| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 99 | 95 | 97 | 111 | 106 | 92 | 82 | 76 | 97 | 101 | 117 | |
Growth YoY Revenue Growth YoY% | 9.7 | -13.5 | -14.9 | -8.5 | 5.7 | 6.7 | -2.6 | -15.3 | -31.3 | -8.9 | 10.1 | 43.0 |
| 85 | 81 | 76 | 78 | 91 | 91 | 86 | 76 | 75 | 83 | 92 | 102 | |
| 20 | 18 | 18 | 18 | 20 | 15 | 6 | 6 | 2 | 14 | 9 | 15 | |
OPM OPM% | 19.4 | 18.4 | 19.3 | 19.0 | 18.4 | 14.3 | 6.2 | 7.2 | 2.3 | 14.4 | 8.9 | 13.1 |
| 2 | 2 | 3 | 2 | 4 | 5 | 4 | 1 | 3 | 3 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 2 | 4 | 5 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 17 | 15 | 15 | 14 | 18 | 14 | 3 | 0 | -2 | 11 | 5 | 8 |
| 6 | 5 | 7 | 5 | 1 | 5 | 0 | 2 | 0 | 4 | 2 | 3 | |
| 11 | 10 | 8 | 9 | 17 | 9 | 3 | -2 | -2 | 7 | 3 | 6 | |
Growth YoY PAT Growth YoY% | 12.7 | -30.1 | -31.7 | -40.3 | 52.2 | -10.3 | -60.5 | -117.9 | -112.5 | -20.4 | -3.8 | 485.0 |
NPM NPM% | 10.6 | 10.0 | 8.5 | 8.8 | 15.2 | 8.4 | 3.5 | -1.9 | -2.8 | 7.3 | 3.0 | 5.0 |
| 2.9 | 2.6 | 2.1 | 2.2 | 4.3 | 2.2 | 0.8 | -0.4 | -0.5 | 1.6 | 0.7 | 1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 99 | 95 | 97 | 111 | 106 | 92 | 82 | 76 | 97 | 101 | 117 | |
Growth YoY Revenue Growth YoY% | 9.7 | -13.5 | -14.9 | -8.5 | 5.7 | 6.7 | -2.6 | -15.3 | -31.3 | -8.9 | 10.1 | 43.0 |
| 85 | 81 | 76 | 78 | 91 | 91 | 86 | 76 | 75 | 83 | 92 | 102 | |
| 20 | 18 | 18 | 18 | 20 | 15 | 6 | 6 | 2 | 14 | 9 | 15 | |
OPM OPM% | 19.4 | 18.4 | 19.3 | 19.0 | 18.4 | 14.3 | 6.2 | 7.2 | 2.3 | 14.4 | 8.9 | 13.1 |
| 2 | 2 | 3 | 2 | 4 | 5 | 4 | 1 | 3 | 3 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 2 | 4 | 5 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 17 | 15 | 15 | 14 | 18 | 14 | 3 | 0 | -2 | 11 | 5 | 8 |
| 6 | 5 | 7 | 5 | 1 | 5 | 0 | 2 | 0 | 4 | 2 | 3 | |
| 11 | 10 | 8 | 9 | 17 | 9 | 3 | -2 | -2 | 7 | 3 | 6 | |
Growth YoY PAT Growth YoY% | 12.7 | -30.1 | -31.7 | -40.3 | 52.2 | -10.3 | -60.5 | -117.9 | -112.5 | -20.4 | -3.8 | 485.0 |
NPM NPM% | 10.6 | 10.0 | 8.5 | 8.8 | 15.2 | 8.4 | 3.5 | -1.9 | -2.8 | 7.3 | 3.0 | 5.0 |
| 2.9 | 2.6 | 2.1 | 2.2 | 4.3 | 2.2 | 0.8 | -0.4 | -0.5 | 1.6 | 0.7 | 1.3 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 291 | 408 | 405 | 406 | 356 | 392 |
Growth Revenue Growth% | 40.3 | -0.9 | 0.3 | -12.3 | 0.1 | |
| 228 | 329 | 323 | 346 | 326 | 351 | |
| 63 | 79 | 82 | 60 | 31 | 40 | |
OPM OPM% | 21.5 | 19.4 | 20.2 | 14.7 | 8.6 | 10.2 |
| 8 | 12 | 9 | 15 | 11 | 12 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 9 | 10 | 12 | 14 |
Depreciation DepreciationCr | 10 | 13 | 14 | 16 | 17 | 17 |
PBT PBTCr | 51 | 67 | 67 | 48 | 14 | 22 |
| 15 | 21 | 24 | 10 | 7 | 8 | |
PAT PATCr | 36 | 46 | 43 | 38 | 7 | 14 |
Growth PAT Growth% | 29.0 | -5.8 | -13.6 | -82.7 | -49.2 | |
NPM NPM% | 12.3 | 11.3 | 10.7 | 9.2 | 1.8 | 3.6 |
| 9.4 | 12.1 | 11.2 | 9.0 | 1.4 | 3.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 291 | 408 | 405 | 406 | 356 | 392 |
Growth Revenue Growth% | 40.3 | -0.9 | 0.3 | -12.3 | 0.1 | |
| 228 | 329 | 323 | 346 | 326 | 351 | |
| 63 | 79 | 82 | 60 | 31 | 40 | |
OPM OPM% | 21.5 | 19.4 | 20.2 | 14.7 | 8.6 | 10.2 |
| 8 | 12 | 9 | 15 | 11 | 12 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 9 | 10 | 12 | 14 |
Depreciation DepreciationCr | 10 | 13 | 14 | 16 | 17 | 17 |
PBT PBTCr | 51 | 67 | 67 | 48 | 14 | 22 |
| 15 | 21 | 24 | 10 | 7 | 8 | |
PAT PATCr | 36 | 46 | 43 | 38 | 7 | 14 |
Growth PAT Growth% | 29.0 | -5.8 | -13.6 | -82.7 | -49.2 | |
NPM NPM% | 12.3 | 11.3 | 10.7 | 9.2 | 1.8 | 3.6 |
| 9.4 | 12.1 | 11.2 | 9.0 | 1.4 | 3.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 35 | 38 | 39 | 45 | 45 |
Reserves ReservesCr | 127 | 168 | 212 | 383 | 394 |
| 105 | 117 | 113 | 149 | 207 | |
| 54 | 51 | 143 | 137 | 447 | |
| 325 | 373 | 507 | 738 | 1,117 | |
| 125 | 150 | 240 | 290 | 265 | |
| 199 | 223 | 267 | 449 | 851 | |
| 325 | 373 | 507 | 738 | 1,117 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 35 | 38 | 39 | 45 | 45 |
Reserves ReservesCr | 127 | 168 | 212 | 383 | 394 |
| 105 | 117 | 113 | 149 | 207 | |
| 54 | 51 | 143 | 137 | 447 | |
| 325 | 373 | 507 | 738 | 1,117 | |
| 125 | 150 | 240 | 290 | 265 | |
| 199 | 223 | 267 | 449 | 851 | |
| 325 | 373 | 507 | 738 | 1,117 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 32 | 51 | 47 | 11 | 75 | |
| -29 | -38 | -69 | -178 | -367 | |
| 2 | -17 | 76 | 178 | 243 | |
Net Cash Flow Net Cash FlowCr | 5 | -4 | 54 | 12 | -49 |
Free Cash Flow Free Cash FlowCr | 3 | 13 | -12 | -179 | -297 |
CFO To PAT CFO To PAT% | 90.8 | 111.5 | 108.2 | 29.7 | 1,155.2 |
CFO To EBITDA CFO To EBITDA% | 51.8 | 64.8 | 57.4 | 18.7 | 245.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 32 | 51 | 47 | 11 | 75 | |
| -29 | -38 | -69 | -178 | -367 | |
| 2 | -17 | 76 | 178 | 243 | |
Net Cash Flow Net Cash FlowCr | 5 | -4 | 54 | 12 | -49 |
Free Cash Flow Free Cash FlowCr | 3 | 13 | -12 | -179 | -297 |
CFO To PAT CFO To PAT% | 90.8 | 111.5 | 108.2 | 29.7 | 1,155.2 |
CFO To EBITDA CFO To EBITDA% | 51.8 | 64.8 | 57.4 | 18.7 | 245.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 271 | 363 | 1,132 | 749 | 362 | 387 |
Price To Earnings Price To Earnings | 7.6 | 7.9 | 26.1 | 19.9 | 55.5 | 24.4 |
Price To Sales Price To Sales | 0.9 | 0.9 | 2.8 | 1.8 | 1.0 | 1.0 |
Price To Book Price To Book | 1.7 | 1.8 | 4.5 | 1.8 | 0.8 | 0.8 |
EV To EBITDA EV To EBITDA | 5.8 | 5.8 | 15.2 | 14.8 | 26.1 | 19.6 |
GPM GPM% | 46.6 | 40.4 | 42.2 | 34.9 | 28.6 | 28.6 |
OPM OPM% | 21.5 | 19.4 | 20.2 | 14.7 | 8.6 | 10.2 |
NPM NPM% | 12.3 | 11.3 | 10.7 | 9.2 | 1.8 | 3.6 |
ROCE ROCE% | 22.7 | 25.2 | 17.6 | 9.2 | 2.8 | 2.8 |
ROE ROE% | 22.0 | 22.4 | 17.3 | 8.8 | 1.5 | 1.5 |
ROA ROA% | 11.0 | 12.3 | 8.6 | 5.1 | 0.6 | 0.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 271 | 363 | 1,132 | 749 | 362 | 387 |
Price To Earnings Price To Earnings | 7.6 | 7.9 | 26.1 | 19.9 | 55.5 | 24.4 |
Price To Sales Price To Sales | 0.9 | 0.9 | 2.8 | 1.8 | 1.0 | 1.0 |
Price To Book Price To Book | 1.7 | 1.8 | 4.5 | 1.8 | 0.8 | 0.8 |
EV To EBITDA EV To EBITDA | 5.8 | 5.8 | 15.2 | 14.8 | 26.1 | 19.6 |
GPM GPM% | 46.6 | 40.4 | 42.2 | 34.9 | 28.6 | 28.6 |
OPM OPM% | 21.5 | 19.4 | 20.2 | 14.7 | 8.6 | 10.2 |
NPM NPM% | 12.3 | 11.3 | 10.7 | 9.2 | 1.8 | 3.6 |
ROCE ROCE% | 22.7 | 25.2 | 17.6 | 9.2 | 2.8 | 2.8 |
ROE ROE% | 22.0 | 22.4 | 17.3 | 8.8 | 1.5 | 1.5 |
ROA ROA% | 11.0 | 12.3 | 8.6 | 5.1 | 0.6 | 0.6 |