| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 443 | 531 | 512 | 546 | 489 | 574 | 848 | 536 | 570 | 471 | 524 | 507 | |
Growth YoY Revenue Growth YoY% | 43.1 | 26.6 | 28.6 | 17.0 | 10.3 | 8.2 | 65.7 | -1.9 | 16.6 | -18.1 | -38.3 | -5.4 |
| 110 | 124 | 136 | 122 | 125 | 212 | 444 | 179 | 255 | 232 | 162 | 224 | |
| 333 | 407 | 376 | 424 | 363 | 362 | 404 | 357 | 315 | 238 | 362 | 284 | |
OPM OPM% | 75.2 | 76.7 | 73.5 | 77.6 | 74.4 | 63.1 | 47.7 | 66.6 | 55.3 | 50.7 | 69.1 | 55.9 |
| 17 | 14 | 38 | 20 | 23 | 28 | 61 | 31 | 31 | 26 | 86 | 28 | |
Interest Expense Interest ExpenseCr | 137 | 150 | 153 | 148 | 154 | 170 | 170 | 156 | 143 | 137 | 169 | 132 |
Depreciation DepreciationCr | 15 | 15 | 14 | 14 | 15 | 15 | 14 | 14 | 15 | 15 | 14 | 14 |
PBT PBTCr | 199 | 257 | 247 | 282 | 217 | 206 | 281 | 217 | 188 | 114 | 264 | 165 |
| -43 | -38 | -41 | -31 | -59 | -31 | -8 | -18 | -18 | -19 | -18 | 11 | |
| 242 | 294 | 289 | 313 | 276 | 237 | 289 | 235 | 206 | 132 | 282 | 154 | |
Growth YoY PAT Growth YoY% | 350.3 | 45.6 | 298.5 | 41.7 | 14.2 | -19.5 | 0.2 | -24.9 | -25.4 | -44.2 | -2.5 | -34.5 |
NPM NPM% | 54.5 | 55.5 | 56.3 | 57.3 | 56.5 | 41.2 | 34.1 | 43.9 | 36.2 | 28.1 | 53.8 | 30.4 |
| 4.6 | 5.2 | 4.8 | 5.5 | 4.7 | 3.9 | 4.8 | 3.8 | 3.4 | 2.2 | 4.6 | 2.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 443 | 531 | 512 | 546 | 489 | 574 | 848 | 536 | 570 | 471 | 524 | 507 | |
Growth YoY Revenue Growth YoY% | 43.1 | 26.6 | 28.6 | 17.0 | 10.3 | 8.2 | 65.7 | -1.9 | 16.6 | -18.1 | -38.3 | -5.4 |
| 110 | 124 | 136 | 122 | 125 | 212 | 444 | 179 | 255 | 232 | 162 | 224 | |
| 333 | 407 | 376 | 424 | 363 | 362 | 404 | 357 | 315 | 238 | 362 | 284 | |
OPM OPM% | 75.2 | 76.7 | 73.5 | 77.6 | 74.4 | 63.1 | 47.7 | 66.6 | 55.3 | 50.7 | 69.1 | 55.9 |
| 17 | 14 | 38 | 20 | 23 | 28 | 61 | 31 | 31 | 26 | 86 | 28 | |
Interest Expense Interest ExpenseCr | 137 | 150 | 153 | 148 | 154 | 170 | 170 | 156 | 143 | 137 | 169 | 132 |
Depreciation DepreciationCr | 15 | 15 | 14 | 14 | 15 | 15 | 14 | 14 | 15 | 15 | 14 | 14 |
PBT PBTCr | 199 | 257 | 247 | 282 | 217 | 206 | 281 | 217 | 188 | 114 | 264 | 165 |
| -43 | -38 | -41 | -31 | -59 | -31 | -8 | -18 | -18 | -19 | -18 | 11 | |
| 242 | 294 | 289 | 313 | 276 | 237 | 289 | 235 | 206 | 132 | 282 | 154 | |
Growth YoY PAT Growth YoY% | 350.3 | 45.6 | 298.5 | 41.7 | 14.2 | -19.5 | 0.2 | -24.9 | -25.4 | -44.2 | -2.5 | -34.5 |
NPM NPM% | 54.5 | 55.5 | 56.3 | 57.3 | 56.5 | 41.2 | 34.1 | 43.9 | 36.2 | 28.1 | 53.8 | 30.4 |
| 4.6 | 5.2 | 4.8 | 5.5 | 4.7 | 3.9 | 4.8 | 3.8 | 3.4 | 2.2 | 4.6 | 2.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 571 | 1,384 | 1,953 | 2,458 | 2,100 | 2,071 |
Growth Revenue Growth% | 142.6 | 41.1 | 25.9 | -14.6 | -15.4 | |
| 132 | 647 | 492 | 904 | 767 | 872 | |
| 439 | 737 | 1,461 | 1,554 | 1,333 | 1,199 | |
OPM OPM% | 76.9 | 53.3 | 74.8 | 63.2 | 63.5 | 57.9 |
| 17 | 50 | 83 | 132 | 112 | 171 | |
Interest Expense Interest ExpenseCr | 131 | 277 | 563 | 642 | 605 | 581 |
Depreciation DepreciationCr | 30 | 58 | 58 | 58 | 58 | 58 |
PBT PBTCr | 294 | 452 | 922 | 986 | 782 | 730 |
| -4 | -31 | -123 | -129 | -73 | -44 | |
PAT PATCr | 299 | 483 | 1,046 | 1,115 | 855 | 774 |
Growth PAT Growth% | 61.9 | 116.3 | 6.6 | -23.3 | -25.4 | |
NPM NPM% | 52.3 | 34.9 | 53.5 | 45.4 | 40.7 | 37.4 |
| 7.5 | 10.8 | 18.5 | 18.5 | 14.0 | 12.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 571 | 1,384 | 1,953 | 2,458 | 2,100 | 2,071 |
Growth Revenue Growth% | 142.6 | 41.1 | 25.9 | -14.6 | -15.4 | |
| 132 | 647 | 492 | 904 | 767 | 872 | |
| 439 | 737 | 1,461 | 1,554 | 1,333 | 1,199 | |
OPM OPM% | 76.9 | 53.3 | 74.8 | 63.2 | 63.5 | 57.9 |
| 17 | 50 | 83 | 132 | 112 | 171 | |
Interest Expense Interest ExpenseCr | 131 | 277 | 563 | 642 | 605 | 581 |
Depreciation DepreciationCr | 30 | 58 | 58 | 58 | 58 | 58 |
PBT PBTCr | 294 | 452 | 922 | 986 | 782 | 730 |
| -4 | -31 | -123 | -129 | -73 | -44 | |
PAT PATCr | 299 | 483 | 1,046 | 1,115 | 855 | 774 |
Growth PAT Growth% | 61.9 | 116.3 | 6.6 | -23.3 | -25.4 | |
NPM NPM% | 52.3 | 34.9 | 53.5 | 45.4 | 40.7 | 37.4 |
| 7.5 | 10.8 | 18.5 | 18.5 | 14.0 | 12.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3,767 | 5,063 | 5,072 | 6,210 | 6,210 |
Reserves ReservesCr | 649 | 509 | 952 | 1,509 | 1,304 |
| 642 | 749 | 888 | 990 | 982 | |
| 3,272 | 6,091 | 7,290 | 8,366 | 7,685 | |
| 8,400 | 12,471 | 14,268 | 15,951 | 14,722 | |
| 860 | 1,475 | 2,139 | 2,961 | 2,206 | |
| 7,540 | 10,997 | 12,130 | 12,989 | 12,516 | |
| 8,400 | 12,471 | 14,268 | 15,951 | 14,722 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3,767 | 5,063 | 5,072 | 6,210 | 6,210 |
Reserves ReservesCr | 649 | 509 | 952 | 1,509 | 1,304 |
| 642 | 749 | 888 | 990 | 982 | |
| 3,272 | 6,091 | 7,290 | 8,366 | 7,685 | |
| 8,400 | 12,471 | 14,268 | 15,951 | 14,722 | |
| 860 | 1,475 | 2,139 | 2,961 | 2,206 | |
| 7,540 | 10,997 | 12,130 | 12,989 | 12,516 | |
| 8,400 | 12,471 | 14,268 | 15,951 | 14,722 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -2,957 | -1,344 | -1,804 | 386 | 2,221 | |
| -3,629 | -2,147 | 1,655 | -169 | 702 | |
| 6,761 | 3,649 | 175 | -209 | -2,837 | |
Net Cash Flow Net Cash FlowCr | 175 | 158 | 26 | 7 | 85 |
Free Cash Flow Free Cash FlowCr | -6,142 | -1,178 | -1,765 | 735 | 2,248 |
CFO To PAT CFO To PAT% | -990.1 | -277.9 | -172.5 | 34.6 | 259.7 |
CFO To EBITDA CFO To EBITDA% | -674.0 | -182.3 | -123.5 | 24.8 | 166.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -2,957 | -1,344 | -1,804 | 386 | 2,221 | |
| -3,629 | -2,147 | 1,655 | -169 | 702 | |
| 6,761 | 3,649 | 175 | -209 | -2,837 | |
Net Cash Flow Net Cash FlowCr | 175 | 158 | 26 | 7 | 85 |
Free Cash Flow Free Cash FlowCr | -6,142 | -1,178 | -1,765 | 735 | 2,248 |
CFO To PAT CFO To PAT% | -990.1 | -277.9 | -172.5 | 34.6 | 259.7 |
CFO To EBITDA CFO To EBITDA% | -674.0 | -182.3 | -123.5 | 24.8 | 166.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,022 | 6,340 | 6,782 | 7,025 | 6,078 | 6,231 |
Price To Earnings Price To Earnings | 8.0 | |||||
Price To Sales Price To Sales | 7.0 | 4.6 | 3.5 | 2.9 | 2.9 | 3.0 |
Price To Book Price To Book | 0.8 | |||||
EV To EBITDA EV To EBITDA | 16.3 | 16.6 | 9.5 | 9.8 | 10.0 | 11.3 |
GPM GPM% | 93.3 | 87.6 | 92.7 | 84.7 | 81.9 | 81.9 |
OPM OPM% | 76.9 | 53.3 | 74.8 | 63.2 | 63.5 | 57.9 |
NPM NPM% | 52.3 | 34.9 | 53.5 | 45.4 | 40.7 | 37.4 |
ROCE ROCE% | 5.6 | 6.3 | 11.1 | 10.1 | 9.2 | 9.2 |
ROE ROE% | 6.8 | 8.7 | 17.4 | 14.4 | 11.4 | 11.4 |
ROA ROA% | 3.6 | 3.9 | 7.3 | 7.0 | 5.8 | 5.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,022 | 6,340 | 6,782 | 7,025 | 6,078 | 6,231 |
Price To Earnings Price To Earnings | 8.0 | |||||
Price To Sales Price To Sales | 7.0 | 4.6 | 3.5 | 2.9 | 2.9 | 3.0 |
Price To Book Price To Book | 0.8 | |||||
EV To EBITDA EV To EBITDA | 16.3 | 16.6 | 9.5 | 9.8 | 10.0 | 11.3 |
GPM GPM% | 93.3 | 87.6 | 92.7 | 84.7 | 81.9 | 81.9 |
OPM OPM% | 76.9 | 53.3 | 74.8 | 63.2 | 63.5 | 57.9 |
NPM NPM% | 52.3 | 34.9 | 53.5 | 45.4 | 40.7 | 37.4 |
ROCE ROCE% | 5.6 | 6.3 | 11.1 | 10.1 | 9.2 | 9.2 |
ROE ROE% | 6.8 | 8.7 | 17.4 | 14.4 | 11.4 | 11.4 |
ROA ROA% | 3.6 | 3.9 | 7.3 | 7.0 | 5.8 | 5.8 |
Documents — Shrem InvIT