Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 478 | 561 | 638 | |
| COGS | 32 | 34 | 40 |
| Gross profit | 446 | 527 | 598 |
| 162 | 231 | 283 | |
| 284 | 297 | 315 | |
| OPM % | 59.4% | 52.8% | 49.4% |
| Depreciation | 48 | 50 | 31 |
| Interest | 47 | 100 | 72 |
| 17 | 61 | 103 | |
| Profit before tax | 205 | 209 | 315 |
| Tax | 39 | 75 | 86 |
| Tax % | 18.9% | 35.9% | 27.4% |
| 166 | 134 | 229 | |
| PAT margin % | 34.8% | 23.8% | 35.9% |
| EPS (₹) | 15.9 | 7.6 | 9.8 |
| EPS adjusted (₹) | 15.9 | 5.7 | 9.8 |
| Annual report | — | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 10 | 23 | 23 |
| Reserves | — | 324 | 4,476 | 4,702 |
| — | 413 | 846 | 792 | |
| — | 205 | 265 | 249 | |
| Total equity & liabilities | — | 952 | 5,609 | 5,767 |
| 231 | 214 | 222 | 211 | |
| CWIP | — | 26 | 9 | 16 |
| Investments | — | 483 | 320 | 4,342 |
| — | 229 | 5,059 | 1,198 | |
| Total assets | — | 952 | 5,609 | 5,767 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 265 | 255 | 292 | |
| -198 | -4,703 | -160 | |
| -57 | 4,435 | -137 | |
| Net cash flow | 10 | -13 | -5 |
| Free cash flow | 253 | 234 | 263 |
| CFO / Operating profit % | 93.4% | 85.9% | 92.6% |