


| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 21 | 27 | 32 | 37 | 46 | 49 | 50 | 49 | 53 | 56 | |
Growth YoY Revenue Growth YoY% | 118.7 | 79.5 | 54.0 | 32.3 | 15.7 | 15.2 | ||||
Interest Expended Interest ExpendedCr | 9 | 13 | 17 | 20 | 22 | 24 | 23 | 26 | 26 | 31 |
Expenses ExpensesCr | 7 | 7 | 9 | 10 | 15 | 17 | 22 | 18 | 19 | 15 |
| 6 | 7 | 6 | 6 | 9 | 8 | 5 | 5 | 8 | 10 | |
FPM FPM% | 27.0 | 24.9 | 18.8 | 17.2 | 18.8 | 16.9 | 9.9 | 9.4 | 15.3 | 18.0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 5 | 6 | 5 | 6 | 8 | 8 | 4 | 4 | 8 | 9 |
| 1 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | |
| 4 | 5 | 4 | 4 | 6 | 6 | 3 | 3 | 6 | 7 | |
Growth YoY PAT Growth YoY% | 41.4 | 26.1 | -14.8 | -28.3 | -1.4 | 22.1 | ||||
NPM NPM% | 19.0 | 16.8 | 12.6 | 11.8 | 12.3 | 11.8 | 7.0 | 6.4 | 10.4 | 12.5 |
| 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.4 |
| Financial Year | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|
Revenue RevenueCr | 98 | 181 | 208 |
Growth Revenue Growth% | 85.5 | 14.7 | |
Interest Expended Interest ExpendedCr | 44 | 89 | 107 |
Expenses ExpensesCr | 30 | 64 | 74 |
| 23 | 28 | 28 | |
FPM FPM% | 23.9 | 15.6 | 13.4 |
| 1 | 1 | 0 | |
Depreciation DepreciationCr | 2 | 3 | 3 |
PBT PBTCr | 21 | 26 | 25 |
| 5 | 7 | 6 | |
PAT PATCr | 16 | 19 | 19 |
Growth PAT Growth% | 19.8 | -0.3 | |
NPM NPM% | 16.4 | 10.6 | 9.2 |
| 1.1 | 1.2 | 1.1 |
| Financial Year | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 16 | 17 |
Reserves ReservesCr | 207 | 234 | 301 |
Borrowings BorrowingsCr | 640 | 714 | 863 |
Other Liabilities Other LiabilitiesCr | 63 | 69 | 57 |
Total Liabilities Total LiabilitiesCr | 926 | 1,033 | 1,238 |
| 9 | 6 | 6 | |
Cash Equivalents Cash EquivalentsCr | 251 | 150 | 143 |
Other Assets Other AssetsCr | 665 | 877 | 1,089 |
Total Assets Total AssetsCr | 926 | 1,033 | 1,238 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|---|---|
| -359 | -153 | |
| -57 | 90 | |
| 486 | 67 | |
Net Cash Flow Net Cash FlowCr | 71 | 4 |
Free Cash Flow Free Cash FlowCr | -359 | -153 |
CFO To EBITDA CFO To EBITDA% | -1,532.6 | -540.6 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|---|---|
Market Cap Market CapitalizationCr | 2,155 | 1,151 |
Price To Earnings Price To Earnings | 134.3 | 58.6 |
Price To Sales Price To Sales | 22.0 | 6.3 |
Price To Book Price To Book | 9.7 | 4.6 |
EV To EBITDA EV To EBITDA | 108.7 | 60.8 |
FPM FPM% | 23.9 | 15.6 |
NPM NPM% | 16.4 | 10.6 |
ROCE ROCE% | 7.6 | 12.0 |
ROE ROE% | 7.2 | 7.7 |
ROA ROA% | 1.7 | 1.9 |