| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,789 | 1,846 | 2,020 | 2,516 | 2,166 | 2,385 | 2,541 | 2,971 | 2,668 | 2,756 | 2,927 | 3,576 | |
Growth YoY Revenue Growth YoY% | 5.1 | 7.3 | 12.7 | 9.6 | 21.1 | 29.2 | 25.8 | 18.1 | 23.2 | 15.6 | 15.2 | 20.4 |
| 1,578 | 1,650 | 1,794 | 1,964 | 1,948 | 2,117 | 2,207 | 2,371 | 2,362 | 2,424 | 2,560 | 2,841 | |
| 211 | 196 | 226 | 552 | 218 | 268 | 335 | 600 | 306 | 332 | 367 | 736 | |
OPM OPM% | 11.8 | 10.6 | 11.2 | 21.9 | 10.1 | 11.3 | 13.2 | 20.2 | 11.5 | 12.0 | 12.6 | 20.6 |
| 35 | 16 | 0 | 9 | 16 | 17 | 67 | 18 | 38 | -100 | 74 | -55 | |
Interest Expense Interest ExpenseCr | 152 | 151 | 172 | 169 | 177 | 190 | 200 | 198 | 211 | 213 | 251 | 242 |
Depreciation DepreciationCr | 76 | 77 | 78 | 83 | 89 | 95 | 103 | 110 | 123 | 124 | 130 | 128 |
PBT PBTCr | 19 | -16 | -24 | 308 | -33 | 1 | 98 | 310 | 10 | -105 | 61 | 310 |
| 34 | 40 | 71 | 38 | 39 | 47 | 86 | 59 | 51 | 31 | 133 | 57 | |
| -15 | -55 | -95 | 271 | -73 | -46 | 12 | 251 | -41 | -136 | -72 | 253 | |
Growth YoY PAT Growth YoY% | -252.9 | -640.6 | 28.3 | -25.4 | -378.5 | 17.7 | 113.0 | -7.2 | 43.5 | -198.8 | -684.4 | 0.8 |
NPM NPM% | -0.8 | -3.0 | -4.7 | 10.8 | -3.4 | -1.9 | 0.5 | 8.4 | -1.5 | -4.9 | -2.5 | 7.1 |
| -11.7 | -20.7 | -32.6 | 30.8 | -23.5 | -18.1 | -4.0 | 25.1 | -15.7 | -33.7 | -17.4 | 27.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,789 | 1,846 | 2,020 | 2,516 | 2,166 | 2,385 | 2,541 | 2,971 | 2,668 | 2,756 | 2,927 | 3,576 | |
Growth YoY Revenue Growth YoY% | 5.1 | 7.3 | 12.7 | 9.6 | 21.1 | 29.2 | 25.8 | 18.1 | 23.2 | 15.6 | 15.2 | 20.4 |
| 1,578 | 1,650 | 1,794 | 1,964 | 1,948 | 2,117 | 2,207 | 2,371 | 2,362 | 2,424 | 2,560 | 2,841 | |
| 211 | 196 | 226 | 552 | 218 | 268 | 335 | 600 | 306 | 332 | 367 | 736 | |
OPM OPM% | 11.8 | 10.6 | 11.2 | 21.9 | 10.1 | 11.3 | 13.2 | 20.2 | 11.5 | 12.0 | 12.6 | 20.6 |
| 35 | 16 | 0 | 9 | 16 | 17 | 67 | 18 | 38 | -100 | 74 | -55 | |
Interest Expense Interest ExpenseCr | 152 | 151 | 172 | 169 | 177 | 190 | 200 | 198 | 211 | 213 | 251 | 242 |
Depreciation DepreciationCr | 76 | 77 | 78 | 83 | 89 | 95 | 103 | 110 | 123 | 124 | 130 | 128 |
PBT PBTCr | 19 | -16 | -24 | 308 | -33 | 1 | 98 | 310 | 10 | -105 | 61 | 310 |
| 34 | 40 | 71 | 38 | 39 | 47 | 86 | 59 | 51 | 31 | 133 | 57 | |
| -15 | -55 | -95 | 271 | -73 | -46 | 12 | 251 | -41 | -136 | -72 | 253 | |
Growth YoY PAT Growth YoY% | -252.9 | -640.6 | 28.3 | -25.4 | -378.5 | 17.7 | 113.0 | -7.2 | 43.5 | -198.8 | -684.4 | 0.8 |
NPM NPM% | -0.8 | -3.0 | -4.7 | 10.8 | -3.4 | -1.9 | 0.5 | 8.4 | -1.5 | -4.9 | -2.5 | 7.1 |
| -11.7 | -20.7 | -32.6 | 30.8 | -23.5 | -18.1 | -4.0 | 25.1 | -15.7 | -33.7 | -17.4 | 27.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,993 | 4,370 | 4,608 | 5,599 | 6,670 | 7,166 | 7,951 | 9,608 | 11,323 | 11,928 |
Growth Revenue Growth% | 119.2 | 5.5 | 21.5 | 19.1 | 7.4 | 10.9 | 20.9 | 17.9 | 18.5 | |
| 1,777 | 3,982 | 4,205 | 4,897 | 5,783 | 6,363 | 6,700 | 8,235 | 9,718 | 10,187 | |
| 217 | 388 | 404 | 702 | 887 | 803 | 1,251 | 1,373 | 1,605 | 1,741 | |
OPM OPM% | 10.9 | 8.9 | 8.8 | 12.5 | 13.3 | 11.2 | 15.7 | 14.3 | 14.2 | 14.6 |
| 12 | 23 | 37 | -51 | 124 | 174 | 54 | 108 | 30 | -43 | |
Interest Expense Interest ExpenseCr | 28 | 61 | 102 | 107 | 211 | 552 | 627 | 737 | 872 | 917 |
Depreciation DepreciationCr | 44 | 95 | 225 | 249 | 291 | 305 | 302 | 370 | 487 | 505 |
PBT PBTCr | 157 | 254 | 114 | 294 | 508 | 120 | 377 | 374 | 276 | 276 |
| -7 | 20 | 38 | 236 | 170 | 179 | 180 | 210 | 275 | 273 | |
PAT PATCr | 164 | 235 | 76 | 58 | 339 | -59 | 197 | 164 | 2 | 4 |
Growth PAT Growth% | 43.3 | -67.7 | -22.9 | 479.9 | -117.4 | 433.8 | -16.5 | -99.0 | -97.5 | |
NPM NPM% | 8.2 | 5.4 | 1.6 | 1.0 | 5.1 | -0.8 | 2.5 | 1.7 | 0.0 | 0.0 |
| 5.3 | 24.2 | -25.6 | -36.1 | 49.5 | -53.7 | -14.3 | -14.8 | -41.7 | -39.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,993 | 4,370 | 4,608 | 5,599 | 6,670 | 7,166 | 7,951 | 9,608 | 11,323 | 11,928 |
Growth Revenue Growth% | 119.2 | 5.5 | 21.5 | 19.1 | 7.4 | 10.9 | 20.9 | 17.9 | 18.5 | |
| 1,777 | 3,982 | 4,205 | 4,897 | 5,783 | 6,363 | 6,700 | 8,235 | 9,718 | 10,187 | |
| 217 | 388 | 404 | 702 | 887 | 803 | 1,251 | 1,373 | 1,605 | 1,741 | |
OPM OPM% | 10.9 | 8.9 | 8.8 | 12.5 | 13.3 | 11.2 | 15.7 | 14.3 | 14.2 | 14.6 |
| 12 | 23 | 37 | -51 | 124 | 174 | 54 | 108 | 30 | -43 | |
Interest Expense Interest ExpenseCr | 28 | 61 | 102 | 107 | 211 | 552 | 627 | 737 | 872 | 917 |
Depreciation DepreciationCr | 44 | 95 | 225 | 249 | 291 | 305 | 302 | 370 | 487 | 505 |
PBT PBTCr | 157 | 254 | 114 | 294 | 508 | 120 | 377 | 374 | 276 | 276 |
| -7 | 20 | 38 | 236 | 170 | 179 | 180 | 210 | 275 | 273 | |
PAT PATCr | 164 | 235 | 76 | 58 | 339 | -59 | 197 | 164 | 2 | 4 |
Growth PAT Growth% | 43.3 | -67.7 | -22.9 | 479.9 | -117.4 | 433.8 | -16.5 | -99.0 | -97.5 | |
NPM NPM% | 8.2 | 5.4 | 1.6 | 1.0 | 5.1 | -0.8 | 2.5 | 1.7 | 0.0 | 0.0 |
| 5.3 | 24.2 | -25.6 | -36.1 | 49.5 | -53.7 | -14.3 | -14.8 | -41.7 | -39.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 27 | 27 | 27 | 27 | 27 | 30 | 33 | 33 | 33 |
Reserves ReservesCr | 2,147 | 2,253 | 2,300 | 2,132 | 2,497 | 2,376 | 2,634 | 2,630 | 2,473 |
| 1,092 | 1,066 | 1,593 | 1,696 | 2,951 | 3,806 | 4,354 | 5,155 | 7,280 | |
| 369 | 446 | 1,029 | 1,172 | 5,774 | 5,347 | 5,161 | 6,479 | 7,388 | |
| 4,777 | 5,109 | 6,275 | 6,329 | 12,801 | 13,159 | 13,975 | 16,222 | 19,049 | |
| 1,166 | 1,227 | 1,479 | 1,437 | 1,954 | 2,231 | 2,740 | 3,665 | 4,264 | |
| 3,611 | 3,882 | 4,796 | 4,892 | 10,848 | 10,928 | 11,235 | 12,557 | 14,785 | |
| 4,777 | 5,109 | 6,275 | 6,329 | 12,801 | 13,159 | 13,975 | 16,222 | 19,049 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 27 | 27 | 27 | 27 | 27 | 30 | 33 | 33 | 33 |
Reserves ReservesCr | 2,147 | 2,253 | 2,300 | 2,132 | 2,497 | 2,376 | 2,634 | 2,630 | 2,473 |
| 1,092 | 1,066 | 1,593 | 1,696 | 2,951 | 3,806 | 4,354 | 5,155 | 7,280 | |
| 369 | 446 | 1,029 | 1,172 | 5,774 | 5,347 | 5,161 | 6,479 | 7,388 | |
| 4,777 | 5,109 | 6,275 | 6,329 | 12,801 | 13,159 | 13,975 | 16,222 | 19,049 | |
| 1,166 | 1,227 | 1,479 | 1,437 | 1,954 | 2,231 | 2,740 | 3,665 | 4,264 | |
| 3,611 | 3,882 | 4,796 | 4,892 | 10,848 | 10,928 | 11,235 | 12,557 | 14,785 | |
| 4,777 | 5,109 | 6,275 | 6,329 | 12,801 | 13,159 | 13,975 | 16,222 | 19,049 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -38 | 358 | 184 | 901 | 662 | 726 | 1,038 | 1,098 | 1,233 | |
| -183 | -283 | 100 | -460 | -1,454 | -717 | -1,136 | -1,590 | -2,117 | |
| 361 | -102 | -79 | -652 | 855 | 252 | 291 | 754 | 837 | |
Net Cash Flow Net Cash FlowCr | 140 | -26 | 205 | -211 | 64 | 260 | 192 | 261 | -47 |
Free Cash Flow Free Cash FlowCr | -77 | 148 | 37 | 719 | 565 | 644 | 926 | 792 | 1,045 |
CFO To PAT CFO To PAT% | -23.1 | 152.6 | 243.0 | 1,542.5 | 195.6 | -1,229.3 | 526.7 | 667.5 | 74,301.2 |
CFO To EBITDA CFO To EBITDA% | -17.4 | 92.3 | 45.6 | 128.3 | 74.7 | 90.3 | 83.0 | 79.9 | 76.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -38 | 358 | 184 | 901 | 662 | 726 | 1,038 | 1,098 | 1,233 | |
| -183 | -283 | 100 | -460 | -1,454 | -717 | -1,136 | -1,590 | -2,117 | |
| 361 | -102 | -79 | -652 | 855 | 252 | 291 | 754 | 837 | |
Net Cash Flow Net Cash FlowCr | 140 | -26 | 205 | -211 | 64 | 260 | 192 | 261 | -47 |
Free Cash Flow Free Cash FlowCr | -77 | 148 | 37 | 719 | 565 | 644 | 926 | 792 | 1,045 |
CFO To PAT CFO To PAT% | -23.1 | 152.6 | 243.0 | 1,542.5 | 195.6 | -1,229.3 | 526.7 | 667.5 | 74,301.2 |
CFO To EBITDA CFO To EBITDA% | -17.4 | 92.3 | 45.6 | 128.3 | 74.7 | 90.3 | 83.0 | 79.9 | 76.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,652 | 310 | 893 | 1,559 | 1,074 | 2,056 | 2,788 | 2,653 | 2,818 | |
Price To Earnings Price To Earnings | 25.7 | -4.6 | 11.9 | |||||||
Price To Sales Price To Sales | 0.4 | 0.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | |
Price To Book Price To Book | 0.7 | 0.1 | 0.4 | 0.6 | 0.5 | 0.8 | 1.1 | 1.1 | 1.1 | |
EV To EBITDA EV To EBITDA | 6.0 | 4.5 | 3.5 | 4.7 | 5.0 | 4.5 | 5.8 | 6.2 | 5.8 | |
GPM GPM% | 92.6 | 91.3 | 93.3 | 94.8 | 94.3 | 93.8 | 94.5 | 94.4 | 94.9 | 94.9 |
OPM OPM% | 10.9 | 8.9 | 8.8 | 12.5 | 13.3 | 11.2 | 15.7 | 14.3 | 14.2 | 14.6 |
NPM NPM% | 8.2 | 5.4 | 1.6 | 1.0 | 5.1 | -0.8 | 2.5 | 1.7 | 0.0 | 0.0 |
ROCE ROCE% | 6.9 | 10.2 | 5.1 | 10.4 | 13.5 | 11.6 | 14.6 | 12.6 | 10.7 | 10.7 |
ROE ROE% | 7.5 | 10.3 | 3.3 | 2.7 | 13.4 | -2.5 | 7.4 | 6.2 | 0.1 | 0.1 |
ROA ROA% | 3.4 | 4.6 | 1.2 | 0.9 | 2.6 | -0.5 | 1.4 | 1.0 | 0.0 | 0.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,652 | 310 | 893 | 1,559 | 1,074 | 2,056 | 2,788 | 2,653 | 2,818 | |
Price To Earnings Price To Earnings | 25.7 | -4.6 | 11.9 | |||||||
Price To Sales Price To Sales | 0.4 | 0.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | |
Price To Book Price To Book | 0.7 | 0.1 | 0.4 | 0.6 | 0.5 | 0.8 | 1.1 | 1.1 | 1.1 | |
EV To EBITDA EV To EBITDA | 6.0 | 4.5 | 3.5 | 4.7 | 5.0 | 4.5 | 5.8 | 6.2 | 5.8 | |
GPM GPM% | 92.6 | 91.3 | 93.3 | 94.8 | 94.3 | 93.8 | 94.5 | 94.4 | 94.9 | 94.9 |
OPM OPM% | 10.9 | 8.9 | 8.8 | 12.5 | 13.3 | 11.2 | 15.7 | 14.3 | 14.2 | 14.6 |
NPM NPM% | 8.2 | 5.4 | 1.6 | 1.0 | 5.1 | -0.8 | 2.5 | 1.7 | 0.0 | 0.0 |
ROCE ROCE% | 6.9 | 10.2 | 5.1 | 10.4 | 13.5 | 11.6 | 14.6 | 12.6 | 10.7 | 10.7 |
ROE ROE% | 7.5 | 10.3 | 3.3 | 2.7 | 13.4 | -2.5 | 7.4 | 6.2 | 0.1 | 0.1 |
ROA ROA% | 3.4 | 4.6 | 1.2 | 0.9 | 2.6 | -0.5 | 1.4 | 1.0 | 0.0 | 0.0 |
Documents — RPSG Ventures Ltd