| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 192 | 250 | 328 | |
| Interest | 82 | 108 | 152 |
| Expenses | 71 | 88 | 112 |
| Financing profit | 39 | 55 | 64 |
| Financing margin % | 20.2% | 21.8% | 19.6% |
| Other income | 0 | 0 | 2 |
| Depreciation | — | 5 | 5 |
| Profit before tax | — | 50 | 62 |
| Tax | 7 | 12 | 16 |
| Tax % | — | 24.6% | 26.2% |
| PAT | 31 | 38 | 45 |
| EPS (₹) | 6.2 | 7.5 | 9 |
| EPS adjusted (₹) | 8.3 | 7.5 | 9 |
| 0% | 10% | 11.1% | |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 38 | 50 | 50 |
| Reserves | 163 | 319 | 360 |
| 752 | 1,075 | 1,549 | |
| 21 | 22 | 21 | |
| Total equity & liabilities | 974 | 1,466 | 1,979 |
| 10 | 11 | 8 | |
| CWIP | — | — | 0 |
| Investments | 27 | 38 | 94 |
| 937 | 1,417 | 1,877 | |
| Total assets | 974 | 1,466 | 1,979 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -324 | -378 | |
| -15 | -60 | |
| 453 | 465 | |
| Net cash flow | 115 | 27 |
| Free cash flow | -326 | -379 |
| CFO / Operating profit % | -199.1% | -174.9% |