Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 226 | 448 | 857 | 1,088 | 1,483 | 1,449 | 1,470 | |
| COGS | 0 | 13 | 28 | 7 | 22 | 103 | 140 |
| Gross profit | — | 435 | 828 | — | 1,460 | 1,346 | 1,331 |
| — | 308 | 530 | 589 | 804 | 829 | 760 | |
| — | 127 | 299 | 493 | 657 | 517 | 570 | |
| OPM % | — | 28.4% | 34.9% | 45.3% | 44.3% | 35.7% | 38.8% |
| Depreciation | 4 | 4 | 9 | 12 | 14 | 18 | 17 |
| Interest | 18 | 25 | 32 | 58 | 90 | 89 | 131 |
| 2 | 6 | 8 | 13 | 5 | 21 | 19 | |
| Profit before tax | — | 103 | 265 | 436 | 558 | 431 | 440 |
| Tax | 11 | 23 | 64 | 105 | 132 | 103 | 116 |
| Tax % | — | 22% | 24% | 24.2% | 23.7% | 23.8% | 26.3% |
| 41 | 81 | 202 | 331 | 426 | 328 | 324 | |
| PAT margin % | 18.1% | 18% | 23.6% | 30.4% | 28.7% | 22.7% | 22.1% |
| EPS (₹) | 12.8 | 25.3 | 63.3 | 102.7 | 127 | 15.6 | 14.8 |
| EPS adjusted (₹) | — | 5.1 | 12.6 | 20.2 | 22.2 | 15 | 14.8 |
| 3.9% | 7.9% | 9.5% | 8.3% | 6.5% | 8.7% | 10.8% | |
| Annual report | Annual report for Mar 2020 | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 32 | 32 | 33 | 38 | 44 | 44 |
| Reserves | 248 | 415 | 973 | 1,708 | 2,290 | 2,591 |
| Minority interest | — | 11 | 13 | 14 | 15 | 20 |
| 119 | 188 | 202 | 387 | 486 | 671 | |
| 462 | 783 | 619 | 720 | 945 | 1,264 | |
| Total equity & liabilities | 861 | 1,429 | 1,839 | 2,868 | 3,780 | 4,590 |
| 38 | 50 | 59 | 73 | 71 | 62 | |
| CWIP | 0 | 10 | 0 | 0 | 3 | 0 |
| Investments | 67 | 11 | 6 | 149 | 355 | 228 |
| 756 | 1,358 | 1,773 | 2,646 | 3,352 | 4,299 | |
| Total assets | 861 | 1,429 | 1,839 | 2,868 | 3,780 | 4,590 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 68 | 97 | 344 | -263 | -310 | 6 | -182 | |
| -68 | -7 | -29 | 79 | -49 | -192 | 106 | |
| 18 | -33 | 32 | 174 | 376 | 274 | 54 | |
| Net cash flow | 18 | 56 | 347 | -10 | 16 | 88 | -22 |
| Free cash flow | 65 | 88 | 322 | -274 | -326 | -7 | -187 |
| CFO / Operating profit % | — | 76% | 115.2% | -53.5% | -47.3% | 1.1% | -32% |
As reported in NSE results XBRL. Segment result is before tax and finance costs. ROCE uses that annual result divided by segment assets less liabilities.
Latest reported period · 31 Mar 2026 · ₹ crore
| Segment | Revenue | Result | Assets | Liabilities | Capital employed | ROCE % |
|---|---|---|---|---|---|---|
| Share Broking/Trading Business | 1,387.84 | 533.9 | 4,226.17 | 1,832.07 | 2,394.1 | 22.3 |
| NBFC Business | 55.53 | 24.97 |
| 253.58 |
| 94.86 |
| 158.72 |
| 15.73 |
| Merchant Banking Business | 23.97 | 8.59 | 52.75 | 0.38 | 52.37 | 16.4 |
| Technology Services | 12.82 | 3.19 | 43.37 | 5.86 | 37.51 | 8.5 |
| Insurance Business | 8.69 | 1.12 | 12.74 | 1.84 | 10.9 | 10.28 |
| Wealth Management Business | 0 | -0.03 | 1.23 | 0 | 1.23 | -2.44 |
₹ crore by fiscal year