Standalone figures · ₹ crore
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 787 | 1,177 | 1,470 | 1,188 | 1,042 | 969 | 1,104 | 1,404 | 1,393 | |
| Interest | 326 | 561 | 788 | 692 | 514 | 518 | 581 | 741 | 621 |
| Expenses | 133 | 206 | 1,102 | 727 | 1,446 | 232 | 445 | 588 | 1,620 |
| Financing profit | 329 | 409 | -419 | -231 | -918 | 219 | 78 | 75 | -849 |
| Financing margin % | 41.8% | 34.8% | -28.5% | -19.5% | -88.1% | 22.6% | 7.1% | 5.3% | -60.9% |
| Other income | 0 | — | 0 | 5 | 11 | 4 | 21 | 8 | 1 |
| Depreciation | 4 | 17 | 28 | 31 | 34 | 36 | 28 | 31 | 29 |
| Exceptional items | — | — | 0 | 0 | — | 0 | 0 | 0 | 1,176 |
| Profit before tax | 324 | 393 | -448 | -257 | -941 | 187 | 72 | 53 | 299 |
| Tax | 112 | 138 | -108 | -16 | — | 0 | 0 | 0 | 169 |
| Tax % | 34.6% | 35% | -24% | -6.1% | — | 0% | 0% | 0% | 56.5% |
| PAT | 212 | 255 | -340 | -241 | -769 | 187 | 72 | 53 | 130 |
| EPS (₹) | 27 | 28.2 | -36.9 | -23.1 | -62.1 | 13.8 | 5.3 | 3.9 | 9 |
| EPS adjusted (₹) | 27.1 | 27.7 | -36.8 | -19.5 | -56.5 | 13.8 | 5.3 | 3.9 | 8.1 |
| 0% | 7.1% | — | — | — | 0% | 0% | 0% | — | |
| Annual report | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | 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 | — |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 78 | 92 | 92 | 124 | 136 | 136 | 136 | 136 | 162 |
| Reserves | 1,759 | 2,938 | 2,596 | 3,543 | 2,742 | 2,886 | 2,966 | 3,290 | 3,616 |
| Minority interest | — | — | — | 12 | — | — | — | — | — |
| 3,373 | 9,031 | 7,087 | 5,761 | 5,483 | 4,813 | — | 6,916 | 5,477 | |
| 169 | 217 | 287 | 348 | 463 | 304 | 6,288 | 419 | 257 | |
| Total equity & liabilities | 5,380 | 12,278 | 10,063 | 9,787 | 8,824 | 8,139 | 9,390 | 10,762 | 9,511 |
| 9 | 367 | 380 | 363 | 381 | 381 | 367 | 365 | 355 | |
| CWIP | — | — | — | — | — | 0 | 0 | 0 | 0 |
| Investments | 197 | 502 | 432 | 1,788 | 977 | 1,457 | 0 | 1,818 | 982 |
| 5,174 | 11,409 | 9,251 | 7,636 | 7,467 | 6,301 | 9,024 | 8,579 | 8,175 | |
| Total assets | 5,380 | 12,278 | 10,063 | 9,787 | 8,824 | 8,139 | 9,390 | 10,762 | 9,511 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -494 | -1,951 | 1,752 | 1,264 | -1,100 | 962 | -1,719 | -1,061 | -989 | |
| -889 | 122 | -2,272 | -985 | 1,197 | -233 | 674 | -304 | 2,259 | |
| 1,459 | 2,756 | -382 | -157 | -293 | -636 | 1,267 | 1,070 | -1,330 | |
| Net cash flow | — | — | — | 122 | — | 93 | 223 | -296 | -60 |
| Free cash flow | -541 | -1,971 | 1,713 | 1,257 | -1,123 | 958 | -1,727 | -1,083 | -998 |
| CFO / Operating profit % | -75.5% | -201% | 475.7% | 274.1% | — | 130.5% | -260.7% | -130.1% | — |