| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 226 | 280 | 345 | |
| COGS | -7 | -30 | 24 |
| Gross profit | — | — | 321 |
| 199 | 262 | 251 | |
| Operating profit (EBITDA) | 34 | 48 | 70 |
| OPM % | 14.8% | 17.1% | 20.3% |
| Depreciation | 1 | 2 | 2 |
| Interest | 8 | 9 | 12 |
| 1 | 1 | 2 | |
| Profit before tax | 26 | 39 | 59 |
| Tax | — | — | — |
| 19 | 28 | 43 | |
| PAT margin % | 8.4% | 10.1% | 12.6% |
| EPS (₹) | 6.3 | 9.4 | 14.4 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 8 | 8 | 30 |
| Reserves | 84 | 112 | 133 |
| Minority interest | — | — | 0 |
| 80 | 87 | 90 | |
| 86 | 62 | 101 | |
| Total equity & liabilities | 258 | 270 | 354 |
| 7 | 8 | 8 | |
| CWIP | 0 | 1 | 1 |
| Investments | 0 | 5 | 0 |
| 251 | 256 | 345 | |
| Total assets | 258 | 270 | 354 |