Standalone figures · ₹ crore
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 119 | 119 | 92 | 38 | 78 | 128 | 388 | 276 | 288 | |
| 25 | 25 | 28 | 21 | 29 | 23 | 21 | 10 | 11 | |
| 94 | 94 | 64 | 16 | 49 | 106 | 367 | 266 | 278 | |
| OPM % | 79.2% | 79.2% | 69.5% | 43.7% | 63% | 82.3% | 94.6% | 96.5% | 96.4% |
| Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | |
| Profit before tax | 95 | 95 | 65 | 18 | 50 | 107 | 369 | 269 | 281 |
| Tax | 11 | 11 | 4 | 3 | 4 | 12 | 47 | 33 | 25 |
| Tax % | 11.1% | 11.1% | 5.7% | 17.6% | 7% | 11.7% | 12.8% | 12.2% | 8.9% |
| 85 | 85 | 61 | 15 | 47 | 95 | 322 | 236 | 256 | |
| PAT margin % | 71.5% | 71.5% | 66.4% | 38.6% | 60.1% | 73.8% | 82.8% | 85.5% | 88.6% |
| EPS (₹) | 5.6 | 5.6 | 4.1 | 1 | 2.3 | 4.3 | 14.5 | 10.6 | 11.5 |
| EPS adjusted (₹) | — | — | — | — | — | 4.3 | 14.5 | 10.6 | 11.5 |
| 0% | 0% | 0% | 0% | 0% | 0% | 0% | 49.4% | 96.9% |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 111 | 111 | 111 | 111 |
| Reserves | 3,596 | 5,910 | 6,565 | 6,833 |
| Minority interest | — | — | — | 0 |
| 0 | 0 | 0 | 0 | |
| 427 | 929 | 698 | 706 | |
| Total equity & liabilities | 4,134 | 6,950 | 7,374 | 7,650 |
| 2 | 2 | 2 | 1 | |
| CWIP | 0 | 0 | 0 | 1 |
| Investments | 4,125 | 6,783 | 7,357 | 7,642 |
| 8 | 166 | 16 | 6 | |
| Total assets | 4,134 | 6,950 | 7,374 | 7,650 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 10 | 24 | 91 | 125 | 165 | 204 | |
| -3 | -343 | -19 | 138 | -119 | -7 | |
| -8 | 319 | -72 | -100 | -209 | -197 | |
| Net cash flow | -1 | 0 | 0 | 163 | -163 | 0 |
| Free cash flow | 10 | 24 | 91 | 125 | 165 | 203 |
| CFO / Operating profit % | 62.1% | 49.3% | 86.2% | 34.1% | 62% | 73.4% |