Consolidated figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 2,439 | 2,918 | 3,600 | |
| COGS | -0 | 0 | 0 |
| 2,173 | 2,540 | 3,118 | |
| Operating profit (EBITDA) | 266 | 378 | 482 |
| OPM % | 10.9% | 13% | 13.4% |
| Depreciation | 19 | 27 | 45 |
| Interest | 50 | 80 | 96 |
| 46 | 23 | 40 | |
| Profit before tax | 172 | 294 | 378 |
| Tax | 50 | 70 | 92 |
| Tax % | 29.3% | 23.8% | 24.3% |
| 122 | 224 | 286 | |
| PAT margin % | 5% | 7.7% | 8% |
| EPS (₹) | 4.5 | 8.2 | 10.4 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 34 | 34 | 34 | 136 | 136 |
| Reserves | 159 | 227 | 349 | 469 | 752 |
| Minority interest | — | — | 1 | 2 | 5 |
| 118 | 289 | 422 | 747 | 861 | |
| 163 | 253 | 325 | 374 | 694 | |
| Total equity & liabilities | 473 | 804 | 1,130 | 1,727 | 2,448 |
| 65 | 85 | 134 | 149 | 188 | |
| CWIP | 0 | 0 | 0 | 34 | 0 |
| Investments | 5 | 5 | 5 | 5 | 10 |
| 403 | 713 | 991 | 1,539 | 2,250 | |
| Total assets | 473 | 804 | 1,130 | 1,727 | 2,448 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 29 | 24 | 158 | |
| -129 | -195 | -107 | |
| Cash from financing | 83 | 252 | 18 |
| Net cash flow | -17 | 81 | 69 |
| Free cash flow | — | — | — |
| CFO / Operating profit % | 11% | 6.3% | 32.9% |