| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 477 | 596 | 791 | 1,137 | 1,530 | 1,915 | |
| Interest | 220 | 216 | 304 | 500 | 715 | 792 |
| Expenses | 127 | 146 | 187 | 245 | 307 | 404 |
| Financing profit | 130 | 234 | 300 | 393 | 508 | 719 |
| Financing margin % | 27.2% | 39.3% | 37.9% | 34.5% | 33.2% | 37.5% |
| Other income | 12 | 0 | 5 | 19 | 9 | 8 |
| Depreciation | 8 | 8 | 9 | 12 | 16 | 19 |
| Profit before tax | 134 | 226 | 295 | 400 | 502 | 708 |
| Tax | 34 | 40 | 67 | 94 | 120 | 167 |
| Tax % | 25.3% | 17.8% | 22.7% | 23.6% | 23.8% | 23.7% |
| PAT | 100 | 186 | 228 | 306 | 382 | 540 |
| EPS (₹) | 24.7 | 21.3 | 26 | 34.7 | 42.8 | 52.4 |
| EPS adjusted (₹) | — | — | 25.9 | 34.5 | 42.4 | 51.8 |
| 0% | 0% | 10% | 9.8% | 8.6% | 9.9% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | — | — | 18 | 18 | 18 | 21 |
| Reserves | — | — | 1,800 | 2,104 | 2,503 | 4,336 |
| Minority interest | — | — | — | 0 | — | — |
| 3,054 | 3,467 | 4,813 | 7,302 | 9,551 | 10,590 | |
| — | — | 106 | 110 | 140 | 220 | |
| Total equity & liabilities | — | — | 6,737 | 9,534 | 12,212 | 15,167 |
| — | — | 26 | 30 | 46 | 56 | |
| CWIP | — | — | — | 0 | 0 | 0 |
| Investments | 375 | 0 | 281 | 379 | 360 | 812 |
| — | — | 6,431 | 9,125 | 11,805 | 14,298 | |
| Total assets | — | — | 6,737 | 9,534 | 12,212 | 15,167 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -223 | -807 | -1,451 | -1,908 | -2,198 | -1,940 | |
| -615 | 804 | -284 | -217 | -0 | -408 | |
| 900 | 411 | 1,353 | 2,470 | 2,217 | 2,198 | |
| Net cash flow | 62 | 408 | -382 | 345 | 19 | -150 |
| Free cash flow | -226 | -811 | -1,458 | -1,916 | -2,210 | -1,949 |
| CFO / Operating profit % | -63.7% | -179.6% | -240.3% | -213.8% | -179.7% | -128.4% |