Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 2,112 | 2,732 | 3,024 | 3,126 | |
| COGS | 450 | 0 | 0 | 0 |
| Gross profit | 1,662 | — | — | — |
| 1,295 | 2,240 | 2,408 | 2,550 | |
| 367 | 492 | 617 | 575 | |
| OPM % | 17.4% | 18% | 20.4% | 18.4% |
| Depreciation | 61 | 66 | 79 | 82 |
| Interest | 12 | 12 | 13 | 13 |
| 38 | 405 | 486 | 229 | |
| Profit before tax | 332 | 819 | 1,010 | 709 |
| Tax | 88 | 132 | 161 | 139 |
| Tax % | 26.5% | 16.1% | 15.9% | 19.6% |
| 244 | 687 | 849 | 570 | |
| PAT margin % | 11.6% | 25.2% | 28.1% | 18.3% |
| EPS (₹) | 6 | 16.9 | 20.9 | 14.1 |
| EPS adjusted (₹) | 6 | 17 | 20.9 | 14.1 |
| 0% | 59.3% | 55.9% | 83.2% | |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 42 | 81 | 81 | 81 | 81 |
| Reserves | — | 939 | 1,124 | 1,575 | 1,686 |
| — | 0 | 0 | 0 | 0 | |
| — | 1,578 | 1,725 | 2,515 | 3,384 | |
| Total equity & liabilities | — | 2,598 | 2,930 | 4,171 | 5,152 |
| 184 | 178 | 209 | 180 | 150 | |
| CWIP | — | 3 | 0 | 0 | 0 |
| Investments | — | 249 | 369 | 831 | 1,017 |
| — | 2,169 | 2,352 | 3,160 | 3,985 | |
| Total assets | — | 2,598 | 2,930 | 4,171 | 5,152 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 347 | 87 | 317 | 726 | |
| 27 | 431 | 155 | -285 | |
| -318 | -524 | -450 | -505 | |
| Net cash flow | 56 | -6 | 22 | -64 |
| Free cash flow | 291 | 8 | 289 | 698 |
| CFO / Operating profit % | 94.5% | 17.6% | 51.4% | 126.2% |