Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 329 | 404 | 400 | 483 | 532 | |
| COGS | 1 | 1 | 1 | 1 | 5 |
| 291 | 349 | 348 | 406 | 464 | |
| 36 | 54 | 51 | 76 | 63 | |
| OPM % | 10.9% | 13.3% | 12.8% | 15.7% | 11.8% |
| Depreciation | 11 | 9 | 19 | 30 | 44 |
| Interest | 0 | 0 | 3 | 3 | 3 |
| 41 | 54 | 95 | 112 | 108 | |
| Profit before tax | 66 | 98 | 124 | 155 | 125 |
| Tax | 8 | -1 | 22 | 26 | 20 |
| Tax % | 11.7% | -1.1% | 17.8% | 16.8% | 16.2% |
| 58 | 99 | 102 | 129 | 105 | |
| PAT margin % | 17.8% | 24.6% | 25.5% | 26.6% | 19.7% |
| EPS (₹) | — | 7.4 | 7.6 | 9.5 | 7.6 |
| EPS adjusted (₹) | 1 | 7.4 | 7.5 | 9.5 | 7.6 |
| — | 0% | 69.4% | 31.6% | 42.5% | |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 116 | 116 | 27 | 27 | 27 | 28 |
| Reserves | — | 261 | 465 | 555 | 674 | 772 |
| Minority interest | — | 0 | — | — | — | — |
| — | 0 | 0 | 0 | 1 | 0 | |
| — | 106 | 111 | 140 | 150 | 162 | |
| Total equity & liabilities | — | 482 | 602 | 722 | 852 | 961 |
| 1 | 14 | 35 | 80 | 109 | 92 | |
| CWIP | — | — | — | — | 0 | 0 |
| Investments | — | 193 | 377 | 420 | 472 | 473 |
| — | 275 | 191 | 222 | 271 | 396 | |
| Total assets | — | 482 | 602 | 722 | 852 | 961 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 51 | 64 | 85 | 84 | 104 | |
| -52 | -63 | -44 | -57 | -70 | |
| -1 | -0 | -32 | -37 | -34 | |
| Net cash flow | -2 | 0 | 10 | -9 | 0 |
| Free cash flow | 42 | 24 | 43 | 39 | 61 |
| CFO / Operating profit % | 142.5% | 118.8% | 166.9% | 110.8% | 165.9% |