| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 13,421 | 15,770 | 20,299 | 23,892 | 26,645 | 27,152 | 27,285 | |
| Interest | 10,163 | 11,237 | 14,075 | 17,447 | 20,101 | 20,495 | 20,005 |
| Expenses | 66 | 113 | 123 | 134 | 133 | 154 | 318 |
| Financing profit | 3,192 | 4,420 | 6,102 | 6,310 | 6,411 | 6,503 | 6,962 |
| Financing margin % | 23.8% | 28% | 30.1% | 26.4% | 24.1% | 24% | 25.5% |
| Other income | 0 | 0 | 2 | 41 | 11 | 4 | 53 |
| Depreciation | — | 4 | 14 | 14 | 9 | 5 | 6 |
| Profit before tax | 3,192 | 4,416 | 6,090 | 6,337 | 6,412 | 6,502 | 7,009 |
| Tax | — | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax % | — | 0% | 0% | 0% | 0% | 0% | 0% |
| PAT | 3,192 | 4,416 | 6,090 | 6,337 | 6,412 | 6,502 | 7,009 |
| EPS (₹) | 3.4 | 3.7 | 4.7 | 4.9 | 4.9 | 5 | 5.4 |
| EPS adjusted (₹) | 3.4 | 3.4 | 4.7 | 4.9 | 4.9 | 5 | 5.4 |
| 0% | 28.7% | 30% | 30.9% | 30.5% | 32.1% | — | |
| Annual report | — | 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 9,380 | 13,069 | 13,069 | 13,069 | 13,069 | 13,069 | 13,069 |
| Reserves | 15,486 | 22,845 | 27,928 | 32,402 | 36,110 | 39,599 | 43,680 |
| 1,73,933 | 3,23,111 | 3,88,417 | 4,18,929 | 4,12,032 | 4,12,129 | 4,36,470 | |
| 7,639 | 21,457 | 20,567 | 26,747 | 23,872 | 24,038 | 23,457 | |
| Total equity & liabilities | 2,06,438 | 3,80,482 | 4,49,980 | 4,91,147 | 4,85,082 | 4,88,835 | 5,16,676 |
| 11 | 11 | 16 | 19 | 22 | 14 | 18 | |
| CWIP | — | — | — | 0 | 0 | 0 | 0 |
| Investments | 13 | 12 | 10 | 14 | 54 | 38 | 28 |
| 2,06,414 | 3,80,459 | 4,49,955 | 4,91,114 | 4,85,007 | 4,88,782 | 5,16,630 | |
| Total assets | 2,06,438 | 3,80,482 | 4,49,980 | 4,91,147 | 4,85,082 | 4,88,835 | 5,16,676 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -62,701 | -89,928 | -64,412 | -28,584 | 7,914 | 8,230 | -27,026 | |
| 1 | 1 | -5 | 0 | -8 | -0 | -3 | |
| 62,697 | 93,975 | 64,266 | 28,643 | -8,046 | -2,572 | 21,560 | |
| Net cash flow | -2 | 4,048 | -151 | 60 | -140 | 5,658 | -5,469 |
| Free cash flow | -62,701 | -89,928 | -64,419 | -28,585 | 7,906 | 8,229 | -27,040 |
| CFO / Operating profit % | -469.5% | -574.4% | -319.2% | -120.3% | 29.9% | 30.5% | -100.2% |