Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 835 | 1,044 | 1,293 | |
| COGS | 80 | 98 | 116 |
| Gross profit | 755 | 946 | 1,178 |
| 534 | 701 | 870 | |
| 221 | 245 | 308 | |
| OPM % | 26.5% | 23.5% | 23.8% |
| Depreciation | 129 | 156 | 197 |
| Interest | 85 | 90 | 73 |
| 38 | 40 | 26 | |
| Profit before tax | 45 | 39 | 64 |
| Tax | 21 | 17 | 25 |
| Tax % | 46.6% | 43.2% | 38.3% |
| 24 | 22 | 39 | |
| PAT margin % | 2.9% | 2.1% | 3.1% |
| EPS (₹) | 0.9 | 0.7 | 1.3 |
| EPS adjusted (₹) | 2.6 | 0.7 | 1.3 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 8 | 9 | 32 | 32 |
| Reserves | — | 1,218 | 1,902 | 1,960 |
| — | 332 | 145 | 71 | |
| — | 628 | 758 | 899 | |
| Total equity & liabilities | — | 2,187 | 2,837 | 2,961 |
| 691 | 1,302 | 1,210 | 1,380 | |
| CWIP | — | 9 | 16 | 29 |
| Investments | — | 629 | 729 | 615 |
| — | 248 | 882 | 938 | |
| Total assets | — | 2,187 | 2,837 | 2,961 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 222 | 208 | 321 | |
| -818 | -577 | -167 | |
| 570 | 374 | -173 | |
| Net cash flow | -26 | 5 | -19 |
| Free cash flow | 88 | 25 | 11 |
| CFO / Operating profit % | 100.2% | 84.9% | 104.3% |