Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 93 | 125 | 157 | 187 | 238 | 308 | |
| COGS | 1 | 9 | 1 | 0 | 0 | 0 |
| Gross profit | 92 | 116 | — | — | — | — |
| 87 | 295 | 158 | 171 | 177 | 190 | |
| 5 | -179 | -3 | 16 | 60 | 118 | |
| OPM % | 5.3% | -143% | -2% | 8.5% | 25.4% | 38.3% |
| Depreciation | 5 | 5 | 6 | 8 | 10 | 11 |
| Interest | 0 | 1 | 1 | 1 | 1 | 1 |
| 20 | 32 | 56 | 46 | 41 | 34 | |
| Profit before tax | 20 | -152 | 46 | 54 | 91 | 140 |
| Tax | -59 | -6 | 14 | 11 | 16 | 24 |
| Tax % | -292.3% | -3.9% | 29.7% | 21.2% | 18.1% | 17.5% |
| 79 | -146 | 33 | 42 | 74 | 115 | |
| PAT margin % | 85.6% | -117% | 20.8% | 22.6% | 31.3% | 37.5% |
| EPS (₹) | 19.2 | -31.8 | 7 | 9 | 15.8 | 24.2 |
| EPS adjusted (₹) | 18.7 | -31.3 | 7 | 9 | 15.7 | 24.1 |
| 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 | — | 1,608 | 1,889 | 1,952 | 2,011 | 2,103 | 2,258 |
| Minority interest | — | 0 | — | — | — | — | — |
| — | 0 | 0 | 0 | 0 | 0 | 0 | |
| — | 36 | 42 | 37 | 41 | 53 | 68 | |
| Total equity & liabilities | — | 1,686 | 1,977 | 2,035 | 2,099 | 2,204 | 2,374 |
| 6 | 792 | 797 | 795 | 800 | 800 | 824 | |
| CWIP | — | 0 | 0 | — | — | — | 1 |
| Investments | — | 767 | 1,017 | 1,111 | 1,162 | 1,265 | 1,382 |
| 10 | 127 | 163 | 130 | 137 | 139 | 166 | |
| Total assets | 17 | 1,686 | 1,977 | 2,035 | 2,099 | 2,204 | 2,374 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 15 | 16 | 8 | 12 | 67 | 98 | |
| -329 | -251 | -17 | -10 | -68 | -101 | |
| 317 | 244 | -1 | -5 | 1 | 9 | |
| Net cash flow | 3 | 8 | -10 | -3 | -0 | 7 |
| Free cash flow | 13 | 14 | 5 | 6 | 63 | 76 |
| CFO / Operating profit % | 302.7% | — | — | 73.7% | 110.4% | 83.1% |