Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,819 | 1,938 | 1,885 | 1,991 | |
| COGS | 0 | 0 | 0 | 72 |
| Gross profit | — | — | — | 1,919 |
| 1,724 | 1,767 | 1,710 | 1,828 | |
| 94 | 171 | 175 | 91 | |
| OPM % | 5.2% | 8.9% | 9.3% | 4.6% |
| Depreciation | 186 | 207 | 170 | 154 |
| Interest | 68 | 61 | 41 | 39 |
| 150 | 227 | 128 | 120 | |
| Profit before tax | -11 | 131 | 92 | 19 |
| Tax | 18 | 26 | 22 | -1 |
| Tax % | 170.2% | 19.7% | 24.1% | -4.6% |
| -29 | 105 | 70 | 20 | |
| PAT margin % | -1.6% | 5.4% | 3.7% | 1% |
| EPS (₹) | -0.8 | 2.5 | 1.6 | 0.5 |
| EPS adjusted (₹) | -0.8 | 2.4 | 1.6 | 0.5 |
| Annual report | Annual report for Mar 2023 | 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 | 36 | 36 | 44 | 44 | 44 |
| Reserves | — | 1,164 | 2,516 | 2,594 | 2,614 |
| — | 771 | 248 | 193 | 135 | |
| — | 1,149 | 812 | 756 | 928 | |
| Total equity & liabilities | — | 3,120 | 3,620 | 3,587 | 3,720 |
| 412 | 594 | 475 | 428 | 369 | |
| CWIP | — | 7 | 1 | 1 | 2 |
| Investments | — | 646 | 1,906 | 2,121 | 2,272 |
| — | 1,873 | 1,238 | 1,037 | 1,077 | |
| Total assets | — | 3,120 | 3,620 | 3,587 | 3,720 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 309 | -62 | 524 | 231 | |
| -435 | -629 | -238 | -87 | |
| 125 | 478 | -215 | -213 | |
| Net cash flow | -2 | -212 | 72 | -68 |
| Free cash flow | 234 | -107 | 462 | 203 |
| CFO / Operating profit % | 328.6% | -36% | 299.6% | 254.3% |