| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 332 | 837 | 1,020 | |
| 289 | 602 | 758 | |
| Operating profit (EBITDA) | 43 | 234 | 262 |
| OPM % | 13% | 28% | 25.7% |
| Depreciation | 32 | 41 | 45 |
| Interest | 7 | 14 | 18 |
| 5 | 57 | 19 | |
| Profit before tax | 10 | 130 | 194 |
| Tax | 13 | 46 | 56 |
| Tax % | 136.2% | 35.6% | 28.7% |
| -3 | 84 | 139 | |
| PAT margin % | -1% | 10% | 13.6% |
| EPS (₹) | — | — | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 2 | 2 | 2 | 11 |
| Reserves | 719 | 821 | 966 | 1,158 |
| Minority interest | 16 | 5 | — | 139 |
| 108 | 175 | 123 | 413 | |
| 188 | 218 | 370 | 427 | |
| Total equity & liabilities | 1,034 | 1,221 | 1,462 | 2,148 |
| 267 | 242 | 261 | 481 | |
| CWIP | 0 | 2 | 27 | 11 |
| Investments | 0 | 6 | 46 | 6 |
| 767 | 971 | 1,128 | 1,650 | |
| Total assets | 1,034 | 1,221 | 1,462 | 2,148 |