| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 293 | 347 | 370 | 569 | |
| 97 | 132 | 127 | 163 | |
| Operating profit (EBITDA) | 195 | 215 | 243 | 405 |
| OPM % | 66.7% | 61.8% | 65.6% | 71.3% |
| Depreciation | 44 | 49 | 51 | 102 |
| Interest | 104 | 109 | 126 | 239 |
| 25 | 16 | 24 | 35 | |
| Profit before tax | 39 | 62 | 80 | 204 |
| Tax | 10 | 22 | 30 | 30 |
| Tax % | 26% | 36.1% | 37.5% | 14.7% |
| 29 | 40 | 50 | 174 | |
| PAT margin % | 9.9% | 11.4% | 13.5% | 30.6% |
| EPS (₹) | 13.1 | 4.5 | 5.6 | 19.7 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 2 | 2 | 2 | 2 |
| Reserves | 575 | 654 | 698 | 947 |
| 1,026 | 985 | 1,207 | 4,121 | |
| 247 | 464 | 515 | 703 | |
| Total equity & liabilities | 1,850 | 2,105 | 2,421 | 5,773 |
| — | — | — | — | |
| CWIP | — | — | — | — |
| Investments | 2 | 29 | 192 | 184 |
| 1,848 | 2,076 | 2,229 | 5,589 | |
| Total assets | 1,850 | 2,105 | 2,421 | 5,773 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 245 | 264 | 219 | 297 | |
| 26 | -119 | -104 | -3,184 | |
| Cash from financing | -239 | -151 | 115 | 2,679 |
| Net cash flow | 32 | -6 | 229 | -208 |
| Free cash flow | — | — | — | — |
| CFO / Operating profit % | 125.7% | 123.2% | 90.1% | 73.3% |