


| Quarter | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|
| 45 | 80 | 40 | |
Growth YoY Revenue Growth YoY% | -10.9 | ||
| 39 | 68 | 39 | |
| 6 | 12 | 1 | |
OPM OPM% | 14.2 | 14.5 | 3.6 |
| 2 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 |
PBT PBTCr | 8 | 13 | 4 |
| 2 | 4 | 1 | |
| 6 | 9 | 3 | |
Growth YoY PAT Growth YoY% | -55.6 | ||
NPM NPM% | 12.6 | 11.5 | 6.3 |
| 0.0 | 0.0 | 1.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 96 | 114 | 68 | 93 | 63 | 101 | 125 | 120 |
Growth Revenue Growth% | 18.2 | -40.5 | 36.7 | -32.0 | 61.0 | 22.9 | -3.9 | |
| 89 | 104 | 58 | 83 | 57 | 88 | 107 | 107 | |
| 7 | 9 | 10 | 10 | 6 | 13 | 18 | 13 | |
OPM OPM% | 7.3 | 8.3 | 14.5 | 10.9 | 9.5 | 13.2 | 14.4 | 10.9 |
| 3 | 2 | 2 | 3 | 3 | 4 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 3 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | 8 | 10 | 10 | 10 | 6 | 15 | 20 | 17 |
| 2 | 2 | 2 | 2 | 2 | 4 | 6 | 5 | |
PAT PATCr | 6 | 8 | 7 | 7 | 4 | 12 | 15 | 12 |
Growth PAT Growth% | 31.2 | -10.7 | 3.1 | -45.3 | 186.5 | 28.4 | -21.2 | |
NPM NPM% | 6.3 | 7.0 | 10.6 | 8.0 | 6.4 | 11.4 | 11.9 | 9.8 |
| 49.3 | 64.6 | 57.7 | 59.5 | 32.6 | 6.7 | 8.6 | 1.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 17 | 17 |
Reserves ReservesCr | 17 | 25 | 32 | 39 | 43 | 39 | 54 |
| 46 | 59 | 49 | 43 | 42 | 25 | 53 | |
| 5 | 0 | 3 | 11 | 12 | 12 | 13 | |
| 69 | 85 | 85 | 94 | 98 | 93 | 138 | |
| 64 | 79 | 78 | 78 | 90 | 32 | 70 | |
| 5 | 6 | 7 | 16 | 8 | 61 | 67 | |
| 69 | 85 | 85 | 94 | 98 | 93 | 138 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 11 | -2 | 3 | 3 | 8 | 22 | -6 | |
| -2 | 0 | -4 | -4 | 5 | -13 | -3 | |
| 2 | 5 | 1 | 1 | -2 | -29 | 11 | |
Net Cash Flow Net Cash FlowCr | 11 | 3 | 0 | 1 | 11 | -20 | 2 |
Free Cash Flow Free Cash FlowCr | 8 | -3 | 3 | 3 | 8 | 11 | -11 |
CFO To PAT CFO To PAT% | 181.2 | -27.2 | 42.1 | 42.9 | 195.4 | 188.5 | -37.9 |
CFO To EBITDA CFO To EBITDA% | 157.6 | -23.2 | 30.8 | 31.3 | 131.8 | 163.1 | -31.3 |
| Financial Year | 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 |
Price To Earnings Price To Earnings | 0.0 | 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 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | -2.2 | -0.5 | -1.9 | -0.6 | -4.1 | 1.1 | 1.4 |
GPM GPM% | 20.8 | 20.7 | 31.7 | 27.4 | 28.7 | 28.9 | 30.1 |
OPM OPM% | 7.3 | 8.3 | 14.5 | 10.9 | 9.5 | 13.2 | 14.4 |
NPM NPM% | 6.3 | 7.0 | 10.6 | 8.0 | 6.4 | 11.4 | 11.9 |
ROCE ROCE% | 33.8 | 23.1 | 22.8 | 16.1 | 11.4 | 23.2 | 21.9 |
ROE ROE% | 34.3 | 31.0 | 21.7 | 18.3 | 9.1 | 20.7 | 21.0 |
ROA ROA% | 8.8 | 9.4 | 8.4 | 7.8 | 4.1 | 12.4 | 10.8 |