Standalone figures · ₹ crore
| ₹ Cr | Dec 2024 | Dec 2025 | Mar 2026 |
|---|---|---|---|
| 785 | 956 | 1,252 | |
| COGS | 4 | -2 | 2 |
| 210 | 258 | 331 | |
| 572 | 700 | 920 | |
| OPM % | 72.8% | 73.2% | 73.4% |
| Depreciation | 14 | 17 | 22 |
| Interest | 2 | 2 | 3 |
| 31 | 51 | 67 | |
| Profit before tax | 587 | 732 | 962 |
| Tax | 148 | 185 | 241 |
| Tax % | 25.2% | 25.2% | 25% |
| 439 | 547 | 721 | |
| PAT margin % | 55.9% | 57.2% | 57.6% |
| EPS (₹) | 11 | 12.7 | 16.7 |
| EPS adjusted (₹) | 10.2 | 12.7 | 16.7 |
| 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 | 2,101 | 2,439 | 2,504 |
| Minority interest | — | — | 0 |
| 0 | 0 | 0 | |
| 266 | 162 | 133 | |
| Total equity & liabilities | 2,453 | 2,687 | 2,724 |
| 119 | 136 | 141 | |
| CWIP | 36 | 59 | 62 |
| Investments | 1,349 | 1,349 | 1,431 |
| 949 | 1,143 | 1,090 | |
| Total assets | 2,453 | 2,687 | 2,724 |
| ₹ Cr | Dec 2024 | Dec 2025 | Mar 2026 |
|---|---|---|---|
| 378 | 471 | 572 | |
| -1,634 | -306 | -302 | |
| 1,210 | -226 | -336 | |
| Net cash flow | -46 | -61 | -66 |
| Free cash flow | 354 | 423 | 509 |
| CFO / Operating profit % | 66.2% | 67.3% | 62.2% |