| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 953 | 1,430 | 1,678 | |
| COGS | 12 | 14 | 11 |
| Gross profit | 941 | — | — |
| 697 | 1,066 | 1,235 | |
| Operating profit (EBITDA) | 243 | 350 | 431 |
| OPM % | 25.5% | 24.5% | 25.7% |
| Depreciation | 68 | 104 | 137 |
| Interest | 51 | 74 | 81 |
| 5 | 5 | 13 | |
| Profit before tax | 125 | 177 | 213 |
| Tax | 29 | 45 | 55 |
| Tax % | 23.1% | 25.7% | 25.7% |
| 96 | 132 | 158 | |
| PAT margin % | 10.1% | 9.2% | 9.4% |
| EPS (₹) | 18.8 | 24.6 | 29.5 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 48 | 278 | 411 | |
| Cash from investing | -327 | -157 | -692 |
| Cash from financing | 276 | -121 | 285 |
| Net cash flow | -3 | -1 | 5 |
| Free cash flow | — | — | — |
| CFO / Operating profit % | 19.8% | 79.6% | 95.4% |