| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 14,780 | 17,141 | 16,601 | |
| — | — | — | |
| Operating profit (EBITDA) | — | — | — |
| OPM % | — | — | — |
| Depreciation | 440 | 547 | 624 |
| Interest | — | — | — |
| 1,572 | 2,036 | 2,112 | |
| Profit before tax | — | — | — |
| Tax | 2,778 | 3,869 | 3,716 |
| 8,306 | 12,188 | 10,302 | |
| PAT margin % | 56.2% | 71.1% | 62.1% |
| EPS (₹) | 34 | 46.9 | 41.1 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 50 | 248 | 248 |
| Reserves | 23,925 | 30,106 | 31,866 |
| Borrowings | 3,265 | 3,703 | 4,051 |
| 38,225 | 35,410 | 51,773 | |
| Total equity & liabilities | 65,464 | 69,467 | 87,937 |
| 1,274 | 1,375 | 1,443 | |
| CWIP | 32 | 4 | 173 |
| Investments | 10,471 | 16,483 | 17,570 |
| 53,688 | 51,604 | 68,751 | |
| Total assets | 65,464 | 69,467 | 87,937 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 29,744 | 4,091 | 23,836 | |
| Cash from investing | -8,463 | -5,431 | -46 |
| Cash from financing | -3,994 | -4,600 | -8,809 |
| Net cash flow | 17,288 | -5,939 | 14,981 |
| Free cash flow | — | — | — |
| CFO / Operating profit % | — | — | — |