


| Quarter | Jun 2025 |
|---|---|
| 217 | |
Growth YoY Revenue Growth YoY% | |
| 174 | |
| 43 | |
OPM OPM% | 19.8 |
| 3 | |
Interest Expense Interest ExpenseCr | 2 |
Depreciation DepreciationCr | 13 |
PBT PBTCr | 30 |
| 13 | |
| 17 | |
Growth YoY PAT Growth YoY% | |
NPM NPM% | 7.8 |
| 4.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 216 | 201 | 240 | 283 | 423 | 531 | 658 |
Growth Revenue Growth% | -7.0 | 19.3 | 17.9 | 49.3 | 25.4 | 24.1 | |
| 202 | 194 | 213 | 254 | 376 | 453 | 537 | |
| 15 | 8 | 28 | 29 | 47 | 78 | 121 | |
OPM OPM% | 6.9 | 3.8 | 11.5 | 10.4 | 11.2 | 14.7 | 18.4 |
| 1 | 1 | 3 | 3 | 7 | 5 | 4 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 7 | 16 | 38 | 12 |
Depreciation DepreciationCr | 11 | 15 | 17 | 21 | 30 | 36 | 45 |
PBT PBTCr | 2 | -9 | 9 | 4 | 8 | 9 | 68 |
| 0 | 0 | 2 | 1 | -1 | 3 | 21 | |
PAT PATCr | 2 | -9 | 7 | 4 | 9 | 6 | 47 |
Growth PAT Growth% | -652.7 | 178.9 | -51.9 | 144.9 | -31.4 | 700.4 | |
NPM NPM% | 0.8 | -4.6 | 3.0 | 1.2 | 2.0 | 1.1 | 7.2 |
| 1,553.0 | -8,481.0 | 6,621.0 | 3,186.0 | 2.1 | 1.4 | 10.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reserves ReservesCr | 102 | 98 | 109 | 114 | 115 | 124 | 303 |
| 48 | 93 | 90 | 111 | 157 | 215 | 148 | |
| 11 | 15 | 21 | 37 | 59 | 63 | 39 | |
| 160 | 207 | 220 | 262 | 331 | 402 | 491 | |
| 64 | 103 | 109 | 121 | 121 | 160 | 215 | |
| 97 | 104 | 111 | 141 | 210 | 242 | 277 | |
| 160 | 207 | 220 | 262 | 331 | 402 | 491 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 4 | 24 | 16 | 10 | 78 | 61 | 91 | |
| -38 | -23 | -26 | -51 | -51 | -59 | -105 | |
| 34 | 13 | 2 | 35 | -24 | -1 | 13 | |
Net Cash Flow Net Cash FlowCr | -1 | 14 | -7 | -6 | 2 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | -32 | 0 | -7 | -40 | 49 | 23 | 34 |
CFO To PAT CFO To PAT% | 258.7 | -261.1 | 223.0 | 271.4 | 906.0 | 1,033.5 | 193.3 |
CFO To EBITDA CFO To EBITDA% | 28.9 | 315.5 | 58.6 | 32.2 | 163.9 | 78.0 | 75.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 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 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 1.3 | 2.0 | 1.2 | 2.8 | 2.6 | 2.1 | 0.5 |
GPM GPM% | 28.3 | 29.5 | 33.2 | 32.0 | 28.3 | 31.6 | 37.6 |
OPM OPM% | 6.9 | 3.8 | 11.5 | 10.4 | 11.2 | 14.7 | 18.4 |
NPM NPM% | 0.8 | -4.6 | 3.0 | 1.2 | 2.0 | 1.1 | 7.2 |
ROCE ROCE% | 4.1 | -4.9 | 8.4 | 5.6 | 9.7 | 16.1 | 21.7 |
ROE ROE% | 1.6 | -9.4 | 6.7 | 3.1 | 7.5 | 4.7 | 15.5 |
ROA ROA% | 1.0 | -4.5 | 3.3 | 1.3 | 2.6 | 1.5 | 9.6 |