Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,493 | 1,920 | 2,067 | 2,392 | |
| COGS | — | 581 | 613 | 714 |
| Gross profit | — | 1,339 | 1,454 | 1,678 |
| 1,470 | 1,202 | 1,385 | 1,442 | |
| 23 | 137 | 69 | 236 | |
| OPM % | 1.5% | 7.1% | 3.3% | 9.9% |
| Depreciation | 25 | 31 | 45 | 44 |
| Interest | 7 | 9 | 13 | 13 |
| 23 | 50 | 79 | 79 | |
| Profit before tax | -141 | 147 | 90 | 257 |
| Tax | 10 | 37 | 17 | 57 |
| Tax % | 7% | 24.9% | 18.9% | 22.2% |
| -151 | 111 | 73 | 200 | |
| PAT margin % | -10.1% | 5.8% | 3.5% | 8.4% |
| EPS (₹) | — | 3.6 | 2.2 | 6.2 |
| EPS adjusted (₹) | -11.1 | 3.5 | 2.2 | 6.2 |
| — | 0% | 0% | 48.8% | |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 136 | 324 | 325 | 325 |
| Reserves | -1,323 | 771 | 855 | 1,086 |
| Minority interest | 1,793 | — | — | — |
| 4 | 0 | 0 | 0 | |
| 367 | 537 | 610 | 681 | |
| Total equity & liabilities | 977 | 1,632 | 1,790 | 2,092 |
| 170 | 299 | 302 | 489 | |
| CWIP | 0 | 0 | 0 | — |
| Investments | 260 | 292 | 305 | 272 |
| 546 | 1,041 | 1,183 | 1,331 | |
| Total assets | 977 | 1,632 | 1,790 | 2,092 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -52 | 235 | 102 | 141 | |
| 43 | -470 | -145 | -17 | |
| -14 | 337 | -31 | -38 | |
| Net cash flow | -23 | 102 | -74 | 86 |
| Free cash flow | -52 | 235 | 85 | 134 |
| CFO / Operating profit % | -226.5% | 171.7% | 149.1% | 59.9% |