| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 10 | 13 | 9 | 11 | 11 | 11 | 9 | 10 | 11 | 13 | 10 | |
Growth YoY Revenue Growth YoY% | 10.0 | 2.8 | 13.3 | 37.6 | 8.9 | 6.7 | -16.6 | 1.0 | -5.6 | 1.1 | 15.0 | 4.2 |
| 8 | 8 | 10 | 8 | 10 | 9 | 10 | 8 | 8 | 10 | 11 | 10 | |
| 1 | 2 | 3 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 0 | |
OPM OPM% | 14.8 | 20.4 | 24.2 | 13.3 | 9.6 | 18.6 | 11.6 | 10.8 | 17.3 | 14.7 | 8.6 | -1.5 |
| 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
PBT PBTCr | 0 | 1 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -2 | |
Growth YoY PAT Growth YoY% | -110.0 | 322.2 | 198.2 | 91.8 | 38.1 | -17.5 | -105.0 | -86.7 | -223.1 | -33.3 | 609.1 | -653.6 |
NPM NPM% | -2.1 | 3.8 | 16.9 | -1.6 | -1.2 | 3.0 | -1.0 | -3.0 | -4.2 | 1.9 | 4.5 | -21.9 |
| 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 10 | 13 | 9 | 11 | 11 | 11 | 9 | 10 | 11 | 13 | 10 | |
Growth YoY Revenue Growth YoY% | 10.0 | 2.8 | 13.3 | 37.6 | 8.9 | 6.7 | -16.6 | 1.0 | -5.6 | 1.1 | 15.0 | 4.2 |
| 8 | 8 | 10 | 8 | 10 | 9 | 10 | 8 | 8 | 10 | 11 | 10 | |
| 1 | 2 | 3 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 0 | |
OPM OPM% | 14.8 | 20.4 | 24.2 | 13.3 | 9.6 | 18.6 | 11.6 | 10.8 | 17.3 | 14.7 | 8.6 | -1.5 |
| 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
PBT PBTCr | 0 | 1 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -2 | |
Growth YoY PAT Growth YoY% | -110.0 | 322.2 | 198.2 | 91.8 | 38.1 | -17.5 | -105.0 | -86.7 | -223.1 | -33.3 | 609.1 | -653.6 |
NPM NPM% | -2.1 | 3.8 | 16.9 | -1.6 | -1.2 | 3.0 | -1.0 | -3.0 | -4.2 | 1.9 | 4.5 | -21.9 |
| 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 31 | 33 | 40 | 42 | 48 | 42 | 34 | 40 | 40 | 42 | 43 | 44 |
Growth Revenue Growth% | 31.3 | 7.7 | 22.4 | 5.3 | 13.8 | -12.9 | -19.3 | 18.7 | -0.9 | 4.8 | 2.9 | 3.7 |
| 26 | 27 | 32 | 35 | 43 | 37 | 34 | 35 | 34 | 36 | 38 | 39 | |
| 5 | 6 | 8 | 8 | 5 | 5 | 0 | 5 | 6 | 6 | 5 | 4 | |
OPM OPM% | 15.8 | 19.0 | 19.6 | 17.9 | 10.2 | 12.6 | 1.0 | 13.1 | 14.3 | 13.3 | 12.7 | 9.9 |
| 8 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 2 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 3 | 4 | 4 | 6 | 7 | 5 | 6 | 5 | 6 | 4 | 4 |
PBT PBTCr | 8 | 5 | 6 | 4 | 0 | -2 | -4 | 0 | 1 | 1 | 1 | -1 |
| 3 | 1 | 2 | 1 | 0 | 0 | -1 | 1 | 0 | 0 | 1 | 1 | |
PAT PATCr | 6 | 3 | 4 | 3 | 1 | -2 | -3 | -1 | 1 | 0 | 0 | -2 |
Growth PAT Growth% | 56.8 | -39.8 | 21.4 | -36.6 | -79.7 | -417.2 | -78.5 | 57.9 | 212.3 | -77.6 | -73.9 | -821.0 |
NPM NPM% | 18.1 | 10.2 | 10.1 | 6.1 | 1.1 | -3.9 | -8.7 | -3.1 | 3.5 | 0.8 | 0.2 | -4.0 |
| 0.4 | 0.2 | 0.2 | 0.1 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 31 | 33 | 40 | 42 | 48 | 42 | 34 | 40 | 40 | 42 | 43 | 44 |
Growth Revenue Growth% | 31.3 | 7.7 | 22.4 | 5.3 | 13.8 | -12.9 | -19.3 | 18.7 | -0.9 | 4.8 | 2.9 | 3.7 |
| 26 | 27 | 32 | 35 | 43 | 37 | 34 | 35 | 34 | 36 | 38 | 39 | |
| 5 | 6 | 8 | 8 | 5 | 5 | 0 | 5 | 6 | 6 | 5 | 4 | |
OPM OPM% | 15.8 | 19.0 | 19.6 | 17.9 | 10.2 | 12.6 | 1.0 | 13.1 | 14.3 | 13.3 | 12.7 | 9.9 |
| 8 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 2 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 3 | 4 | 4 | 6 | 7 | 5 | 6 | 5 | 6 | 4 | 4 |
PBT PBTCr | 8 | 5 | 6 | 4 | 0 | -2 | -4 | 0 | 1 | 1 | 1 | -1 |
| 3 | 1 | 2 | 1 | 0 | 0 | -1 | 1 | 0 | 0 | 1 | 1 | |
PAT PATCr | 6 | 3 | 4 | 3 | 1 | -2 | -3 | -1 | 1 | 0 | 0 | -2 |
Growth PAT Growth% | 56.8 | -39.8 | 21.4 | -36.6 | -79.7 | -417.2 | -78.5 | 57.9 | 212.3 | -77.6 | -73.9 | -821.0 |
NPM NPM% | 18.1 | 10.2 | 10.1 | 6.1 | 1.1 | -3.9 | -8.7 | -3.1 | 3.5 | 0.8 | 0.2 | -4.0 |
| 0.4 | 0.2 | 0.2 | 0.1 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 15 | 16 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 41 | 53 | 65 | 67 | 68 | 66 | 66 | 63 | 64 | 65 | 64 |
| 20 | 20 | 13 | 21 | 20 | 17 | 14 | 15 | 10 | 9 | 5 | |
| 2 | 8 | 4 | 4 | 11 | 10 | 7 | 10 | 7 | 6 | 6 | |
| 77 | 98 | 101 | 111 | 118 | 112 | 107 | 110 | 103 | 101 | 97 | |
| 37 | 24 | 20 | 27 | 39 | 40 | 42 | 41 | 34 | 31 | 32 | |
| 41 | 74 | 81 | 84 | 79 | 73 | 65 | 69 | 69 | 70 | 65 | |
| 77 | 98 | 101 | 111 | 118 | 112 | 107 | 110 | 103 | 101 | 97 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 15 | 16 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 41 | 53 | 65 | 67 | 68 | 66 | 66 | 63 | 64 | 65 | 64 |
| 20 | 20 | 13 | 21 | 20 | 17 | 14 | 15 | 10 | 9 | 5 | |
| 2 | 8 | 4 | 4 | 11 | 10 | 7 | 10 | 7 | 6 | 6 | |
| 77 | 98 | 101 | 111 | 118 | 112 | 107 | 110 | 103 | 101 | 97 | |
| 37 | 24 | 20 | 27 | 39 | 40 | 42 | 41 | 34 | 31 | 32 | |
| 41 | 74 | 81 | 84 | 79 | 73 | 65 | 69 | 69 | 70 | 65 | |
| 77 | 98 | 101 | 111 | 118 | 112 | 107 | 110 | 103 | 101 | 97 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 10 | 9 | -3 | 12 | 6 | 9 | 4 | 16 | 21 | 8 | |
| 4 | -26 | -5 | -7 | -7 | -2 | -2 | -6 | -8 | -18 | 2 | |
| -6 | 15 | -3 | 9 | -6 | -5 | -8 | 1 | -8 | -3 | -7 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 6 | -17 | 2 | -10 | 5 | 5 | 8 | -2 | 8 | 18 | 8 |
CFO To PAT CFO To PAT% | 85.4 | 305.3 | 228.7 | -99.2 | 2,268.7 | -388.2 | -311.8 | -347.9 | 1,167.6 | 6,676.4 | 9,797.3 |
CFO To EBITDA CFO To EBITDA% | 98.0 | 163.1 | 117.3 | -33.6 | 241.4 | 121.4 | 2,783.9 | 82.4 | 286.5 | 374.4 | 147.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 10 | 9 | -3 | 12 | 6 | 9 | 4 | 16 | 21 | 8 | |
| 4 | -26 | -5 | -7 | -7 | -2 | -2 | -6 | -8 | -18 | 2 | |
| -6 | 15 | -3 | 9 | -6 | -5 | -8 | 1 | -8 | -3 | -7 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 6 | -17 | 2 | -10 | 5 | 5 | 8 | -2 | 8 | 18 | 8 |
CFO To PAT CFO To PAT% | 85.4 | 305.3 | 228.7 | -99.2 | 2,268.7 | -388.2 | -311.8 | -347.9 | 1,167.6 | 6,676.4 | 9,797.3 |
CFO To EBITDA CFO To EBITDA% | 98.0 | 163.1 | 117.3 | -33.6 | 241.4 | 121.4 | 2,783.9 | 82.4 | 286.5 | 374.4 | 147.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69 | 103 | 176 | 82 | 32 | 38 | 78 | 48 | 96 | 101 | 99 | 115 |
Price To Earnings Price To Earnings | 12.4 | 30.2 | 43.8 | 33.1 | 56.3 | 166.7 | 265.5 | 518.0 | ||||
Price To Sales Price To Sales | 2.2 | 3.1 | 4.3 | 1.9 | 0.7 | 0.9 | 2.3 | 1.2 | 2.4 | 2.4 | 2.3 | 2.6 |
Price To Book Price To Book | 1.4 | 1.6 | 2.1 | 0.9 | 0.4 | 0.5 | 0.9 | 0.6 | 1.1 | 1.2 | 1.2 | 1.4 |
EV To EBITDA EV To EBITDA | 16.3 | 18.8 | 22.6 | 12.8 | 9.0 | 10.8 | 276.9 | 12.6 | 18.9 | 20.1 | 18.1 | 26.8 |
GPM GPM% | 47.7 | 49.3 | 54.0 | 52.3 | 48.0 | 47.3 | 36.3 | 39.9 | 40.5 | 48.7 | 46.4 | 46.4 |
OPM OPM% | 15.8 | 19.0 | 19.6 | 17.9 | 10.2 | 12.6 | 1.0 | 13.1 | 14.3 | 13.3 | 12.7 | 9.9 |
NPM NPM% | 18.1 | 10.2 | 10.1 | 6.1 | 1.1 | -3.9 | -8.7 | -3.1 | 3.5 | 0.8 | 0.2 | -4.0 |
ROCE ROCE% | 15.2 | 8.5 | 9.0 | 5.6 | 3.0 | 0.9 | -2.1 | 2.3 | 3.6 | 1.7 | 2.4 | 2.4 |
ROE ROE% | 10.0 | 4.8 | 4.8 | 3.0 | 0.6 | -1.9 | -3.5 | -1.5 | 1.7 | 0.4 | 0.1 | 0.1 |
ROA ROA% | 7.2 | 3.4 | 4.0 | 2.3 | 0.4 | -1.5 | -2.8 | -1.1 | 1.4 | 0.3 | 0.1 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69 | 103 | 176 | 82 | 32 | 38 | 78 | 48 | 96 | 101 | 99 | 115 |
Price To Earnings Price To Earnings | 12.4 | 30.2 | 43.8 | 33.1 | 56.3 | 166.7 | 265.5 | 518.0 | ||||
Price To Sales Price To Sales | 2.2 | 3.1 | 4.3 | 1.9 | 0.7 | 0.9 | 2.3 | 1.2 | 2.4 | 2.4 | 2.3 | 2.6 |
Price To Book Price To Book | 1.4 | 1.6 | 2.1 | 0.9 | 0.4 | 0.5 | 0.9 | 0.6 | 1.1 | 1.2 | 1.2 | 1.4 |
EV To EBITDA EV To EBITDA | 16.3 | 18.8 | 22.6 | 12.8 | 9.0 | 10.8 | 276.9 | 12.6 | 18.9 | 20.1 | 18.1 | 26.8 |
GPM GPM% | 47.7 | 49.3 | 54.0 | 52.3 | 48.0 | 47.3 | 36.3 | 39.9 | 40.5 | 48.7 | 46.4 | 46.4 |
OPM OPM% | 15.8 | 19.0 | 19.6 | 17.9 | 10.2 | 12.6 | 1.0 | 13.1 | 14.3 | 13.3 | 12.7 | 9.9 |
NPM NPM% | 18.1 | 10.2 | 10.1 | 6.1 | 1.1 | -3.9 | -8.7 | -3.1 | 3.5 | 0.8 | 0.2 | -4.0 |
ROCE ROCE% | 15.2 | 8.5 | 9.0 | 5.6 | 3.0 | 0.9 | -2.1 | 2.3 | 3.6 | 1.7 | 2.4 | 2.4 |
ROE ROE% | 10.0 | 4.8 | 4.8 | 3.0 | 0.6 | -1.9 | -3.5 | -1.5 | 1.7 | 0.4 | 0.1 | 0.1 |
ROA ROA% | 7.2 | 3.4 | 4.0 | 2.3 | 0.4 | -1.5 | -2.8 | -1.1 | 1.4 | 0.3 | 0.1 | 0.1 |
Documents — Sambhaav Media Ltd