XML 98 R89.htm IDEA: XBRL DOCUMENT v3.25.3
SCHEDULE OF FAIR VALUE OF THE AWARDS AND DSL AWARDS GRANTED IS ESTIMATED AT THE GRANT DATE USING DISCOUNTED (Details)
6 Months Ended
Sep. 30, 2025
31-Jul-2024 [member]  
IfrsStatementLineItems [Line Items]  
Valuation approach DCF & EAM [1]
Discount rate 16.00%
Terminal growth rate 3.00%
Lack of marketability discount 3.00%
Lack of control discount 20.00%
Volatility 38.00%
1-Sep-2025 [member]  
IfrsStatementLineItems [Line Items]  
Valuation approach Binomial Model
Volatility 36.49%
Risk Free Rate 3.66%
Option life 0.0172
1-Sep-2025 one [member]  
IfrsStatementLineItems [Line Items]  
Valuation approach Binomial Model
Volatility 35.49%
Risk Free Rate 3.58%
Option life 0.0272
1-Sep-2025 two [member]  
IfrsStatementLineItems [Line Items]  
Valuation approach Binomial Model
Volatility 41.26%
Risk Free Rate 3.62%
Option life 0.0372
[1] The equity value at 100% basis is determined using DCF method based on the estimates of cash flows as of the grant date discounted using an appropriate discount rate, having considered relevant risk factors. Volatility is determined based on the average annualized standard deviation of the historical stock prices of listed comparable companies