| ₹ Cr | Mar 2026 |
|---|---|
| Revenue | 1,489 |
| COGS | 659 |
| Gross profit | 830 |
| 648 | |
| 182 | |
| OPM % | 12.2% |
| Depreciation | 104 |
| Interest | 28 |
| 42 | |
| Profit before tax | 91 |
| Tax | -98 |
| Tax % | -107.7% |
| PAT | 189 |
| PAT margin % | 12.7% |
| EPS (₹) | 6 |
| EPS adjusted (₹) | 5.7 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 1 | 1 | 1 | 33 |
| Reserves | 487 | 523 | 500 | 1,099 |
| Minority interest | 17 | 19 | 19 | — |
| 0 | 7 | 0 | 0 | |
| 287 | 377 | 530 | 619 | |
| Total equity & liabilities | 792 | 928 | 1,051 | 1,751 |
| 157 | 164 | 166 | 150 | |
| CWIP | 3 | 2 | 1 | 2 |
| Investments | 32 | 138 | 51 | 80 |
| 600 | 624 | 833 | 1,519 | |
| Total assets | 792 | 928 | 1,051 | 1,751 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -20 | 81 | 77 | 245 | |
| -201 | -147 | -2 | -499 | |
| 275 | 9 | -71 | 336 | |
| Net cash flow | 53 | -58 | 3 | 81 |
| Free cash flow | — | — | — | 215 |
| CFO / Operating profit % | — | — | — | 134.4% |