| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 171 | 331 | 392 | 509 | 719 | |
| 24 | 64 | 54 | 84 | 113 | |
| Operating profit (EBITDA) | 146 | 267 | 338 | 425 | 606 |
| OPM % | 85.8% | 80.6% | 86.3% | 83.5% | 84.3% |
| Depreciation | 44 | 110 | 122 | 166 | 237 |
| Interest | 84 | 198 | 191 | 264 | 400 |
| 19 | 31 | 33 | 61 | 86 | |
| Profit before tax | 37 | -10 | 58 | 55 | 55 |
| Tax | 10 | 2 | 17 | 18 | 15 |
| Tax % | 26.5% | 18.7% | 30.3% | 33.6% | 26.7% |
| 27 | -12 | 40 | 36 | 40 | |
| PAT margin % | 16% | -3.6% | 10.2% | 7.2% | 5.6% |
| EPS (₹) | 2.2 | -0.8 | 1.9 | 1 | 0.8 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 14 | 14 | 26 | 489 | 489 |
| Reserves | 778 | 769 | 1,706 | 2,871 | 2,935 |
| 1,701 | 2,133 | 2,672 | 5,503 | 12,921 | |
| 578 | 296 | 583 | 1,494 | 3,194 | |
| Total equity & liabilities | 3,071 | 3,212 | 4,986 | 10,357 | 19,538 |
| 1,895 | 2,674 | 3,144 | 3,977 | 6,387 | |
| CWIP | 659 | 19 | 413 | 2,019 | 7,373 |
| Investments | 3 | 20 | 82 | 132 | 160 |
| 514 | 499 | 1,348 | 4,229 | 5,619 | |
| Total assets | 3,071 | 3,212 | 4,986 | 10,357 | 19,538 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 142 | 255 | 322 | 365 | 470 | |
| -1,448 | -453 | -1,580 | -4,183 | -6,510 | |
| Cash from financing | 1,319 | 212 | 1,231 | 4,071 | 6,866 |
| Net cash flow | 13 | 13 | -26 | 253 | 826 |
| Free cash flow | — | — | — | — | — |
| CFO / Operating profit % | 96.8% | 95.4% | 95.4% | 86% | 77.5% |