Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 128 | 706 | 733 | 758 | 821 | |
| COGS | 0 | 0 | 0 | 501 | 0 |
| Gross profit | — | — | — | 256 | — |
| 115 | 562 | 611 | 121 | 652 | |
| 13 | 143 | 122 | 135 | 169 | |
| OPM % | 10.1% | 20.3% | 16.7% | 17.8% | 20.6% |
| Depreciation | 6 | 51 | 54 | 56 | 68 |
| Interest | 2 | 32 | 28 | 34 | 58 |
| 1 | 11 | 12 | 1 | 11 | |
| Profit before tax | 6 | 76 | 52 | 47 | 54 |
| Tax | 2 | 17 | 7 | 17 | 10 |
| Tax % | 36% | 22.3% | 13.4% | 36.2% | 18.1% |
| 4 | 59 | 45 | 30 | 44 | |
| PAT margin % | 3% | 8.3% | 6.1% | 4% | 5.4% |
| EPS (₹) | 8,75,836 | 1,64,46,257 | 1.8 | 1.2 | 1.6 |
| EPS adjusted (₹) | — | 2.3 | 1.8 | 1.2 | 1.7 |
| 0% | 0% | 0% | 0% | — | |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 0 | 0 | 49 | 49 | 49 | 52 |
| Reserves | — | 3 | 157 | 189 | 219 | 300 |
| Minority interest | — | 13 | 12 | 12 | 9 | — |
| — | 103 | 32 | 37 | 113 | 0 | |
| — | 69 | 533 | 503 | 568 | 896 | |
| Total equity & liabilities | — | 188 | 783 | 790 | 959 | 1,248 |
| 0 | 97 | 508 | 498 | 522 | 834 | |
| CWIP | — | — | — | 0 | 0 | 2 |
| Investments | — | 0 | 36 | 72 | 214 | 192 |
| — | 91 | 240 | 219 | 223 | 220 | |
| Total assets | — | 188 | 783 | 790 | 959 | 1,248 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 11 | 125 | 99 | 108 | 157 | |
| -100 | -13 | -39 | -130 | 8 | |
| 98 | -108 | -53 | 18 | -173 | |
| Net cash flow | 9 | 4 | 8 | -4 | -8 |
| Free cash flow | 11 | 114 | 75 | 101 | 145 |
| CFO / Operating profit % | 85% | 87.1% | 84.6% | 84.4% | 97.4% |