| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 59 | 153 | 210 | 351 | 504 | |
| COGS | 1 | 8 | 22 | 6 | 19 |
| Gross profit | 58 | 145 | 188 | 345 | 484 |
| 51 | 127 | 164 | 301 | 413 | |
| Operating profit (EBITDA) | 7 | 18 | 24 | 44 | 71 |
| OPM % | 11.4% | 11.7% | 11.4% | 12.5% | 14.1% |
| Depreciation | — | — | 1 | 1 | 1 |
| Interest | 3 | 5 | 6 | 8 | 17 |
| 1 | 1 | 2 | 2 | 2 | |
| Profit before tax | 4 | 14 | 19 | 37 | 55 |
| Tax | 1 | 4 | 5 | 10 | 14 |
| Tax % | 30.4% | 26.3% | 25.7% | 26.1% | 25.3% |
| 3 | 10 | 14 | 27 | 41 | |
| PAT margin % | 5% | 6.7% | 6.7% | 7.8% | 8.2% |
| EPS (₹) | — | — | — | — | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 20 | 25 | 25 | 25 | 27 |
| Reserves | 1 | 11 | 25 | 52 | 130 |
| Minority interest | — | — | — | — | 0 |
| 36 | 23 | 44 | 111 | 115 | |
| 25 | 40 | 50 | 71 | 141 | |
| Total equity & liabilities | 82 | 98 | 143 | 259 | 412 |
| 2 | 2 | 3 | 2 | 7 | |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| 80 | 96 | 140 | 256 | 405 | |
| Total assets | 82 | 98 | 143 | 259 | 412 |