| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 623 | 1,040 | 1,460 | 1,815 | |
| Interest | 198 | 327 | 468 | 534 |
| Expenses | 363 | 503 | 790 | 1,056 |
| Financing profit | 63 | 211 | 202 | 225 |
| Financing margin % | 10.1% | 20.3% | 13.8% | 12.4% |
| Other income | 20 | 32 | 45 | 49 |
| Depreciation | 11 | 15 | 22 | 26 |
| Profit before tax | 71 | 228 | 225 | 247 |
| Tax | 32 | 56 | 54 | 54 |
| Tax % | 44.2% | 24.7% | 23.9% | 21.7% |
| PAT | 40 | 172 | 171 | 194 |
| EPS (₹) | 2.6 | 10.6 | 9.3 | 9.7 |
| EPS adjusted (₹) | — | — | 9.1 | 7.9 |
| Annual report | — | — | — | Annual report for Mar 2026 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 30 | 40 | 38 | 49 |
| Reserves | 724 | 1,193 | 1,621 | 2,484 |
| 2,296 | 3,499 | 4,526 | 5,018 | |
| 75 | 138 | 153 | 223 | |
| Total equity & liabilities | 3,126 | 4,870 | 6,338 | 7,773 |
| 6 | 10 | 14 | 62 | |
| CWIP | — | — | — | 0 |
| Investments | 84 | 11 | 42 | 158 |
| 3,036 | 4,849 | 6,282 | 7,553 | |
| Total assets | 3,126 | 4,870 | 6,338 | 7,773 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -720 | -1,323 | -812 | -1,355 | |
| 78 | 83 | -39 | -125 | |
| 762 | 1,494 | 1,255 | 1,169 | |
| Net cash flow | 120 | 254 | 405 | -311 |
| Free cash flow | — | — | -829 | -1,366 |
| CFO / Operating profit % | -276.1% | -246.2% | -121.2% | -178.4% |