Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 667 | 752 | 818 | 916 | |
| COGS | 50 | 0 | 0 | 0 |
| Gross profit | 616 | — | — | — |
| 345 | 465 | 519 | 528 | |
| 272 | 286 | 299 | 388 | |
| OPM % | 40.8% | 38.1% | 36.6% | 42.4% |
| Depreciation | 82 | 80 | 87 | 91 |
| Interest | 266 | 256 | 96 | 88 |
| 50 | 9 | 38 | -11 | |
| Profit before tax | -25 | -41 | 154 | 200 |
| Tax | -24 | -50 | 74 | 53 |
| Tax % | -93.8% | -122.1% | 47.9% | 26.4% |
| -2 | 9 | 80 | 147 | |
| PAT margin % | -0.2% | 1.2% | 9.8% | 16% |
| EPS (₹) | -0.1 | 0.6 | 3.6 | 6.6 |
| EPS adjusted (₹) | -0.1 | 0.4 | 3.6 | 6.6 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 144 | 144 | 223 | 223 | 223 |
| Reserves | — | 189 | 2,396 | 2,476 | 2,623 |
| — | 2,046 | 666 | 915 | 643 | |
| — | 616 | 735 | 618 | 654 | |
| Total equity & liabilities | — | 2,994 | 4,019 | 4,232 | 4,143 |
| 2,371 | 2,290 | 2,678 | 2,858 | 2,819 | |
| CWIP | — | 49 | 53 | 256 | 339 |
| Investments | — | 8 | 539 | 542 | 614 |
| — | 647 | 750 | 577 | 372 | |
| Total assets | — | 2,994 | 4,019 | 4,232 | 4,143 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 286 | 304 | 290 | 366 | |
| 28 | -95 | -735 | -30 | |
| -311 | 195 | 45 | -342 | |
| Net cash flow | 3 | 404 | -401 | -6 |
| Free cash flow | 257 | 228 | 163 | 186 |
| CFO / Operating profit % | 105.3% | 106.1% | 96.8% | 94.3% |