


| Quarter | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Dec 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 23 | 8 | 23 | 8 | 8 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 9.0 | -18.7 | -69.2 | -2.9 | -68.7 | -67.5 | -92.5 | -99.5 | -98.9 | -98.8 | -83.3 | -77.8 |
| 14 | 13 | 8 | 15 | 10 | 6 | 3 | 1 | 2 | 1 | 1 | 14 | |
| 13 | 11 | 0 | 8 | -2 | 2 | -2 | -1 | -2 | -1 | -1 | -14 | |
OPM OPM% | 47.6 | 45.1 | 2.8 | 34.4 | -21.9 | 22.0 | -349.1 | -1,116.7 | -2,244.4 | -1,444.4 | -4,350.0 | -69,600.0 |
| 0 | 0 | -856 | 1 | -350 | 0 | 2 | 0 | 0 | 0 | 0 | -142 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 10 | 8 | -856 | 9 | -352 | 1 | -1 | -2 | -2 | -1 | -1 | -155 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 10 | 8 | -856 | 9 | -352 | 1 | -1 | -2 | -2 | -1 | -1 | -155 | |
Growth YoY PAT Growth YoY% | 69.6 | -0.4 | -10,857.5 | 6.3 | -3,510.8 | -82.8 | 99.9 | -119.1 | 99.4 | -188.9 | 47.9 | -7,671.5 |
NPM NPM% | 38.5 | 36.0 | -10,839.2 | 37.9 | -4,194.4 | 19.0 | -86.4 | -1,391.7 | -2,222.2 | -1,422.2 | -4,350.0 | -7,77,150.0 |
| 0.4 | 0.3 | -28.5 | 0.3 | -11.7 | 0.1 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | -5.2 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 603 | 670 | 699 | 263 | 146 | 77 | 50 | 63 | 105 | 63 | 0 |
Growth Revenue Growth% | 11.0 | 4.4 | -62.4 | -44.4 | -47.5 | -34.3 | 26.0 | 65.2 | -40.3 | ||
| 361 | 390 | 423 | 148 | 93 | 53 | 35 | 43 | 63 | 46 | 18 | |
| 242 | 279 | 276 | 115 | 53 | 23 | 15 | 20 | 42 | 17 | -17 | |
OPM OPM% | 40.1 | 41.7 | 39.4 | 43.7 | 36.5 | 30.6 | 29.8 | 31.8 | 39.8 | 26.9 | -6,920.0 |
| 36 | 1 | -2 | -2 | -187 | 0 | -362 | 0 | 3 | -1,204 | ||
Interest Expense Interest ExpenseCr | 25 | 37 | 22 | 54 | 58 | 32 | 8 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 6 | 6 | 7 | 8 | 10 | 10 | 9 | 9 | 9 | 3 | 0 |
PBT PBTCr | 247 | 238 | 245 | 52 | -201 | -18 | -364 | 10 | 35 | -1,192 | -159 |
| 3 | 3 | 4 | 10 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 244 | 235 | 241 | 42 | -202 | -18 | -364 | 10 | 35 | -1,192 | -159 |
Growth PAT Growth% | -3.9 | 2.7 | -82.5 | -578.0 | 91.1 | -1,920.4 | 102.8 | 249.0 | -3,512.1 | ||
NPM NPM% | 40.5 | 35.0 | 34.5 | 16.0 | -137.9 | -23.5 | -722.6 | 15.8 | 33.3 | -1,903.0 | -63,520.0 |
| 10.1 | 9.7 | 9.9 | 1.7 | -8.3 | -0.7 | -15.0 | 0.4 | 1.2 | -39.6 | -5.3 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 186 | 242 | 242 | 242 | 242 | 242 | 242 | 288 | 301 | 301 | 301 |
Reserves ReservesCr | 876 | 971 | 1,212 | 1,254 | 1,043 | 1,025 | 650 | 836 | 876 | -262 | -423 |
| 833 | 784 | 1,021 | 1,020 | 1,135 | 852 | 723 | 518 | 515 | 574 | 512 | |
| 148 | 8 | 0 | 8 | 4 | 139 | 86 | 133 | 132 | 31 | 38 | |
| 2,044 | 2,006 | 2,475 | 2,524 | 2,424 | 2,258 | 1,702 | 1,774 | 1,824 | 644 | 428 | |
| 804 | 1,394 | 1,971 | 2,027 | 1,947 | 475 | 157 | 81 | 93 | 87 | 53 | |
| 1,240 | 612 | 504 | 497 | 477 | 1,783 | 1,545 | 1,693 | 1,731 | 557 | 375 | |
| 2,044 | 2,006 | 2,475 | 2,524 | 2,424 | 2,258 | 1,702 | 1,774 | 1,824 | 644 | 428 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 118 | -30 | -93 | -16 | 56 | 335 | 57 | 47 | 42 | 21 | -3 | |
| -572 | 146 | -19 | 0 | 0 | -49 | -56 | -1 | -11 | 19 | -2 | |
| 461 | -188 | 69 | 16 | -56 | -285 | -4 | -46 | -30 | -41 | 5 | |
Net Cash Flow Net Cash FlowCr | 7 | -72 | -43 | 0 | -1 | 1 | -2 | 0 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 113 | -30 | -147 | -16 | 56 | 333 | 56 | 46 | 42 | 21 | |
CFO To PAT CFO To PAT% | 48.3 | -12.6 | -38.6 | -37.3 | -27.6 | -1,857.7 | -15.8 | 465.6 | 120.2 | -1.8 | 2.0 |
CFO To EBITDA CFO To EBITDA% | 48.8 | -10.6 | -33.7 | -13.7 | 104.4 | 1,427.0 | 382.4 | 230.8 | 100.6 | 126.7 | 18.6 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,140 | 4,930 | 1,461 | 659 | 456 | 237 | 225 | 229 | 250 | 51 | 66 |
Price To Earnings Price To Earnings | 22.3 | 22.1 | 6.1 | 15.6 | 0.0 | 0.0 | 0.0 | 22.7 | 7.2 | 0.0 | -0.4 |
Price To Sales Price To Sales | 8.5 | 7.4 | 2.1 | 2.5 | 3.1 | 3.1 | 4.5 | 3.6 | 2.4 | 0.8 | 265.8 |
Price To Book Price To Book | 4.8 | 4.1 | 1.0 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 1.3 | -0.5 |
EV To EBITDA EV To EBITDA | 23.7 | 19.8 | 8.2 | 13.3 | 24.9 | 39.9 | 62.0 | 38.1 | 18.5 | 32.1 | -31.7 |
GPM GPM% | 44.0 | 45.7 | 44.0 | 54.5 | 56.1 | 63.5 | 68.2 | 60.5 | 61.6 | 59.9 | -2,324.0 |
OPM OPM% | 40.1 | 41.7 | 39.4 | 43.7 | 36.5 | 30.6 | 29.8 | 31.8 | 39.8 | 26.9 | -6,920.0 |
NPM NPM% | 40.5 | 35.0 | 34.5 | 16.0 | -137.9 | -23.5 | -722.6 | 15.8 | 33.3 | -1,903.0 | -63,520.0 |
ROCE ROCE% | 15.3 | 14.8 | 11.8 | 4.5 | -6.6 | 0.7 | -22.3 | 0.7 | 2.1 | -225.6 | -44.2 |
ROE ROE% | 23.0 | 19.4 | 16.6 | 2.8 | -15.7 | -1.4 | -40.8 | 0.9 | 3.0 | -3,053.4 | 129.6 |
ROA ROA% | 12.0 | 11.7 | 9.7 | 1.7 | -8.3 | -0.8 | -21.4 | 0.6 | 1.9 | -185.0 | -37.1 |