Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 322 | 375 | 437 | |
| COGS | 27 | 31 | 29 |
| Gross profit | 296 | 344 | 408 |
| 144 | 169 | 189 | |
| 152 | 175 | 219 | |
| OPM % | 47.1% | 46.7% | 50.1% |
| Depreciation | 25 | 28 | 31 |
| Interest | 169 | 189 | 58 |
| 29 | 99 | 209 | |
| Profit before tax | -13 | 58 | 340 |
| Tax | 0 | 24 | 64 |
| Tax % | 0% | 40.8% | 18.8% |
| -13 | 34 | 276 | |
| PAT margin % | -4% | 9.1% | 63% |
| EPS (₹) | -3.7 | 1.4 | 8.5 |
| EPS adjusted (₹) | -6.4 | 1.2 | 8.3 |
| Annual report | — | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 20 | 20 | 276 | 334 |
| Reserves | — | -45 | 6,066 | 8,693 |
| — | 1,675 | 1,377 | 139 | |
| — | 237 | 294 | 370 | |
| Total equity & liabilities | — | 1,887 | 8,014 | 9,536 |
| 1,431 | 1,539 | 1,571 | 1,860 | |
| CWIP | — | 23 | 86 | 72 |
| Investments | — | 169 | 4,892 | 6,086 |
| — | 156 | 1,465 | 1,518 | |
| Total assets | — | 1,887 | 8,014 | 9,536 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 177 | 133 | 271 | |
| -138 | -5,956 | -1,399 | |
| -70 | 5,853 | 1,092 | |
| Net cash flow | -31 | 30 | -35 |
| Free cash flow | 99 | 63 | 169 |
| CFO / Operating profit % | 116.9% | 75.8% | 123.8% |