


| Quarter | Dec 2024 | Sep 2025 | Dec 2025 |
|---|---|---|---|
| 704 | 832 | 763 | |
Growth YoY Revenue Growth YoY% | 8.3 | ||
| 623 | 703 | 685 | |
| 82 | 129 | 78 | |
OPM OPM% | 11.6 | 15.5 | 10.2 |
| 5 | 9 | 13 | |
Interest Expense Interest ExpenseCr | 9 | 6 | 6 |
Depreciation DepreciationCr | 30 | 27 | 28 |
PBT PBTCr | 48 | 105 | 58 |
| 18 | 21 | -40 | |
| 30 | 84 | 98 | |
Growth YoY PAT Growth YoY% | 226.5 | ||
NPM NPM% | 4.3 | 10.1 | 12.8 |
| 10.1 | 7.3 | 8.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Revenue RevenueCr | 890 | 1,488 | 2,378 | 2,210 | 2,653 |
Growth Revenue Growth% | 67.1 | 59.9 | -7.1 | 20.1 | |
| 762 | 1,302 | 2,031 | 1,848 | 2,317 | |
| 128 | 186 | 347 | 362 | 337 | |
OPM OPM% | 14.4 | 12.5 | 14.6 | 16.4 | 12.7 |
| 37 | 36 | 30 | 147 | 67 | |
Interest Expense Interest ExpenseCr | 39 | 47 | 56 | 41 | 32 |
Depreciation DepreciationCr | 111 | 117 | 136 | 128 | 116 |
PBT PBTCr | 14 | 59 | 186 | 341 | 255 |
| 30 | 39 | 79 | 115 | 79 | |
PAT PATCr | -15 | 20 | 106 | 226 | 176 |
Growth PAT Growth% | 232.4 | 430.3 | 112.4 | -22.2 | |
NPM NPM% | -1.7 | 1.4 | 4.5 | 10.2 | 6.6 |
| -3.6 | 6.2 | 6.3 | 18.5 | 15.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 14 | 14 |
Reserves ReservesCr | 729 | 752 | 778 | 899 | 1,071 |
| 556 | 1,099 | 1,128 | 840 | 841 | |
| 427 | 360 | 204 | 332 | 480 | |
| 1,729 | 2,149 | 2,126 | 2,085 | 2,415 | |
| 571 | 897 | 938 | 1,039 | 1,124 | |
| 1,158 | 1,252 | 1,188 | 1,046 | 1,291 | |
| 1,729 | 2,149 | 2,126 | 2,085 | 2,415 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 219 | 214 | 238 | 283 | 256 | |
| -95 | -80 | -80 | -14 | -346 | |
| -80 | -135 | -165 | -268 | 86 | |
Net Cash Flow Net Cash FlowCr | 44 | 0 | -6 | 2 | -4 |
Free Cash Flow Free Cash FlowCr | -20 | 153 | 195 | 155 | -50 |
CFO To PAT CFO To PAT% | -1,443.5 | 1,064.8 | 223.6 | 125.3 | 145.8 |
CFO To EBITDA CFO To EBITDA% | 171.2 | 115.0 | 68.5 | 78.2 | 76.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 2.9 | 1.9 | 0.7 | 0.4 | 0.8 |
GPM GPM% | 35.6 | 30.6 | 34.1 | 34.9 | 31.6 |
OPM OPM% | 14.4 | 12.5 | 14.6 | 16.4 | 12.7 |
NPM NPM% | -1.7 | 1.4 | 4.5 | 10.2 | 6.6 |
ROCE ROCE% | 4.7 | 9.1 | 22.5 | 34.8 | 20.5 |
ROE ROE% | -2.0 | 2.6 | 13.4 | 24.8 | 16.2 |
ROA ROA% | -0.9 | 0.9 | 5.0 | 10.8 | 7.3 |