


| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|
| 11 | 11 | 11 | 8 | 7 | 11 | 10 | |
Growth YoY Revenue Growth YoY% | 5.2 | -23.1 | -34.6 | 36.1 | 39.3 | ||
| 9 | 9 | 10 | 8 | 9 | 8 | 12 | |
| 1 | 1 | 1 | 1 | -1 | 3 | -1 | |
OPM OPM% | 12.6 | 12.6 | 6.7 | 7.5 | -18.0 | 28.0 | -13.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 1 | 1 | -1 | 3 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 0 | 0 | -2 | 3 | -2 | |
Growth YoY PAT Growth YoY% | -57.3 | -77.5 | -542.1 | 1,063.6 | -20.2 | ||
NPM NPM% | 8.4 | 9.3 | 3.4 | 2.7 | -23.1 | 23.1 | -20.0 |
| 0.0 | 2.5 | 1.1 | 0.3 | -3.1 | 4.7 | -3.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 19 | 20 | 21 | 21 | 19 | 18 | 21 |
Growth Revenue Growth% | 1.7 | 6.2 | 1.3 | -9.0 | -4.7 | 15.5 | |
| 18 | 18 | 18 | 18 | 18 | 17 | 19 | |
| 1 | 2 | 3 | 3 | 1 | 2 | 2 | |
OPM OPM% | 5.5 | 7.7 | 14.2 | 12.6 | 7.0 | 9.8 | 8.0 |
| 0 | 1 | 0 | 1 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
PBT PBTCr | 1 | 1 | 3 | 2 | 1 | 1 | 1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 2 | 2 | 1 | 1 | 1 |
Growth PAT Growth% | 87.3 | 100.0 | -9.1 | -67.6 | 45.9 | -38.9 | |
NPM NPM% | 2.9 | 5.2 | 9.9 | 8.8 | 3.1 | 4.8 | 2.5 |
| 1.5 | 2.6 | 5.1 | 4.7 | 1.1 | 1.6 | 1.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 4 | 5 | 5 | 5 |
Reserves ReservesCr | 4 | 5 | 3 | 17 | 18 | 19 |
| 5 | 5 | 5 | 10 | 5 | 6 | |
| 1 | 1 | 1 | 0 | 1 | 2 | |
| 10 | 11 | 13 | 33 | 29 | 32 | |
| 9 | 10 | 10 | 25 | 16 | 18 | |
| 1 | 1 | 3 | 8 | 13 | 14 | |
| 10 | 11 | 13 | 33 | 29 | 32 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 1 | 4 | 1 | -5 | 1 | -1 | |
| -3 | -2 | -3 | -12 | 4 | -1 | |
| -1 | 0 | 0 | 17 | -4 | 2 | |
Net Cash Flow Net Cash FlowCr | -3 | 1 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | -1 | -9 | -5 | -3 |
CFO To PAT CFO To PAT% | 127.3 | 412.2 | 64.0 | -267.1 | 92.2 | -61.2 |
CFO To EBITDA CFO To EBITDA% | 65.7 | 281.4 | 44.5 | -187.9 | 41.6 | -30.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 58 | 78 | 53 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 30.2 | 124.3 | 60.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 2.7 | 4.0 | 2.9 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 2.6 | 3.4 | 2.2 |
EV To EBITDA EV To EBITDA | 1.8 | 0.4 | 0.8 | 24.1 | 59.8 | 31.8 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 5.5 | 7.7 | 14.2 | 12.6 | 7.0 | 9.8 |
NPM NPM% | 2.9 | 5.2 | 9.9 | 8.8 | 3.1 | 4.8 |
ROCE ROCE% | 23.0 | 27.3 | 31.8 | 9.7 | 5.7 | 5.5 |
ROE ROE% | 14.4 | 21.1 | 29.7 | 8.4 | 2.6 | 3.7 |
ROA ROA% | 5.5 | 9.3 | 16.1 | 5.7 | 2.1 | 2.7 |