7 | 12.6 | 1.2 | 3.6 | 71.1 | 8.5 | 1.3 |
ROCE ROCE% | 122.2 | 63.2 | 40.9 | 26.5 | 30.8 | 37.6 | 4.5 | 12.9 | 210.3 | 22.4 | 3.9 |
ROE ROE% | -4.2 | -8.4 | -5.5 | -4.7 | -7.3 | -20.9 | -1.4 | -7.2 | 207.2 | 19.7 | 2.5 |
ROA ROA% | 9.0 | 15.6 | 9.2 | 6.4 | 8.4 | 20.1 | 1.4 | 5.7 | 120.9 | 12.6 | 1.5 |