| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 7,617 | 9,576 | 11,147 | |
| Interest | 4,693 | 5,979 | 6,759 |
| Expenses | 724 | 785 | 1,010 |
| Financing profit | 2,201 | 2,811 | 3,377 |
| Financing margin % | 28.9% | 29.4% | 30.3% |
| Other income | 0 | 0 | 3 |
| Depreciation | 40 | 41 | 47 |
| Exceptional items | — | 0 | -13 |
| Profit before tax | 2,161 | 2,770 | 3,320 |
| Tax | 430 | 607 | 760 |
| Tax % | 19.9% | 21.9% | 22.9% |
| PAT | 1,731 | 2,163 | 2,560 |
| EPS (₹) | — | 2.7 | 3.1 |
| EPS adjusted (₹) | 2.6 | 2.6 | 3.1 |
| Annual report | — | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 6,712 | 8,328 | 8,329 |
| Reserves | 5,521 | 11,619 | 14,194 |
| 69,129 | 82,072 | 1,03,704 | |
| 464 | 790 | 920 | |
| Total equity & liabilities | 81,827 | 1,02,809 | 1,27,147 |
| 123 | 141 | 154 | |
| CWIP | — | 0 | 0 |
| Investments | 1,939 | 2,533 | 2,502 |
| 79,766 | 1,00,135 | 1,24,491 | |
| Total assets | 81,827 | 1,02,809 | 1,27,147 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -14,600 | -17,075 | -19,895 | |
| -555 | -798 | -1,202 | |
| 15,125 | 17,870 | 21,197 | |
| Net cash flow | -30 | -2 | 100 |
| Free cash flow | -14,626 | -17,100 | -19,926 |
| CFO / Operating profit % | -211.8% | -194.3% | -196.3% |