Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 751 | 570 | 596 | 753 | |
| Interest | 2 | 5 | 12 | 36 |
| Expenses | 431 | 160 | 134 | 199 |
| Financing profit | 319 | 405 | 450 | 518 |
| Financing margin % | 42.5% | 71.1% | 75.5% | 68.8% |
| Other income | 2 | 4 | 27 | 32 |
| Depreciation | — | — | — | — |
| Profit before tax | 322 | 409 | 477 | 550 |
| Tax | 82 | 104 | 122 | 142 |
| Tax % | 25.6% | 25.4% | 25.6% | 25.8% |
| PAT | 239 | 305 | 355 | 408 |
| EPS (₹) | — | — | — | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 325 | 325 | 325 | 325 |
| Reserves | 1,915 | 2,138 | 2,443 | 2,755 |
| Borrowings | 118 | 150 | 306 | 1,206 |
| 166 | 183 | 190 | 176 | |
| Total equity & liabilities | 2,524 | 2,795 | 3,264 | 4,461 |
| 38 | 37 | 39 | 40 | |
| CWIP | — | — | — | — |
| Investments | 1,777 | 2,062 | 2,772 | 4,025 |
| 709 | 696 | 453 | 396 | |
| Total assets | 2,524 | 2,795 | 3,264 | 4,461 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 272 | 203 | 320 | 154 | |
| -345 | -16 | -610 | -1,024 | |
| Cash from financing | -44 | -55 | 94 | 766 |
| Net cash flow | -117 | 132 | -196 | -104 |
| Free cash flow | 271 | 199 | 319 | 152 |
| CFO / Operating profit % | 84.7% | 49.6% | 69.2% | 27.7% |