Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 742 | 881 | 840 | 996 | |
| 623 | 788 | 758 | 889 | |
| 119 | 92 | 82 | 107 | |
| OPM % | 16% | 10.5% | 9.7% | 10.8% |
| Depreciation | 18 | 27 | 28 | 46 |
| Interest | 1 | 2 | 2 | 7 |
| 41 | 68 | 68 | 69 | |
| Profit before tax | 141 | 131 | 120 | 124 |
| Tax | 33 | 31 | 26 | 30 |
| Tax % | 23.7% | 23.4% | 21.6% | 23.8% |
| 108 | 100 | 94 | 94 | |
| PAT margin % | 14.5% | 11.4% | 11.2% | 9.5% |
| EPS (₹) | — | — | 23.3 | 23.2 |
| EPS adjusted (₹) | 26.6 | 24.8 | 23.2 | 23.2 |
| — | — | 43% | 43% | |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 40 | 40 | 40 | 41 | 41 |
| Reserves | — | 818 | 890 | 964 | 1,036 |
| — | 0 | 0 | 0 | 0 | |
| — | 247 | 259 | 308 | 400 | |
| Total equity & liabilities | — | 1,105 | 1,189 | 1,313 | 1,477 |
| 52 | 55 | 66 | 82 | 84 | |
| CWIP | — | — | 0 | 0 | 2 |
| Investments | — | 540 | 563 | 674 | 649 |
| — | 510 | 560 | 556 | 742 | |
| Total assets | — | 1,105 | 1,189 | 1,313 | 1,477 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 138 | 60 | 195 | 85 | |
| -283 | 16 | -161 | -21 | |
| -44 | -47 | -42 | -54 | |
| Net cash flow | -189 | 29 | -8 | 10 |
| Free cash flow | 126 | 52 | 182 | 44 |
| CFO / Operating profit % | 116.1% | 65% | 238.1% | 79.4% |