| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 2,691 | 3,598 | 4,389 | |
| 707 | 823 | 918 | |
| Operating profit (EBITDA) | 1,983 | 2,775 | 3,472 |
| OPM % | 73.7% | 77.1% | 79.1% |
| Depreciation | 37 | 40 | 44 |
| Interest | 8 | 9 | 9 |
| 736 | 638 | 587 | |
| Profit before tax | 2,674 | 3,364 | 4,005 |
| Tax | 613 | 839 | 952 |
| Tax % | 22.9% | 24.9% | 23.8% |
| 2,073 | 2,540 | 3,067 | |
| PAT margin % | 77% | 70.6% | 69.9% |
| EPS (₹) | 10.3 | 12.5 | 15.1 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 51 | 51 | 204 |
| Reserves | 6,697 | 8,247 | 5,759 |
| Borrowings | — | — | — |
| 359 | 474 | 457 | |
| Total equity & liabilities | 7,107 | 8,772 | 6,420 |
| 259 | 270 | 391 | |
| CWIP | 0 | 110 | 0 |
| Investments | 6,603 | 8,054 | 5,633 |
| 245 | 338 | 397 | |
| Total assets | 7,107 | 8,772 | 6,420 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1,438 | 1,992 | 2,488 | |
| -1,305 | -938 | 2,974 | |
| Cash from financing | -132 | -1,043 | -5,458 |
| Net cash flow | 2 | 12 | 4 |
| Free cash flow | 1,429 | 1,873 | 2,460 |
| CFO / Operating profit % | 72.5% | 71.8% | 71.7% |