


| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|
| 631 | 573 | 1,026 | 1,194 | 1,134 | 1,110 | 1,106 | |
Growth YoY Revenue Growth YoY% | 79.7 | 93.7 | 7.8 | ||||
| 519 | 501 | 941 | 970 | 891 | 875 | 901 | |
| 111 | 72 | 85 | 224 | 242 | 235 | 205 | |
OPM OPM% | 17.7 | 12.6 | 8.3 | 18.7 | 21.4 | 21.2 | 18.5 |
| 6 | 11 | 12 | 8 | 4 | 16 | 15 | |
Interest Expense Interest ExpenseCr | 45 | 34 | 28 | 48 | 32 | 32 | 40 |
Depreciation DepreciationCr | 37 | 37 | 39 | 42 | 34 | 35 | 37 |
PBT PBTCr | 36 | 11 | 30 | 141 | 181 | 184 | 143 |
| 13 | 4 | 11 | 50 | 47 | 56 | 45 | |
| 23 | 7 | 19 | 91 | 133 | 128 | 98 | |
Growth YoY PAT Growth YoY% | 483.9 | 1,645.8 | 416.0 | ||||
NPM NPM% | 3.6 | 1.3 | 1.9 | 7.6 | 11.8 | 11.6 | 8.9 |
| 0.8 | 0.3 | 0.7 | 3.0 | 4.2 | 3.8 | 2.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,640 | 1,610 | 1,730 | 2,073 | 2,511 | 3,423 | 4,543 |
Growth Revenue Growth% | -1.8 | 7.5 | 19.8 | 21.1 | 36.3 | 32.7 | |
| 1,500 | 1,433 | 1,672 | 1,887 | 2,112 | 2,931 | 3,637 | |
| 140 | 177 | 59 | 186 | 399 | 492 | 906 | |
OPM OPM% | 8.5 | 11.0 | 3.4 | 9.0 | 15.9 | 14.4 | 19.9 |
| 22 | 17 | 13 | 19 | 1 | 36 | 42 | |
Interest Expense Interest ExpenseCr | 95 | 99 | 103 | 122 | 155 | 155 | 152 |
Depreciation DepreciationCr | 37 | 39 | 48 | 64 | 138 | 156 | 147 |
PBT PBTCr | 30 | 56 | -79 | 19 | 107 | 217 | 649 |
| 8 | 18 | -17 | 4 | 28 | 78 | 198 | |
PAT PATCr | 23 | 38 | -63 | 14 | 80 | 140 | 451 |
Growth PAT Growth% | 69.7 | -264.8 | 123.0 | 450.1 | 75.4 | 222.3 | |
NPM NPM% | 1.4 | 2.4 | -3.6 | 0.7 | 3.2 | 4.1 | 9.9 |
| 8.1 | 1.5 | -2.4 | 0.6 | 3.1 | 4.6 | 13.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 24 | 259 | 259 | 259 | 317 | 362 |
Reserves ReservesCr | 334 | 391 | 92 | 106 | 187 | 925 | 2,588 |
| 987 | 1,050 | 1,482 | 1,296 | 1,422 | 1,397 | 1,602 | |
| 227 | 334 | 404 | 815 | 718 | 193 | 258 | |
| 1,576 | 1,798 | 2,237 | 2,476 | 2,586 | 2,832 | 4,809 | |
| 1,144 | 1,266 | 1,619 | 1,753 | 1,978 | 2,161 | 3,878 | |
| 432 | 532 | 618 | 723 | 607 | 671 | 932 | |
| 1,576 | 1,798 | 2,237 | 2,476 | 2,586 | 2,832 | 4,809 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 227 | 13 | 201 | 195 | 152 | 299 | |
| -36 | -40 | -155 | -111 | -64 | -169 | |
| -174 | 4 | -36 | -102 | -81 | -100 | |
Net Cash Flow Net Cash FlowCr | 16 | -23 | 10 | -17 | 7 | 30 |
Free Cash Flow Free Cash FlowCr | 182 | -40 | 45 | 64 | 81 | 165 |
CFO To PAT CFO To PAT% | 1,006.8 | 33.3 | -319.9 | 1,348.6 | 190.7 | 213.6 |
CFO To EBITDA CFO To EBITDA% | 162.0 | 7.2 | 343.2 | 105.0 | 38.1 | 60.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 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 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 2.7 | 3.2 | 10.4 | 3.4 | 1.9 | 0.2 |
GPM GPM% | 23.2 | 24.4 | 20.0 | 22.0 | 33.1 | 25.4 |
OPM OPM% | 8.5 | 11.0 | 3.4 | 9.0 | 15.9 | 14.4 |
NPM NPM% | 1.4 | 2.4 | -3.6 | 0.7 | 3.2 | 4.1 |
ROCE ROCE% | 14.6 | 14.3 | 2.1 | 12.8 | 20.1 | 24.6 |
ROE ROE% | 6.2 | 9.2 | -17.9 | 4.0 | 17.9 | 11.3 |
ROA ROA% | 1.4 | 2.1 | -2.8 | 0.6 | 3.1 | 4.9 |