Loading page…
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 17,50,507 | 20,18,894 | 22,33,159 | 29 | 38 | 39 | |
| COGS | 1,36,266 | 3,931 | 54,924 | 1 | 1 | 1 |
| Gross profit | 16,14,241 | — | 21,78,235 | 28 | 37 | 38 |
| 14,59,230 | 18,72,854 | 23,38,250 | 32 | 34 | 34 | |
| Operating profit (EBITDA) | 1,55,011 | 1,42,108 | -1,60,015 | -3 | 3 | 5 |
| OPM % | 8.9% | 7% | -7.2% | -11.2% | 8.2% | 11.8% |
| Depreciation | 1,06,600 | 1,00,897 | 95,849 | 1 | 1 | 0 |
| Interest | 36,449 | 51,452 | 55,522 | 1 | 1 | 1 |
| 9,667 | 12,662 | 23,754 | 0 | 1 | 0 | |
| Profit before tax | 21,629 | 2,421 | -7,49,958 | -5 | 2 | 2 |
| Tax | 5,444 | 609 | 28,751 | -0 | -0 | -0 |
| Tax % | 25.2% | 25.2% | 3.8% | -0.6% | -1.2% | -0.5% |
| 16,186 | 1,812 | -7,78,709 | -5 | 2 | 2 | |
| PAT margin % | 0.9% | 0.1% | -34.9% | -17.3% | 4.5% | 5.5% |
| EPS (₹) | 0.4 | 0 | -8.3 | -5.4 | 1.8 | 2.1 |
| 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 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | — | — | — | — | — | — |
| Reserves | — | — | — | — | — | — |
| Borrowings | — | — | — | — | — | — |
| 18,26,387 | 20,07,440 | 16,99,347 | 17 | 20 | 23 | |
| Total equity & liabilities | 18,26,387 | 20,07,440 | 16,99,347 | 17 | 20 | 23 |
| Fixed assets | — | — | — | — | 2 | 0 |
| CWIP | — | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 18,26,387 | 20,07,440 | 16,99,347 | 17 | 18 | 23 | |
| Total assets | 18,26,387 | 20,07,440 | 16,99,347 | 17 | 20 | 23 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 92,659 | 91,125 | 24,761 | -1 | -1 | -0 | |
| -85,191 | -24,762 | 19,223 | -0 | 1 | -0 | |
| 12,026 | 9,061 | -49,551 | 2 | 1 | 0 | |
| Net cash flow | 19,494 | 75,424 | -5,568 | 1 | 0 | -0 |
| Free cash flow | -2,199 | 87,886 | 20,239 | -1 | -1 | -0 |
| CFO / Operating profit % | 59.8% | 64.1% | — | — | -29.9% | -9.2% |