Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 250 | 313 | 364 | 490 | 641 | 779 | |
| COGS | 1 | 9 | 6 | 0 | 0 | 0 |
| Gross profit | — | 304 | 357 | — | — | — |
| 209 | 438 | 324 | 411 | 491 | 522 | |
| 39 | -134 | 33 | 79 | 151 | 257 | |
| OPM % | 15.8% | -42.9% | 9.1% | 16.2% | 23.5% | 33% |
| Depreciation | 20 | 25 | 29 | 37 | 41 | 39 |
| Interest | 4 | 6 | 8 | 9 | 12 | 12 |
| 32 | 46 | 64 | 3 | 70 | 84 | |
| Profit before tax | 47 | -119 | 61 | 36 | 168 | 290 |
| Tax | -56 | 2 | 20 | 16 | 23 | 46 |
| Tax % | -120.1% | 1.9% | 33.2% | 44.3% | 13.7% | 16% |
| 103 | -121 | 40 | 20 | 145 | 244 | |
| PAT margin % | 41.4% | -38.8% | 11.1% | 4.1% | 22.7% | 31.3% |
| EPS (₹) | 22.4 | -28.7 | 7.3 | 3.1 | 28.5 | 46.8 |
| EPS adjusted (₹) | 24.4 | 28.3 | 7.3 | 3.1 | 28.4 | 46.6 |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 38 | 42 | 47 | 47 | 47 | 47 | 48 |
| Reserves | — | 1,638 | 1,933 | 1,997 | 2,023 | 2,173 | 2,436 |
| Minority interest | — | 82 | 95 | 79 | 87 | 106 | 135 |
| — | 0 | 0 | 0 | 0 | 0 | 0 | |
| 99 | 168 | 206 | 221 | 353 | 379 | 391 | |
| Total equity & liabilities | 137 | 1,930 | 2,281 | 2,343 | 2,510 | 2,705 | 3,009 |
| 117 | 1,022 | 1,041 | 1,042 | 1,489 | 1,497 | 1,522 | |
| CWIP | — | 0 | 0 | 0 | — | — | 1 |
| Investments | — | 645 | 884 | 985 | 510 | 614 | 910 |
| 20 | 262 | 356 | 316 | 511 | 594 | 576 | |
| Total assets | 137 | 1,930 | 2,281 | 2,343 | 2,510 | 2,705 | 3,009 |
As reported in NSE results XBRL. Segment result is before tax and finance costs. ROCE uses that annual result divided by segment assets less liabilities.
Latest reported period · 31 Mar 2026 · ₹ crore
| Segment | Revenue | Result | Assets | Liabilities | Capital employed | ROCE % |
|---|---|---|---|---|---|---|
| Consumer | 308.33 | 124.22 | 974.12 | 64.95 | 909.17 | 13.66 |
| Remarketing | 259.31 | 71.93 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 35 | 63 | 48 | 16 | 171 | 257 | |
| -341 | -281 | -17 | 13 | -138 | -231 | |
| 308 | 229 | -39 | -33 | -27 | -23 | |
| Net cash flow | 2 | 12 | -7 | -4 | 7 | 3 |
| Free cash flow | 30 | 57 | 41 | 13 | 166 | 230 |
| CFO / Operating profit % | 89.4% | — | 146.2% | 20% | 113.6% | 100% |
| 320.57 |
| 388.21 |
| — |
| — |
| Classifieds | 217.56 | 76.29 | 470.13 | 68.89 | 401.24 | 19.01 |
₹ crore by fiscal year