Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 809 | 606 | 582 | 722 | |
| Interest | 2 | 7 | 12 | 36 |
| Expenses | 425 | 187 | 164 | 249 |
| Financing profit | 383 | 411 | 405 | 436 |
| Financing margin % | 47.3% | 67.9% | 69.6% | 60.5% |
| Other income | 3 | 4 | 26 | 28 |
| Depreciation | — | — | — | — |
| Profit before tax | 386 | 415 | 431 | 465 |
| Tax | 82 | 104 | 122 | 142 |
| Tax % | 21.3% | 25% | 28.3% | 30.5% |
| PAT | 304 | 311 | 309 | 323 |
| EPS (₹) | — | — | — | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 325 | 325 | 325 | 325 |
| Reserves | 1,919 | 2,102 | 2,338 | 2,630 |
| Borrowings | 118 | 150 | 306 | 1,206 |
| 427 | 1,080 | 1,427 | 1,566 | |
| Total equity & liabilities | 2,790 | 3,657 | 4,396 | 5,726 |
| 38 | 37 | 39 | 40 | |
| CWIP | — | — | — | — |
| Investments | 1,090 | 914 | 1,122 | 1,535 |
| 1,662 | 2,706 | 3,235 | 4,151 | |
| Total assets | 2,790 | 3,657 | 4,396 | 5,726 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 295 | 551 | 283 | 194 | |
| -363 | -381 | -554 | -985 | |
| Cash from financing | -44 | -55 | 94 | 766 |
| Net cash flow | -111 | 115 | -176 | -25 |
| Free cash flow | 295 | 546 | 282 | 192 |
| CFO / Operating profit % | 76.8% | 131.6% | 67.9% | 41% |