Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 4,964 | 6,742 | 8,309 | |
| Interest | 3,164 | 4,141 | 4,905 |
| Expenses | 86 | 471 | 1,052 |
| Financing profit | 1,714 | 2,130 | 2,352 |
| Financing margin % | 34.5% | 31.6% | 28.3% |
| Other income | 1 | 12 | 28 |
| Depreciation | 30 | 39 | 44 |
| Profit before tax | 1,685 | 2,104 | 2,337 |
| Tax | 433 | 405 | 464 |
| Tax % | 25.7% | 19.3% | 19.8% |
| PAT | 1,252 | 1,699 | 1,873 |
| EPS (₹) | 5.2 | 6.3 | 6.7 |
| EPS adjusted (₹) | 4.7 | 6.3 | 6.7 |
| 0% | 0% | 11.1% |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 2,688 | 2,688 | 2,809 |
| Reserves | 5,872 | 7,578 | 10,972 |
| Minority interest | 0 | — | — |
| 49,687 | 64,740 | 77,846 | |
| 4,354 | 4,728 | 2,175 | |
| Total equity & liabilities | 62,600 | 79,734 | 93,802 |
| 211 | 349 | 320 | |
| CWIP | 0 | 0 | 0 |
| Investments | 99 | 626 | 910 |
| 62,290 | 78,760 | 92,572 | |
| Total assets | 62,600 | 79,734 | 93,802 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -11,100 | -14,461 | -14,482 | |
| -23 | -543 | -281 | |
| 11,059 | 14,960 | 14,748 | |
| Net cash flow | -64 | -44 | -15 |
| Free cash flow | -11,116 | -14,487 | -14,497 |
| CFO / Operating profit % | -227.5% | -230.6% | -199.6% |