Loading page…
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 215 | 653 | 493 | 670 | 870 | |
| 154 | 338 | 330 | 442 | 546 | |
| Operating profit (EBITDA) | 61 | 314 | 163 | 228 | 323 |
| OPM % | 28.4% | 48.2% | 33.1% | 34.1% | 37.2% |
| Depreciation | 1 | 4 | 5 | 11 | 13 |
| Interest | 10 | 19 | 36 | 49 | 56 |
| 1 | 49 | 92 | 116 | 94 | |
| Profit before tax | 51 | 341 | 213 | 284 | 339 |
| Tax | 2 | 18 | 38 | 55 | 73 |
| Tax % | 3.3% | 5.4% | 17.7% | 19.2% | 21.7% |
| 49 | 322 | 175 | 230 | 265 | |
| PAT margin % | 22.8% | 49.4% | 35.6% | 34.3% | 30.5% |
| EPS (₹) | 13 | 85 | — | — | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 12 | 12 | 19 | 32 | 32 |
| Reserves | 32 | 201 | 481 | 934 | 1,043 |
| Minority interest | 110 | 340 | 230 | — | — |
| Borrowings | 85 | 245 | 445 | 508 | 441 |
| 71 | 439 | 595 | 611 | 654 | |
| Total equity & liabilities | 310 | 1,237 | 1,770 | 2,085 | 2,170 |
| 2 | 2 | 1 | 21 | 16 | |
| CWIP | 0 | — | 0 | 0 | 1 |
| Investments | 167 | 703 | 1,038 | 1,225 | 1,082 |
| 141 | 532 | 730 | 839 | 1,071 | |
| Total assets | 310 | 1,237 | 1,770 | 2,085 | 2,170 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Cash from operations | -116 | -13 | -120 | 235 |
| -115 | -156 | 94 | 122 | |
| Cash from financing | 381 | 178 | 8 | -344 |
| Net cash flow | 150 | 8 | -18 | 13 |
| Free cash flow | -117 | -14 | -144 | 235 |
| CFO / Operating profit % | -36.9% | -8.2% | -52.6% | 72.8% |