| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 26 | 11 | 40 | 60 | 14 | 12 | 37 | 25 | 12 | 27 | 34 | |
Growth YoY Revenue Growth YoY% | -72.5 | 41.7 | 14.0 | 57.5 | 124.2 | -47.2 | 12.4 | -6.5 | -58.6 | -11.9 | 123.0 | -7.3 |
| 1 | 5 | 6 | 1 | 15 | 2 | 43 | 4 | 3 | 0 | 17 | 1 | |
| 26 | 20 | 5 | 39 | 44 | 11 | -31 | 33 | 21 | 12 | 10 | 34 | |
OPM OPM% | 95.9 | 79.4 | 43.2 | 97.7 | 74.5 | 84.1 | -250.6 | 88.3 | 86.5 | 96.7 | 36.2 | 98.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 26 | 21 | 5 | 39 | 45 | 11 | -30 | 33 | 23 | 11 | 9 | 34 |
| 5 | 3 | 3 | 10 | 10 | 3 | -4 | 7 | 5 | 4 | 4 | 7 | |
| 21 | 17 | 2 | 29 | 35 | 8 | -26 | 26 | 18 | 8 | 6 | 27 | |
Growth YoY PAT Growth YoY% | -71.4 | 211.5 | -68.6 | 76.0 | 69.7 | -52.7 | -1,611.4 | -11.7 | -49.0 | -8.0 | 120.8 | 3.5 |
NPM NPM% | 77.5 | 67.4 | 16.0 | 73.6 | 58.7 | 60.4 | -215.4 | 69.5 | 72.3 | 63.1 | 20.1 | 77.6 |
| 40.2 | 33.7 | 3.4 | 56.9 | 68.2 | 15.9 | -51.5 | 50.2 | 34.8 | 14.7 | 10.7 | 52.0 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 26 | 11 | 40 | 60 | 14 | 12 | 37 | 25 | 12 | 27 | 34 | |
Growth YoY Revenue Growth YoY% | -72.5 | 41.7 | 14.0 | 57.5 | 124.2 | -47.2 | 12.4 | -6.5 | -58.6 | -11.9 | 123.0 | -7.3 |
| 1 | 5 | 6 | 1 | 15 | 2 | 43 | 4 | 3 | 0 | 17 | 1 | |
| 26 | 20 | 5 | 39 | 44 | 11 | -31 | 33 | 21 | 12 | 10 | 34 | |
OPM OPM% | 95.9 | 79.4 | 43.2 | 97.7 | 74.5 | 84.1 | -250.6 | 88.3 | 86.5 | 96.7 | 36.2 | 98.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 26 | 21 | 5 | 39 | 45 | 11 | -30 | 33 | 23 | 11 | 9 | 34 |
| 5 | 3 | 3 | 10 | 10 | 3 | -4 | 7 | 5 | 4 | 4 | 7 | |
| 21 | 17 | 2 | 29 | 35 | 8 | -26 | 26 | 18 | 8 | 6 | 27 | |
Growth YoY PAT Growth YoY% | -71.4 | 211.5 | -68.6 | 76.0 | 69.7 | -52.7 | -1,611.4 | -11.7 | -49.0 | -8.0 | 120.8 | 3.5 |
NPM NPM% | 77.5 | 67.4 | 16.0 | 73.6 | 58.7 | 60.4 | -215.4 | 69.5 | 72.3 | 63.1 | 20.1 | 77.6 |
| 40.2 | 33.7 | 3.4 | 56.9 | 68.2 | 15.9 | -51.5 | 50.2 | 34.8 | 14.7 | 10.7 | 52.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 30 | 34 | 36 | 49 | 59 | 65 | 93 | 134 | 88 | 125 | 101 | 98 |
Growth Revenue Growth% | -3.6 | 14.8 | 6.9 | 36.0 | 19.8 | 10.4 | 42.9 | 43.4 | -33.8 | 41.7 | -19.2 | -19.8 |
| 6 | 12 | 26 | -1 | 50 | 21 | 17 | 8 | 14 | 61 | 26 | 22 | |
| 24 | 22 | 10 | 50 | 9 | 44 | 76 | 125 | 75 | 64 | 76 | 77 | |
OPM OPM% | 79.9 | 64.8 | 28.8 | 102.6 | 15.7 | 67.1 | 81.8 | 93.8 | 84.3 | 51.0 | 74.8 | 77.9 |
| 1 | 0 | 0 | 0 | 0 | 2 | 4 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 24 | 22 | 11 | 92 | 9 | 48 | 80 | 124 | 76 | 65 | 76 | 77 |
| 6 | 4 | 2 | 7 | -10 | 4 | 14 | 32 | 19 | 19 | 19 | 20 | |
PAT PATCr | 19 | 18 | 8 | 85 | 19 | 43 | 66 | 93 | 56 | 46 | 57 | 58 |
Growth PAT Growth% | 54.6 | -3.7 | -53.0 | 905.5 | -77.2 | 122.1 | 52.7 | 40.6 | -39.2 | -18.3 | 23.3 | 35.3 |
NPM NPM% | 63.5 | 53.3 | 23.4 | 173.2 | 32.9 | 66.2 | 70.8 | 69.3 | 63.7 | 36.7 | 56.0 | 58.5 |
| 36.5 | 36.5 | 22.2 | 162.0 | 37.8 | 84.0 | 128.2 | 180.3 | 109.6 | 89.5 | 110.4 | 112.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 30 | 34 | 36 | 49 | 59 | 65 | 93 | 134 | 88 | 125 | 101 | 98 |
Growth Revenue Growth% | -3.6 | 14.8 | 6.9 | 36.0 | 19.8 | 10.4 | 42.9 | 43.4 | -33.8 | 41.7 | -19.2 | -19.8 |
| 6 | 12 | 26 | -1 | 50 | 21 | 17 | 8 | 14 | 61 | 26 | 22 | |
| 24 | 22 | 10 | 50 | 9 | 44 | 76 | 125 | 75 | 64 | 76 | 77 | |
OPM OPM% | 79.9 | 64.8 | 28.8 | 102.6 | 15.7 | 67.1 | 81.8 | 93.8 | 84.3 | 51.0 | 74.8 | 77.9 |
| 1 | 0 | 0 | 0 | 0 | 2 | 4 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 24 | 22 | 11 | 92 | 9 | 48 | 80 | 124 | 76 | 65 | 76 | 77 |
| 6 | 4 | 2 | 7 | -10 | 4 | 14 | 32 | 19 | 19 | 19 | 20 | |
PAT PATCr | 19 | 18 | 8 | 85 | 19 | 43 | 66 | 93 | 56 | 46 | 57 | 58 |
Growth PAT Growth% | 54.6 | -3.7 | -53.0 | 905.5 | -77.2 | 122.1 | 52.7 | 40.6 | -39.2 | -18.3 | 23.3 | 35.3 |
NPM NPM% | 63.5 | 53.3 | 23.4 | 173.2 | 32.9 | 66.2 | 70.8 | 69.3 | 63.7 | 36.7 | 56.0 | 58.5 |
| 36.5 | 36.5 | 22.2 | 162.0 | 37.8 | 84.0 | 128.2 | 180.3 | 109.6 | 89.5 | 110.4 | 112.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 334 | 354 | 365 | 3,615 | 3,182 | 5,101 | 7,934 | 0 | 12,600 | 16,678 | 15,168 |
| 12 | 12 | 12 | 0 | 0 | 0 | 2 | 0 | 0 | 2 | ||
| 33 | 32 | 33 | 276 | 183 | 634 | 1,444 | 0 | 1,903 | 2,221 | ||
| 416 | 434 | 443 | 3,923 | 3,397 | 5,769 | 9,417 | 0 | 14,556 | 18,947 | 17,184 | |
| 170 | 127 | 128 | 48 | 69 | 57 | 63 | 0 | 83 | 84 | ||
| 246 | 307 | 315 | 3,876 | 3,328 | 5,712 | 9,354 | 0 | 14,473 | 18,863 | ||
| 416 | 434 | 443 | 3,923 | 3,397 | 5,769 | 9,417 | 0 | 14,556 | 18,947 | 17,184 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 334 | 354 | 365 | 3,615 | 3,182 | 5,101 | 7,934 | 0 | 12,600 | 16,678 | 15,168 |
| 12 | 12 | 12 | 0 | 0 | 0 | 2 | 0 | 0 | 2 | ||
| 33 | 32 | 33 | 276 | 183 | 634 | 1,444 | 0 | 1,903 | 2,221 | ||
| 416 | 434 | 443 | 3,923 | 3,397 | 5,769 | 9,417 | 0 | 14,556 | 18,947 | 17,184 | |
| 170 | 127 | 128 | 48 | 69 | 57 | 63 | 0 | 83 | 84 | ||
| 246 | 307 | 315 | 3,876 | 3,328 | 5,712 | 9,354 | 0 | 14,473 | 18,863 | ||
| 416 | 434 | 443 | 3,923 | 3,397 | 5,769 | 9,417 | 0 | 14,556 | 18,947 | 17,184 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 24 | 22 | -9 | 20 | 50 | 42 | 72 | 41 | 62 | 49 | |
| -19 | -26 | -13 | -1 | -20 | -48 | -41 | -68 | -30 | -75 | -49 | |
| 2 | -1 | 0 | 0 | 0 | -2 | 0 | -1 | 0 | 0 | 3 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 10 | -10 | 0 | 0 | 1 | 4 | 11 | -14 | 2 |
Free Cash Flow Free Cash FlowCr | 18 | 24 | 22 | -9 | 20 | 50 | 42 | 72 | 41 | 62 | 49 |
CFO To PAT CFO To PAT% | 97.9 | 135.5 | 264.1 | -10.3 | 100.6 | 115.0 | 63.4 | 78.0 | 73.1 | 134.2 | 86.5 |
CFO To EBITDA CFO To EBITDA% | 77.8 | 111.5 | 214.8 | -17.5 | 210.5 | 113.5 | 54.8 | 57.6 | 55.2 | 96.7 | 64.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 24 | 22 | -9 | 20 | 50 | 42 | 72 | 41 | 62 | 49 | |
| -19 | -26 | -13 | -1 | -20 | -48 | -41 | -68 | -30 | -75 | -49 | |
| 2 | -1 | 0 | 0 | 0 | -2 | 0 | -1 | 0 | 0 | 3 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 10 | -10 | 0 | 0 | 1 | 4 | 11 | -14 | 2 |
Free Cash Flow Free Cash FlowCr | 18 | 24 | 22 | -9 | 20 | 50 | 42 | 72 | 41 | 62 | 49 |
CFO To PAT CFO To PAT% | 97.9 | 135.5 | 264.1 | -10.3 | 100.6 | 115.0 | 63.4 | 78.0 | 73.1 | 134.2 | 86.5 |
CFO To EBITDA CFO To EBITDA% | 77.8 | 111.5 | 214.8 | -17.5 | 210.5 | 113.5 | 54.8 | 57.6 | 55.2 | 96.7 | 64.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 307 | 459 | 621 | 540 | 305 | 538 | 914 | 1,139 | 1,729 | 3,115 | 2,420 | 2,820 |
Price To Earnings Price To Earnings | 16.4 | 24.5 | 54.4 | 6.9 | 15.5 | 12.5 | 13.8 | 12.5 | 30.7 | 66.6 | 44.4 | 49.0 |
Price To Sales Price To Sales | 10.4 | 13.5 | 17.2 | 12.5 | 5.2 | 8.0 | 9.4 | 8.5 | 19.5 | 24.9 | 23.9 | 28.6 |
Price To Book Price To Book | 0.9 | 1.3 | 1.7 | 1.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | 14.3 | 22.4 | 61.7 | 10.7 | 31.9 | 12.0 | 11.8 | 9.1 | 22.7 | 48.2 | 31.7 | 36.7 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 79.9 | 64.8 | 28.8 | 102.6 | 15.7 | 67.1 | 81.8 | 93.8 | 84.3 | 51.0 | 74.8 | 77.9 |
NPM NPM% | 63.5 | 53.3 | 23.4 | 173.2 | 32.9 | 66.2 | 70.8 | 69.3 | 63.7 | 36.7 | 56.0 | 58.5 |
ROCE ROCE% | 6.5 | 5.7 | 2.6 | 2.5 | 0.3 | 0.9 | 1.0 | 2,438.1 | 0.6 | 0.4 | 0.5 | 0.5 |
ROE ROE% | 5.5 | 5.0 | 2.3 | 2.4 | 0.6 | 0.8 | 0.8 | 1,802.5 | 0.5 | 0.3 | 0.4 | 0.4 |
ROA ROA% | 4.5 | 4.2 | 1.9 | 2.2 | 0.6 | 0.8 | 0.7 | 0.4 | 0.2 | 0.3 | 0.3 | |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 307 | 459 | 621 | 540 | 305 | 538 | 914 | 1,139 | 1,729 | 3,115 | 2,420 | 2,820 |
Price To Earnings Price To Earnings | 16.4 | 24.5 | 54.4 | 6.9 | 15.5 | 12.5 | 13.8 | 12.5 | 30.7 | 66.6 | 44.4 | 49.0 |
Price To Sales Price To Sales | 10.4 | 13.5 | 17.2 | 12.5 | 5.2 | 8.0 | 9.4 | 8.5 | 19.5 | 24.9 | 23.9 | 28.6 |
Price To Book Price To Book | 0.9 | 1.3 | 1.7 | 1.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | 14.3 | 22.4 | 61.7 | 10.7 | 31.9 | 12.0 | 11.8 | 9.1 | 22.7 | 48.2 | 31.7 | 36.7 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 79.9 | 64.8 | 28.8 | 102.6 | 15.7 | 67.1 | 81.8 | 93.8 | 84.3 | 51.0 | 74.8 | 77.9 |
NPM NPM% | 63.5 | 53.3 | 23.4 | 173.2 | 32.9 | 66.2 | 70.8 | 69.3 | 63.7 | 36.7 | 56.0 | 58.5 |
ROCE ROCE% | 6.5 | 5.7 | 2.6 | 2.5 | 0.3 | 0.9 | 1.0 | 2,438.1 | 0.6 | 0.4 | 0.5 | 0.5 |
ROE ROE% | 5.5 | 5.0 | 2.3 | 2.4 | 0.6 | 0.8 | 0.8 | 1,802.5 | 0.5 | 0.3 | 0.4 | 0.4 |
ROA ROA% | 4.5 | 4.2 | 1.9 | 2.2 | 0.6 | 0.8 | 0.7 | 0.4 | 0.2 | 0.3 | 0.3 | |
Documents — Nalwa Sons Investments Ltd