


| Quarter |
|---|
Growth YoY Revenue Growth YoY% |
OPM OPM% |
Interest Expense Interest ExpenseCr |
Depreciation DepreciationCr |
PBT PBTCr |
Growth YoY PAT Growth YoY% |
NPM NPM% |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 385 | 692 | 988 | 1,562 | 1,828 |
Growth Revenue Growth% | 80.0 | 42.7 | 58.1 | 17.0 | |
| 366 | 657 | 930 | 1,466 | 1,717 | |
| 19 | 35 | 58 | 96 | 110 | |
OPM OPM% | 4.9 | 5.0 | 5.9 | 6.1 | 6.0 |
| 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 7 | 17 | 26 | 28 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 4 |
PBT PBTCr | 15 | 26 | 39 | 67 | 82 |
| 5 | 9 | 13 | 23 | 26 | |
PAT PATCr | 10 | 17 | 26 | 44 | 52 |
Growth PAT Growth% | 70.0 | 49.8 | 70.9 | 18.3 | |
NPM NPM% | 2.6 | 2.5 | 2.6 | 2.8 | 2.9 |
| 9.8 | 4.3 | 8.4 | 16.9 | 11.6 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 21 | 44 |
Reserves ReservesCr | 30 | 46 | 71 | 103 |
| 50 | 128 | 250 | 340 | |
| 30 | 62 | 63 | 65 | |
| 126 | 252 | 411 | 559 | |
| 97 | 222 | 358 | 477 | |
| 29 | 30 | 53 | 82 | |
| 126 | 252 | 411 | 559 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|
| -78 | -80 | -70 | 4 | |
| -28 | -3 | -26 | -32 | |
| 106 | 84 | 95 | 27 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -99 | -80 | -72 | -15 |
CFO To PAT CFO To PAT% | -767.2 | -465.7 | -269.9 | 10.2 |
CFO To EBITDA CFO To EBITDA% | -416.1 | -230.0 | -119.8 | 4.7 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 110 | 256 | 289 |
Price To Earnings Price To Earnings | 0.0 | 6.6 | 10.2 | 6.6 |
Price To Sales Price To Sales | 0.0 | 0.2 | 0.3 | 0.2 |
Price To Book Price To Book | 0.0 | 2.0 | 2.8 | 2.0 |
EV To EBITDA EV To EBITDA | 3.3 | 7.5 | 8.8 | 6.1 |
GPM GPM% | 9.3 | 9.2 | 9.8 | 9.6 |
OPM OPM% | 4.9 | 5.0 | 5.9 | 6.1 |
NPM NPM% | 2.6 | 2.5 | 2.6 | 2.8 |
ROCE ROCE% | 16.5 | 15.8 | 16.1 | 20.9 |
ROE ROE% | 25.5 | 30.9 | 28.0 | 30.0 |
ROA ROA% | 8.0 | 6.8 | 6.3 | 7.9 |