| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 365 | 466 | 730 | |
| COGS | 10 | 12 | 30 |
| Gross profit | 355 | 455 | 700 |
| 265 | 353 | 543 | |
| Operating profit (EBITDA) | 90 | 102 | 157 |
| OPM % | 24.8% | 21.8% | 21.5% |
| Depreciation | — | — | — |
| Interest | 51 | 68 | 94 |
| 7 | 19 | 18 | |
| Profit before tax | 47 | 52 | 81 |
| Tax | 10 | 15 | 19 |
| Tax % | 20.4% | 27.9% | 22.9% |
| 37 | 38 | 62 | |
| PAT margin % | 10.2% | 8.1% | 8.6% |
| EPS (₹) | — | — | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 3 | 3 | 12 |
| Reserves | 522 | 606 | 679 |
| Minority interest | 190 | 308 | 315 |
| 513 | 802 | 1,018 | |
| 173 | 323 | 377 | |
| Total equity & liabilities | 1,400 | 2,042 | 2,401 |
| 1,028 | 1,439 | 1,687 | |
| CWIP | 1 | 0 | 8 |
| Investments | 52 | 101 | 107 |
| 318 | 502 | 599 | |
| Total assets | 1,400 | 2,042 | 2,401 |