


| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|
| 271 | 416 | 391 | 351 | 333 | 529 | 659 | |
Growth YoY Revenue Growth YoY% | 22.7 | 27.1 | 68.4 | ||||
| 246 | 392 | 372 | 328 | 291 | 496 | 619 | |
| 25 | 24 | 20 | 23 | 41 | 33 | 40 | |
OPM OPM% | 9.3 | 5.8 | 5.0 | 6.6 | 12.4 | 6.2 | 6.1 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 23 | 22 | 17 | 20 | 38 | 30 | 40 |
| 6 | 6 | 4 | 5 | 10 | 7 | 10 | |
| 17 | 16 | 13 | 15 | 29 | 23 | 30 | |
Growth YoY PAT Growth YoY% | 67.7 | 42.5 | 134.3 | ||||
NPM NPM% | 6.3 | 3.9 | 3.3 | 4.3 | 8.6 | 4.3 | 4.6 |
| 2.4 | 2.3 | 1.8 | 2.1 | 4.0 | 3.0 | 3.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 510 | 810 | 950 | 1,102 | 1,430 | 1,872 |
Growth Revenue Growth% | 58.7 | 17.3 | 15.9 | 29.8 | 30.9 | |
| 490 | 781 | 912 | 1,052 | 1,338 | 1,735 | |
| 21 | 29 | 38 | 50 | 92 | 137 | |
OPM OPM% | 4.0 | 3.6 | 4.0 | 4.5 | 6.5 | 7.3 |
| 0 | 1 | 1 | 1 | 0 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 6 | 6 | 8 | 8 |
Depreciation DepreciationCr | 1 | 1 | 2 | 3 | 3 | 3 |
PBT PBTCr | 18 | 27 | 31 | 42 | 82 | 129 |
| 5 | 7 | 8 | 11 | 21 | 32 | |
PAT PATCr | 13 | 20 | 23 | 31 | 61 | 97 |
Growth PAT Growth% | 52.2 | 15.3 | 33.2 | 96.5 | 58.3 | |
NPM NPM% | 2.6 | 2.5 | 2.5 | 2.8 | 4.3 | 5.2 |
| 832.0 | 2.9 | 3.3 | 4.4 | 8.6 | 12.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 9 | 9 | 9 | 72 | 96 |
Reserves ReservesCr | 53 | 73 | 97 | 128 | 129 | 515 |
| 26 | 75 | 85 | 119 | 170 | 232 | |
| 24 | 39 | 21 | 9 | 5 | 4 | |
| 102 | 195 | 212 | 265 | 376 | 848 | |
| 88 | 144 | 159 | 210 | 325 | 795 | |
| 15 | 51 | 53 | 55 | 51 | 52 | |
| 102 | 195 | 212 | 265 | 376 | 848 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| -5 | -30 | 13 | -14 | -7 | |
| 0 | -36 | -3 | -2 | -3 | |
| 4 | 69 | -9 | 12 | 9 | |
Net Cash Flow Net Cash FlowCr | -1 | 3 | 1 | -4 | -1 |
Free Cash Flow Free Cash FlowCr | -5 | -66 | 10 | -15 | -10 |
CFO To PAT CFO To PAT% | -35.3 | -145.7 | 55.5 | -45.4 | -11.6 |
CFO To EBITDA CFO To EBITDA% | -22.8 | -100.2 | 34.3 | -28.5 | -7.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 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 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 1.0 | 3.1 | 2.3 | 2.1 | 1.3 |
GPM GPM% | 6.0 | 7.6 | 6.9 | 6.6 | 8.4 |
OPM OPM% | 4.0 | 3.6 | 4.0 | 4.5 | 6.5 |
NPM NPM% | 2.6 | 2.5 | 2.5 | 2.8 | 4.3 |
ROCE ROCE% | 26.3 | 16.4 | 18.6 | 19.5 | 27.8 |
ROE ROE% | 24.9 | 24.6 | 22.1 | 22.7 | 30.4 |
ROA ROA% | 13.0 | 10.4 | 11.0 | 11.7 | 16.3 |