


| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|
| 159 | 151 | 162 | 191 | 229 | |
Growth YoY Revenue Growth YoY% | 2.0 | 26.7 | 40.8 | ||
| 144 | 135 | 145 | 164 | 198 | |
| 15 | 15 | 18 | 27 | 31 | |
OPM OPM% | 9.6 | 10.1 | 11.0 | 14.1 | 13.6 |
| 1 | 3 | 5 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 16 | 17 | 22 | 30 | 34 |
| 4 | 4 | 7 | 8 | 8 | |
| 11 | 12 | 14 | 21 | 24 | |
Growth YoY PAT Growth YoY% | 24.5 | 73.7 | 74.4 | ||
NPM NPM% | 7.0 | 7.9 | 8.6 | 10.8 | 10.7 |
| 0.0 | 0.0 | 6.0 | 8.5 | 10.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 162 | 133 | 233 | 283 | 310 | 353 | 419 |
Growth Revenue Growth% | -18.1 | 75.7 | 21.3 | 9.6 | 14.0 | 18.8 | |
| 155 | 124 | 206 | 253 | 279 | 309 | 361 | |
| 7 | 9 | 27 | 29 | 30 | 45 | 58 | |
OPM OPM% | 4.5 | 6.6 | 11.5 | 10.4 | 9.8 | 12.6 | 13.8 |
| 1 | 2 | 2 | 2 | 4 | 9 | 8 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 4 | 7 | 24 | 27 | 31 | 49 | 64 |
| 0 | 2 | 6 | 7 | 8 | 15 | 16 | |
PAT PATCr | 4 | 5 | 18 | 20 | 23 | 34 | 45 |
Growth PAT Growth% | 45.6 | 242.3 | 12.8 | 14.2 | 48.1 | 31.6 | |
NPM NPM% | 2.2 | 4.0 | 7.7 | 7.2 | 7.5 | 9.7 | 10.7 |
| 12.0 | 2.9 | 9.9 | 11.2 | 12.8 | 14.6 | 18.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 18 | 24 |
Reserves ReservesCr | 93 | 97 | 115 | 134 | 141 | 264 |
| 15 | 32 | 48 | 48 | 39 | 69 | |
| 12 | 11 | 7 | 4 | 3 | 3 | |
| 122 | 143 | 173 | 189 | 201 | 360 | |
| 81 | 104 | 135 | 153 | 167 | 290 | |
| 41 | 38 | 37 | 36 | 34 | 71 | |
| 122 | 143 | 173 | 189 | 201 | 360 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 12 | 20 | 13 | 13 | 49 | -35 | |
| 10 | 0 | -2 | -11 | -10 | -30 | |
| -13 | -1 | -7 | -1 | -6 | 105 | |
Net Cash Flow Net Cash FlowCr | 8 | 18 | 4 | 2 | 33 | 40 |
Free Cash Flow Free Cash FlowCr | 11 | 19 | 11 | 13 | 48 | -76 |
CFO To PAT CFO To PAT% | 320.2 | 377.5 | 72.0 | 65.3 | 213.1 | -103.8 |
CFO To EBITDA CFO To EBITDA% | 156.5 | 226.8 | 48.3 | 45.0 | 161.8 | -79.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 792 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.2 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 |
EV To EBITDA EV To EBITDA | -1.1 | -2.9 | -1.3 | -1.2 | -2.4 | 15.5 |
GPM GPM% | 13.1 | 15.3 | 22.3 | 16.1 | 15.9 | 21.3 |
OPM OPM% | 4.5 | 6.6 | 11.5 | 10.4 | 9.8 | 12.6 |
NPM NPM% | 2.2 | 4.0 | 7.7 | 7.2 | 7.5 | 9.7 |
ROCE ROCE% | 5.9 | 8.0 | 22.0 | 20.6 | 20.3 | 16.9 |
ROE ROE% | 3.8 | 5.2 | 15.3 | 14.8 | 14.5 | 11.9 |
ROA ROA% | 2.9 | 3.7 | 10.4 | 10.7 | 11.5 | 9.5 |