


| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 81 | 71 | 50 | 72 | 90 | 94 | 125 | 165 | 111 | 95 | 143 | 132 | |
Growth YoY Revenue Growth YoY% | -46.5 | -52.9 | -63.4 | -37.6 | 10.5 | 32.9 | 147.8 | 130.4 | 23.4 | 1.1 | 14.3 | -19.9 |
| 55 | 63 | 59 | 65 | 71 | 65 | 76 | 120 | 75 | 77 | 127 | 126 | |
| 26 | 7 | -9 | 7 | 18 | 29 | 48 | 45 | 36 | 18 | 15 | 6 | |
OPM OPM% | 32.0 | 10.4 | -17.5 | 9.7 | 20.4 | 30.5 | 38.8 | 27.2 | 32.3 | 19.4 | 10.8 | 4.7 |
| 13 | 23 | 3 | 3 | 17 | 2 | 2 | 1 | -12 | 3 | 6 | 2 | |
Interest Expense Interest ExpenseCr | 5 | 9 | 10 | 9 | 9 | 8 | 8 | 9 | 7 | 6 | 7 | 7 |
Depreciation DepreciationCr | 15 | 19 | 19 | 19 | 23 | 20 | 20 | 22 | 22 | 22 | 25 | 26 |
PBT PBTCr | 19 | 2 | -34 | -19 | 3 | 3 | 22 | 15 | -5 | -7 | -11 | -24 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | |
| 18 | 1 | -35 | -19 | 2 | 2 | 21 | 15 | -5 | -8 | -11 | -25 | |
Growth YoY PAT Growth YoY% | -75.8 | -98.2 | -158.4 | -143.3 | -86.8 | 50.4 | 160.4 | 175.8 | -297.1 | -496.4 | -152.9 | -271.4 |
NPM NPM% | 22.3 | 1.9 | -70.0 | -27.1 | 2.7 | 2.1 | 17.1 | 8.9 | -4.2 | -8.2 | -7.9 | -19.1 |
| 8.2 | 0.6 | -16.0 | -8.9 | 1.1 | 0.9 | 9.7 | 7.0 | -2.1 | -3.6 | -4.2 | -11.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 546 | 596 | 718 | 541 | 625 | 612 | 560 | 536 | 484 | 282 | 446 | 481 |
Growth Revenue Growth% | 12.0 | 9.1 | 20.5 | -24.7 | 15.6 | -2.0 | -8.6 | -4.3 | -9.7 | -41.6 | 58.0 | 7.7 |
| 424 | 518 | 652 | 429 | 554 | 570 | 496 | 305 | 238 | 259 | 290 | 405 | |
| 122 | 77 | 66 | 112 | 70 | 43 | 64 | 231 | 246 | 24 | 156 | 76 | |
OPM OPM% | 22.4 | 13.0 | 9.2 | 20.6 | 11.3 | 7.0 | 11.4 | 43.2 | 50.9 | 8.4 | 35.0 | 15.8 |
| -27 | 5 | 107 | 17 | 0 | -91 | 15 | 18 | 19 | 45 | -6 | -1 | |
Interest Expense Interest ExpenseCr | 10 | 12 | 15 | 13 | 19 | 19 | 17 | 12 | 18 | 37 | 31 | 27 |
Depreciation DepreciationCr | 11 | 19 | 21 | 19 | 21 | 18 | 15 | 19 | 48 | 80 | 84 | 95 |
PBT PBTCr | 67 | 51 | 138 | 96 | 30 | -85 | 47 | 218 | 199 | -48 | 36 | -47 |
| 6 | 2 | 31 | 4 | 0 | -19 | 3 | 7 | 2 | 3 | 2 | 2 | |
PAT PATCr | 62 | 50 | 106 | 92 | 30 | -66 | 44 | 211 | 197 | -51 | 34 | -49 |
Growth PAT Growth% | 1,530.6 | -19.8 | 114.3 | -13.2 | -67.7 | -322.2 | 166.9 | 376.8 | -6.7 | -125.9 | 166.5 | -244.7 |
NPM NPM% | 11.3 | 8.3 | 14.8 | 17.0 | 4.8 | -10.8 | 7.9 | 39.4 | 40.7 | -18.1 | 7.6 | -10.2 |
| 27.4 | 21.9 | 48.3 | 41.9 | 13.6 | -30.1 | 20.2 | 96.1 | 89.7 | -23.2 | 15.4 | -21.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 173 | 217 | 311 | 400 | 422 | 348 | 400 | 607 | 797 | 745 | 778 | 747 |
| 84 | 152 | 121 | 156 | 207 | 234 | 181 | 106 | 144 | 164 | 137 | 126 | |
| 93 | 134 | 147 | 203 | 202 | 120 | 97 | 179 | 395 | 316 | 261 | 240 | |
| 383 | 537 | 602 | 781 | 853 | 724 | 700 | 914 | 1,357 | 1,247 | 1,198 | 1,136 | |
| 141 | 175 | 151 | 206 | 252 | 236 | 241 | 246 | 170 | 216 | 220 | 210 | |
| 242 | 362 | 451 | 575 | 600 | 488 | 459 | 668 | 1,188 | 1,031 | 979 | 925 | |
| 383 | 537 | 602 | 781 | 853 | 724 | 700 | 914 | 1,357 | 1,247 | 1,198 | 1,136 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 79 | 54 | 29 | 59 | 59 | 58 | 58 | 118 | 231 | 19 | 169 | |
| -56 | -125 | -12 | -124 | -56 | 6 | 13 | -79 | -498 | 96 | -42 | |
| -11 | 62 | -14 | 63 | -2 | -67 | -69 | 15 | 227 | -129 | -115 | |
Net Cash Flow Net Cash FlowCr | 11 | -10 | 3 | -3 | 2 | -3 | 2 | 55 | -40 | -15 | 12 |
Free Cash Flow Free Cash FlowCr | 49 | -53 | -6 | -85 | -11 | 56 | 61 | -166 | -208 | 64 | 136 |
CFO To PAT CFO To PAT% | 127.6 | 108.6 | 27.4 | 63.6 | 199.1 | -87.1 | 131.2 | 56.1 | 117.5 | -37.2 | 497.7 |
CFO To EBITDA CFO To EBITDA% | 64.4 | 69.5 | 44.1 | 52.5 | 84.3 | 134.1 | 90.6 | 51.2 | 94.0 | 79.5 | 108.1 |
| 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 | 888 | 568 | 698 | 1,121 | 446 | 86 | 156 | 820 | 524 | 569 | 551 |
Price To Earnings Price To Earnings | 15.0 | 12.0 | 6.6 | 12.2 | 15.0 | 0.0 | 3.5 | 3.9 | 2.7 | 0.0 | 16.2 |
Price To Sales Price To Sales | 1.6 | 0.9 | 1.0 | 2.1 | 0.7 | 0.1 | 0.3 | 1.5 | 1.1 | 2.0 | 1.2 |
Price To Book Price To Book | 4.6 | 2.4 | 2.1 | 2.6 | 1.0 | 0.2 | 0.4 | 1.3 | 0.6 | 0.7 | 0.7 |
EV To EBITDA EV To EBITDA | 7.9 | 9.6 | 12.7 | 11.9 | 9.7 | 6.1 | 5.5 | 4.3 | 4.0 | 40.1 | 5.2 |
GPM GPM% | 100.0 | 84.0 | 85.0 | 71.6 | 65.8 | 64.7 | 67.3 | 85.8 | 95.5 | 89.5 | 93.6 |
OPM OPM% | 22.4 | 13.0 | 9.2 | 20.6 | 11.3 | 7.0 | 11.4 | 43.2 | 50.9 | 8.4 | 35.0 |
NPM NPM% | 11.3 | 8.3 | 14.8 | 17.0 | 4.8 | -10.8 | 7.9 | 39.4 | 40.7 | -18.1 | 7.6 |
ROCE ROCE% | 25.8 | 15.1 | 31.6 | 17.0 | 7.1 | -11.7 | 10.3 | 26.6 | 16.5 | -0.9 | 5.9 |
ROE ROE% | 31.8 | 20.7 | 31.8 | 21.8 | 6.7 | -17.9 | 10.5 | 33.5 | 24.1 | -6.7 | 4.2 |
ROA ROA% | 16.1 | 9.2 | 17.6 | 11.8 | 3.5 | -9.1 | 6.3 | 23.1 | 14.5 | -4.1 | 2.8 |