


| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 193 | 183 | 191 | 224 | 177 | 145 | 187 | 216 | 196 | 161 | 183 | 208 | |
Growth YoY Revenue Growth YoY% | 19.7 | 12.0 | -7.3 | 14.9 | -8.3 | -20.9 | -2.4 | -3.5 | 10.8 | 11.1 | -1.8 | -3.7 |
| 162 | 166 | 142 | 176 | 155 | 137 | 187 | 189 | 172 | 142 | 181 | 184 | |
| 31 | 18 | 49 | 48 | 22 | 8 | 0 | 28 | 24 | 19 | 2 | 25 | |
OPM OPM% | 15.9 | 9.8 | 25.6 | 21.4 | 12.2 | 5.6 | -0.1 | 12.8 | 12.1 | 12.0 | 1.3 | 11.9 |
| 2 | 2 | 2 | 3 | 2 | 1 | 2 | 5 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 5 |
Depreciation DepreciationCr | 9 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 9 | 10 |
PBT PBTCr | 23 | 10 | 42 | 43 | 15 | 1 | -6 | 25 | 19 | 14 | -9 | 11 |
| 6 | 3 | 11 | 11 | 4 | 0 | -2 | 7 | 5 | 3 | -2 | 3 | |
| 17 | 7 | 31 | 32 | 11 | 0 | -5 | 18 | 14 | 10 | -7 | 8 | |
Growth YoY PAT Growth YoY% | 0.6 | 16.9 | 208.2 | 29.9 | -34.7 | -94.7 | -115.4 | -42.1 | 22.4 | 2,520.5 | -44.2 | -56.8 |
NPM NPM% | 8.9 | 4.0 | 16.4 | 14.1 | 6.4 | 0.3 | -2.6 | 8.5 | 7.0 | 6.3 | -3.8 | 3.8 |
| 1.2 | 0.5 | 2.1 | 2.2 | 0.8 | 0.0 | -0.3 | 1.2 | 0.9 | 0.7 | -0.5 | 0.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 503 | 629 | 727 | 792 | 725 | 749 |
Growth Revenue Growth% | 25.2 | 15.5 | 9.0 | -8.4 | 3.3 | |
| 398 | 512 | 626 | 646 | 668 | 679 | |
| 105 | 117 | 101 | 146 | 57 | 71 | |
OPM OPM% | 20.9 | 18.6 | 13.9 | 18.4 | 7.9 | 9.4 |
| 6 | 4 | 7 | 9 | 10 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 2 | 3 | 10 |
Depreciation DepreciationCr | 27 | 31 | 35 | 35 | 30 | 31 |
PBT PBTCr | 83 | 88 | 71 | 118 | 35 | 34 |
| 29 | 33 | 13 | 30 | 9 | 9 | |
PAT PATCr | 54 | 55 | 58 | 88 | 25 | 25 |
Growth PAT Growth% | 2.4 | 5.1 | 51.1 | -71.3 | -0.9 | |
NPM NPM% | 10.7 | 8.8 | 8.0 | 11.1 | 3.5 | 3.3 |
| 3.8 | 3.9 | 4.0 | 6.0 | 1.7 | 1.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 142 | 144 | 145 | 147 | 148 | 148 |
Reserves ReservesCr | 169 | 168 | 180 | 234 | 216 | 218 |
| 104 | 121 | 125 | 138 | 223 | 214 | |
| 16 | 29 | 19 | 16 | 108 | 479 | |
| 432 | 462 | 468 | 535 | 695 | 1,058 | |
| 220 | 232 | 258 | 275 | 288 | 582 | |
| 212 | 230 | 211 | 260 | 407 | 476 | |
| 432 | 462 | 468 | 535 | 695 | 1,058 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 95 | 57 | 86 | 96 | 135 | |
| -97 | -40 | -37 | -61 | -164 | |
| -21 | -56 | -50 | -34 | 65 | |
Net Cash Flow Net Cash FlowCr | -23 | -39 | 0 | 1 | 36 |
Free Cash Flow Free Cash FlowCr | 67 | 22 | 66 | 37 | -48 |
CFO To PAT CFO To PAT% | 176.0 | 103.6 | 148.6 | 109.0 | 535.8 |
CFO To EBITDA CFO To EBITDA% | 90.4 | 48.9 | 85.4 | 65.7 | 235.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 881 | 996 | 897 | 1,431 | 1,011 |
Price To Earnings Price To Earnings | 16.3 | 18.0 | 15.4 | 16.3 | 40.2 |
Price To Sales Price To Sales | 1.8 | 1.6 | 1.2 | 1.8 | 1.4 |
Price To Book Price To Book | 2.8 | 3.2 | 2.8 | 3.8 | 2.8 |
EV To EBITDA EV To EBITDA | 7.2 | 7.8 | 7.8 | 9.7 | 18.7 |
GPM GPM% | 80.8 | 82.3 | 82.8 | 80.9 | 76.2 |
OPM OPM% | 20.9 | 18.6 | 13.9 | 18.4 | 7.9 |
NPM NPM% | 10.7 | 8.8 | 8.0 | 11.1 | 3.5 |
ROCE ROCE% | 27.1 | 28.7 | 22.4 | 31.5 | 7.9 |
ROE ROE% | 17.4 | 17.7 | 17.9 | 23.0 | 6.9 |
ROA ROA% | 12.5 | 11.9 | 12.4 | 16.4 | 3.6 |