


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 53 | 18 | 20 | 21 | 107 | 1 | 10 | 28 | 120 | 22 | 11 | |
Growth YoY Revenue Growth YoY% | -53.7 | 133.7 | 522.6 | 163.5 | 82.8 | 100.2 | -94.4 | -50.1 | 32.1 | 12.2 | 2,064.0 | 16.5 |
| 1 | 1 | 1 | 1 | 1 | 1 | 7 | 15 | 1 | 1 | 1 | 37 | |
| 11 | 52 | 17 | 19 | 20 | 105 | -6 | -5 | 27 | 118 | 20 | -26 | |
OPM OPM% | 93.6 | 97.9 | 95.2 | 94.2 | 96.0 | 98.7 | -616.0 | -49.5 | 96.5 | 99.0 | 93.9 | -226.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 11 | 52 | 17 | 19 | 6 | 105 | -6 | -5 | 27 | 119 | 20 | -26 |
| 2 | 14 | 2 | 4 | 3 | 30 | -1 | 0 | 6 | 28 | 3 | -3 | |
| 8 | 38 | 15 | 14 | 3 | 75 | -5 | -5 | 20 | 91 | 17 | -23 | |
Growth YoY PAT Growth YoY% | -29.9 | 144.9 | 245.5 | 184.0 | -64.8 | 96.1 | -133.2 | -132.2 | 586.7 | 20.6 | 450.2 | -400.9 |
NPM NPM% | 73.3 | 71.9 | 82.0 | 73.3 | 14.1 | 70.4 | -486.0 | -47.3 | 73.3 | 75.8 | 78.7 | -203.3 |
| 7.7 | 33.1 | 13.4 | 13.2 | 2.7 | 68.9 | -4.5 | -4.3 | 18.5 | 83.2 | 15.6 | -21.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 26 | 53 | 5 | 141 | 38 | 82 | 29 | 74 | 50 | 102 | 119 | 180 |
Growth Revenue Growth% | 105.7 | -89.9 | 2,515.9 | -73.0 | 114.2 | -64.6 | 155.8 | -31.9 | 102.7 | 16.4 | 51.5 | |
| 2 | 3 | 3 | 3 | 3 | 12 | 3 | 4 | 4 | 4 | 5 | 41 | |
| 24 | 51 | 3 | 138 | 35 | 70 | 26 | 70 | 47 | 98 | 114 | 140 | |
OPM OPM% | 94.1 | 94.8 | 53.6 | 97.7 | 91.6 | 85.9 | 89.4 | 94.8 | 93.0 | 96.2 | 96.0 | 77.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 25 | 51 | 3 | 138 | 35 | 70 | 26 | 71 | 47 | 98 | 100 | 140 |
| 0 | 1 | -4 | 17 | 1 | -2 | 8 | 20 | 10 | 23 | 32 | 35 | |
PAT PATCr | 25 | 50 | 7 | 121 | 34 | 72 | 18 | 51 | 37 | 76 | 69 | 105 |
Growth PAT Growth% | 103.1 | -86.2 | 1,652.0 | -71.6 | 109.0 | -74.6 | 177.8 | -27.1 | 104.3 | -9.4 | 52.5 | |
NPM NPM% | 94.9 | 93.7 | 128.0 | 85.7 | 90.2 | 88.0 | 63.2 | 68.6 | 73.5 | 74.1 | 57.6 | 58.0 |
| 22.6 | 45.9 | 6.3 | 111.3 | 31.6 | 66.1 | 16.8 | 46.6 | 34.0 | 69.5 | 62.9 | 96.0 |
| Financial Year | Mar 2015 | 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 460 | 511 | 518 | 639 | 3,661 | 2,289 | 4,925 | 4,471 | 5,095 | 9,015 | 9,855 | 8,544 |
| 10 | 9 | 4 | 40 | 4 | 6 | 6 | 5 | 5 | 5 | 10 | ||
| 0 | 0 | 0 | 1 | 343 | 155 | 493 | 449 | 529 | 1,046 | 1,500 | ||
| 481 | 531 | 533 | 690 | 4,019 | 2,461 | 5,435 | 4,936 | 5,640 | 10,078 | 11,377 | 9,811 | |
| 5 | 37 | 11 | 24 | 7 | 34 | 9 | 33 | 28 | 6 | 17 | ||
| 475 | 494 | 522 | 667 | 4,012 | 2,427 | 5,426 | 4,903 | 5,612 | 10,071 | 11,360 | ||
| 481 | 531 | 533 | 690 | 4,019 | 2,461 | 5,435 | 4,936 | 5,640 | 10,078 | 11,377 | 9,811 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 48 | 2 | 31 | -4 | 80 | -1 | 47 | 38 | 36 | 74 | |
| -22 | -18 | -30 | -37 | 10 | -54 | -23 | -22 | -43 | -57 | -77 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 2 | 30 | -28 | -6 | 6 | 25 | -25 | 25 | -5 | -21 | -2 |
Free Cash Flow Free Cash FlowCr | 24 | 48 | 2 | 31 | -4 | 79 | -1 | 47 | 38 | 36 | 74 |
CFO To PAT CFO To PAT% | 97.0 | 96.6 | 27.1 | 25.5 | -11.7 | 110.6 | -7.4 | 91.5 | 102.3 | 47.8 | 108.4 |
CFO To EBITDA CFO To EBITDA% | 97.8 | 95.5 | 64.6 | 22.4 | -11.5 | 113.2 | -5.3 | 66.2 | 80.8 | 36.8 | 65.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 246 | 312 | 599 | 853 | 643 | 300 | 586 | 644 | 589 | 1,326 | 2,122 |
Price To Earnings Price To Earnings | 10.0 | 6.2 | 86.5 | 7.0 | 18.7 | 4.2 | 32.0 | 12.7 | 15.9 | 17.5 | 30.9 |
Price To Sales Price To Sales | 9.4 | 5.8 | 110.7 | 6.0 | 16.8 | 3.7 | 20.2 | 8.7 | 11.7 | 13.0 | 17.8 |
Price To Book Price To Book | 0.5 | 0.6 | 1.1 | 1.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
EV To EBITDA EV To EBITDA | 9.9 | 5.5 | 204.3 | 6.3 | 18.2 | 3.8 | 22.4 | 8.7 | 12.0 | 13.4 | 18.5 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 94.1 | 94.8 | 53.6 | 97.7 | 91.6 | 85.9 | 89.4 | 94.8 | 93.0 | 96.2 | 96.0 |
NPM NPM% | 94.9 | 93.7 | 128.0 | 85.7 | 90.2 | 88.0 | 63.2 | 68.6 | 73.5 | 74.1 | 57.6 |
ROCE ROCE% | 5.3 | 9.7 | 0.6 | 20.7 | 1.0 | 3.1 | 0.5 | 1.6 | 0.9 | 1.1 | 1.0 |
ROE ROE% | 5.2 | 9.6 | 1.3 | 18.7 | 0.9 | 3.1 | 0.4 | 1.1 | 0.7 | 0.8 | 0.7 |
ROA ROA% | 5.1 | 9.4 | 1.3 | 17.6 | 0.9 | 2.9 | 0.3 | 1.0 | 0.7 | 0.8 | 0.6 |