Consolidated figures · ₹ crore
| ₹ Cr | Dec 2024 | Dec 2025 | Mar 2026 |
|---|---|---|---|
| 1,053 | 1,229 | 1,598 | |
| COGS | 4 | -2 | 2 |
| 450 | 494 | 623 | |
| 600 | 737 | 973 | |
| OPM % | 56.9% | 59.9% | 60.9% |
| Depreciation | 41 | 43 | 56 |
| Interest | 8 | 10 | 12 |
| 35 | 46 | 64 | |
| Profit before tax | 585 | 730 | 969 |
| Tax | 158 | 199 | 258 |
| Tax % | 27% | 27.2% | 26.6% |
| 427 | 532 | 711 | |
| PAT margin % | 40.6% | 43.3% | 44.5% |
| EPS (₹) | 10.7 | 12.3 | 16.5 |
| EPS adjusted (₹) | 9.9 | 12.3 | 16.5 |
| Annual report | Annual report for Dec 2024 | — | Annual report for Mar 2026 |
| ₹ Cr | Dec 2024 | Dec 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 86 | 86 | 86 |
| Reserves | 976 | 1,323 | 1,402 |
| Minority interest | — | — | 0 |
| 0 | 0 | 0 | |
| 441 | 345 | 370 | |
| Total equity & liabilities | 1,504 | 1,755 | 1,858 |
| 382 | 409 | 537 | |
| CWIP | 36 | 59 | 62 |
| Investments | 2 | 1 | 2 |
| 1,084 | 1,286 | 1,257 | |
| Total assets | 1,504 | 1,755 | 1,858 |
| ₹ Cr | Dec 2024 | Dec 2025 | Mar 2026 |
|---|---|---|---|
| 393 | 502 | 624 | |
| -1,641 | -307 | -339 | |
| 1,188 | -248 | -362 | |
| Net cash flow | -60 | -53 | -77 |
| Free cash flow | 357 | 439 | 542 |
| CFO / Operating profit % | 65.6% | 68.1% | 64.2% |