| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 6 | 7 | 157 | 36 | 16 | 16 | 11 | 44 | 2 | 8 | 9 | |
Growth YoY Revenue Growth YoY% | -69.6 | -55.5 | -84.0 | 2,402.2 | 341.1 | 159.6 | 110.2 | -92.8 | 23.7 | -89.3 | -49.4 | -18.4 |
| 13 | 12 | 11 | 78 | 20 | 12 | 11 | 9 | 68 | 14 | 11 | 11 | |
| -5 | -6 | -3 | 79 | 15 | 3 | 5 | 2 | -23 | -12 | -3 | -1 | |
OPM OPM% | -57.5 | -102.8 | -43.1 | 50.2 | 42.9 | 21.3 | 30.4 | 19.9 | -52.9 | -722.5 | -35.2 | -14.6 |
| 4 | 2 | 2 | 14 | 211 | 3 | 3 | 3 | 2 | 11 | 10 | 3 | |
Interest Expense Interest ExpenseCr | 6 | 11 | 7 | 10 | -3 | 4 | 6 | 1 | 13 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
PBT PBTCr | -8 | -15 | -8 | 81 | 229 | 2 | 1 | 4 | -35 | -1 | 7 | 1 |
| -1 | 0 | 9 | 18 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -7 | -15 | -17 | 63 | 203 | 2 | 1 | 4 | -35 | -1 | 7 | 1 | |
Growth YoY PAT Growth YoY% | 50.7 | 86.0 | -191.5 | 553.9 | 3,029.5 | 111.8 | 106.7 | -94.1 | -117.2 | -178.4 | 535.1 | -67.6 |
NPM NPM% | -85.3 | -250.6 | -228.7 | 40.2 | 566.7 | 11.4 | 7.3 | 33.1 | -79.0 | -84.0 | 91.1 | 13.2 |
| -0.6 | -1.3 | -1.4 | 5.3 | 16.9 | 0.1 | 0.1 | 0.3 | -2.5 | -0.1 | 0.5 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 6 | 7 | 157 | 36 | 16 | 16 | 11 | 44 | 2 | 8 | 9 | |
Growth YoY Revenue Growth YoY% | -69.6 | -55.5 | -84.0 | 2,402.2 | 341.1 | 159.6 | 110.2 | -92.8 | 23.7 | -89.3 | -49.4 | -18.4 |
| 13 | 12 | 11 | 78 | 20 | 12 | 11 | 9 | 68 | 14 | 11 | 11 | |
| -5 | -6 | -3 | 79 | 15 | 3 | 5 | 2 | -23 | -12 | -3 | -1 | |
OPM OPM% | -57.5 | -102.8 | -43.1 | 50.2 | 42.9 | 21.3 | 30.4 | 19.9 | -52.9 | -722.5 | -35.2 | -14.6 |
| 4 | 2 | 2 | 14 | 211 | 3 | 3 | 3 | 2 | 11 | 10 | 3 | |
Interest Expense Interest ExpenseCr | 6 | 11 | 7 | 10 | -3 | 4 | 6 | 1 | 13 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
PBT PBTCr | -8 | -15 | -8 | 81 | 229 | 2 | 1 | 4 | -35 | -1 | 7 | 1 |
| -1 | 0 | 9 | 18 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -7 | -15 | -17 | 63 | 203 | 2 | 1 | 4 | -35 | -1 | 7 | 1 | |
Growth YoY PAT Growth YoY% | 50.7 | 86.0 | -191.5 | 553.9 | 3,029.5 | 111.8 | 106.7 | -94.1 | -117.2 | -178.4 | 535.1 | -67.6 |
NPM NPM% | -85.3 | -250.6 | -228.7 | 40.2 | 566.7 | 11.4 | 7.3 | 33.1 | -79.0 | -84.0 | 91.1 | 13.2 |
| -0.6 | -1.3 | -1.4 | 5.3 | 16.9 | 0.1 | 0.1 | 0.3 | -2.5 | -0.1 | 0.5 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 234 | 185 | 232 | 284 | 226 | 176 | 37 | 138 | 75 | 206 | 87 | 63 |
Growth Revenue Growth% | -10.5 | -21.0 | 25.5 | 22.3 | -20.4 | -21.9 | -78.9 | 271.5 | -45.8 | 175.6 | -57.8 | -19.7 |
| 224 | 172 | 213 | 253 | 197 | 203 | 90 | 164 | 59 | 122 | 100 | 103 | |
| 10 | 13 | 19 | 31 | 29 | -26 | -52 | -26 | 16 | 85 | -13 | -40 | |
OPM OPM% | 4.5 | 7.2 | 8.2 | 10.8 | 13.0 | -14.8 | -140.6 | -18.7 | 21.6 | 41.0 | -14.9 | -63.0 |
| 3 | 11 | 6 | 8 | 7 | 25 | 12 | 9 | -85 | 229 | 11 | 27 | |
Interest Expense Interest ExpenseCr | 26 | 33 | 34 | 36 | 33 | 32 | 30 | 29 | 38 | 24 | 24 | 14 |
Depreciation DepreciationCr | 1 | 2 | 6 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 1 |
PBT PBTCr | -13 | -11 | -15 | -3 | -2 | -38 | -73 | -49 | -109 | 287 | -28 | -28 |
| -2 | -1 | -3 | 1 | -3 | -4 | -18 | -7 | 8 | 54 | 0 | 0 | |
PAT PATCr | -11 | -10 | -12 | -5 | 1 | -34 | -56 | -42 | -117 | 234 | -28 | -28 |
Growth PAT Growth% | -41.6 | 12.0 | -19.8 | 59.6 | 125.4 | -2,926.9 | -61.6 | 24.7 | -180.5 | 299.0 | -112.1 | -113.3 |
NPM NPM% | -4.8 | -5.3 | -5.1 | -1.7 | 0.5 | -19.5 | -149.2 | -30.3 | -156.6 | 113.1 | -32.5 | -44.3 |
| -1.3 | -0.8 | -1.0 | -0.4 | 0.1 | -2.9 | -4.6 | -3.5 | -9.8 | 19.5 | -2.0 | -2.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 234 | 185 | 232 | 284 | 226 | 176 | 37 | 138 | 75 | 206 | 87 | 63 |
Growth Revenue Growth% | -10.5 | -21.0 | 25.5 | 22.3 | -20.4 | -21.9 | -78.9 | 271.5 | -45.8 | 175.6 | -57.8 | -19.7 |
| 224 | 172 | 213 | 253 | 197 | 203 | 90 | 164 | 59 | 122 | 100 | 103 | |
| 10 | 13 | 19 | 31 | 29 | -26 | -52 | -26 | 16 | 85 | -13 | -40 | |
OPM OPM% | 4.5 | 7.2 | 8.2 | 10.8 | 13.0 | -14.8 | -140.6 | -18.7 | 21.6 | 41.0 | -14.9 | -63.0 |
| 3 | 11 | 6 | 8 | 7 | 25 | 12 | 9 | -85 | 229 | 11 | 27 | |
Interest Expense Interest ExpenseCr | 26 | 33 | 34 | 36 | 33 | 32 | 30 | 29 | 38 | 24 | 24 | 14 |
Depreciation DepreciationCr | 1 | 2 | 6 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 1 |
PBT PBTCr | -13 | -11 | -15 | -3 | -2 | -38 | -73 | -49 | -109 | 287 | -28 | -28 |
| -2 | -1 | -3 | 1 | -3 | -4 | -18 | -7 | 8 | 54 | 0 | 0 | |
PAT PATCr | -11 | -10 | -12 | -5 | 1 | -34 | -56 | -42 | -117 | 234 | -28 | -28 |
Growth PAT Growth% | -41.6 | 12.0 | -19.8 | 59.6 | 125.4 | -2,926.9 | -61.6 | 24.7 | -180.5 | 299.0 | -112.1 | -113.3 |
NPM NPM% | -4.8 | -5.3 | -5.1 | -1.7 | 0.5 | -19.5 | -149.2 | -30.3 | -156.6 | 113.1 | -32.5 | -44.3 |
| -1.3 | -0.8 | -1.0 | -0.4 | 0.1 | -2.9 | -4.6 | -3.5 | -9.8 | 19.5 | -2.0 | -2.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 14 | 14 |
Reserves ReservesCr | 368 | 358 | 346 | 354 | 354 | 315 | 260 | 219 | 103 | 340 | 363 | 399 |
| 648 | 732 | 816 | 857 | 1,007 | 1,187 | 1,468 | 1,491 | 1,189 | 888 | 809 | 775 | |
| 306 | 352 | 326 | 491 | 494 | 386 | 145 | 120 | 83 | 16 | 4 | 3 | |
| 1,337 | 1,458 | 1,503 | 1,717 | 1,869 | 1,903 | 1,889 | 1,845 | 1,390 | 1,255 | 1,190 | 1,191 | |
| 1,101 | 1,202 | 1,232 | 1,441 | 1,606 | 1,690 | 1,668 | 1,617 | 1,239 | 1,101 | 1,053 | 1,058 | |
| 236 | 256 | 271 | 276 | 264 | 213 | 221 | 229 | 151 | 154 | 136 | 133 | |
| 1,337 | 1,458 | 1,503 | 1,717 | 1,869 | 1,903 | 1,889 | 1,845 | 1,390 | 1,255 | 1,190 | 1,191 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 14 | 14 |
Reserves ReservesCr | 368 | 358 | 346 | 354 | 354 | 315 | 260 | 219 | 103 | 340 | 363 | 399 |
| 648 | 732 | 816 | 857 | 1,007 | 1,187 | 1,468 | 1,491 | 1,189 | 888 | 809 | 775 | |
| 306 | 352 | 326 | 491 | 494 | 386 | 145 | 120 | 83 | 16 | 4 | 3 | |
| 1,337 | 1,458 | 1,503 | 1,717 | 1,869 | 1,903 | 1,889 | 1,845 | 1,390 | 1,255 | 1,190 | 1,191 | |
| 1,101 | 1,202 | 1,232 | 1,441 | 1,606 | 1,690 | 1,668 | 1,617 | 1,239 | 1,101 | 1,053 | 1,058 | |
| 236 | 256 | 271 | 276 | 264 | 213 | 221 | 229 | 151 | 154 | 136 | 133 | |
| 1,337 | 1,458 | 1,503 | 1,717 | 1,869 | 1,903 | 1,889 | 1,845 | 1,390 | 1,255 | 1,190 | 1,191 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -109 | -46 | -56 | -166 | -3 | 116 | 258 | 17 | 421 | -112 | 43 | |
| -20 | -18 | -1 | 4 | 21 | 7 | 16 | 16 | 9 | 207 | 12 | |
| 131 | 46 | 50 | 165 | -26 | -115 | -265 | -43 | -357 | -138 | -77 | |
Net Cash Flow Net Cash FlowCr | 1 | -18 | -8 | 4 | -8 | 9 | 9 | -10 | 73 | -43 | -22 |
Free Cash Flow Free Cash FlowCr | -131 | -75 | -62 | -167 | 6 | 118 | 259 | 18 | 421 | -105 | 42 |
CFO To PAT CFO To PAT% | 972.6 | 464.9 | 474.2 | 3,460.7 | -282.3 | -337.7 | -465.6 | -41.2 | -358.4 | -48.0 | -151.9 |
CFO To EBITDA CFO To EBITDA% | -1,047.9 | -346.5 | -297.1 | -541.1 | -11.7 | -443.6 | -493.8 | -66.7 | 2,602.9 | -132.2 | -330.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -109 | -46 | -56 | -166 | -3 | 116 | 258 | 17 | 421 | -112 | 43 | |
| -20 | -18 | -1 | 4 | 21 | 7 | 16 | 16 | 9 | 207 | 12 | |
| 131 | 46 | 50 | 165 | -26 | -115 | -265 | -43 | -357 | -138 | -77 | |
Net Cash Flow Net Cash FlowCr | 1 | -18 | -8 | 4 | -8 | 9 | 9 | -10 | 73 | -43 | -22 |
Free Cash Flow Free Cash FlowCr | -131 | -75 | -62 | -167 | 6 | 118 | 259 | 18 | 421 | -105 | 42 |
CFO To PAT CFO To PAT% | 972.6 | 464.9 | 474.2 | 3,460.7 | -282.3 | -337.7 | -465.6 | -41.2 | -358.4 | -48.0 | -151.9 |
CFO To EBITDA CFO To EBITDA% | -1,047.9 | -346.5 | -297.1 | -541.1 | -11.7 | -443.6 | -493.8 | -66.7 | 2,602.9 | -132.2 | -330.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 538 | 511 | 753 | 640 | 442 | 175 | 346 | 218 | 132 | 323 | 143 | 155 |
Price To Earnings Price To Earnings | 368.0 | 1.4 | ||||||||||
Price To Sales Price To Sales | 2.3 | 2.8 | 3.2 | 2.3 | 1.9 | 1.0 | 9.3 | 1.6 | 1.8 | 1.6 | 1.6 | 2.5 |
Price To Book Price To Book | 1.4 | 1.4 | 2.1 | 1.8 | 1.2 | 0.5 | 1.3 | 0.9 | 1.2 | 0.9 | 0.4 | 0.4 |
EV To EBITDA EV To EBITDA | 71.9 | 57.5 | 60.0 | 37.9 | 33.4 | -23.6 | -17.6 | -30.0 | 23.4 | 5.5 | -14.4 | -5.3 |
GPM GPM% | 19.2 | 24.8 | 21.8 | 20.9 | 25.1 | -1.3 | -100.1 | -1.5 | 47.3 | 49.7 | 7.2 | 7.2 |
OPM OPM% | 4.5 | 7.2 | 8.2 | 10.8 | 13.0 | -14.8 | -140.6 | -18.7 | 21.6 | 41.0 | -14.9 | -63.0 |
NPM NPM% | -4.8 | -5.3 | -5.1 | -1.7 | 0.5 | -19.5 | -149.2 | -30.3 | -156.6 | 113.1 | -32.5 | -44.3 |
ROCE ROCE% | 1.9 | 3.5 | 2.4 | 3.6 | 3.5 | -0.7 | -4.8 | -2.4 | -18.7 | 57.7 | -1.0 | -2.8 |
ROE ROE% | -3.0 | -2.7 | -3.3 | -1.3 | 0.3 | -10.5 | -20.4 | -18.1 | -102.4 | 66.4 | -7.5 | -6.8 |
ROA ROA% | -0.8 | -0.7 | -0.8 | -0.3 | 0.1 | -1.8 | -2.9 | -2.3 | -8.4 | 18.6 | -2.4 | -2.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 538 | 511 | 753 | 640 | 442 | 175 | 346 | 218 | 132 | 323 | 143 | 155 |
Price To Earnings Price To Earnings | 368.0 | 1.4 | ||||||||||
Price To Sales Price To Sales | 2.3 | 2.8 | 3.2 | 2.3 | 1.9 | 1.0 | 9.3 | 1.6 | 1.8 | 1.6 | 1.6 | 2.5 |
Price To Book Price To Book | 1.4 | 1.4 | 2.1 | 1.8 | 1.2 | 0.5 | 1.3 | 0.9 | 1.2 | 0.9 | 0.4 | 0.4 |
EV To EBITDA EV To EBITDA | 71.9 | 57.5 | 60.0 | 37.9 | 33.4 | -23.6 | -17.6 | -30.0 | 23.4 | 5.5 | -14.4 | -5.3 |
GPM GPM% | 19.2 | 24.8 | 21.8 | 20.9 | 25.1 | -1.3 | -100.1 | -1.5 | 47.3 | 49.7 | 7.2 | 7.2 |
OPM OPM% | 4.5 | 7.2 | 8.2 | 10.8 | 13.0 | -14.8 | -140.6 | -18.7 | 21.6 | 41.0 | -14.9 | -63.0 |
NPM NPM% | -4.8 | -5.3 | -5.1 | -1.7 | 0.5 | -19.5 | -149.2 | -30.3 | -156.6 | 113.1 | -32.5 | -44.3 |
ROCE ROCE% | 1.9 | 3.5 | 2.4 | 3.6 | 3.5 | -0.7 | -4.8 | -2.4 | -18.7 | 57.7 | -1.0 | -2.8 |
ROE ROE% | -3.0 | -2.7 | -3.3 | -1.3 | 0.3 | -10.5 | -20.4 | -18.1 | -102.4 | 66.4 | -7.5 | -6.8 |
ROA ROA% | -0.8 | -0.7 | -0.8 | -0.3 | 0.1 | -1.8 | -2.9 | -2.3 | -8.4 | 18.6 | -2.4 | -2.3 |
Documents — Vipul Ltd