| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 208 | 221 | 232 | 258 | 292 | 318 | 340 | 335 | 367 | 382 | 410 | 425 | |
Growth YoY Revenue Growth YoY% | 45.2 | 37.3 | 40.5 | 44.0 | 46.2 | 29.9 | 25.5 | 20.2 | 20.7 | 27.0 | ||
| 148 | 153 | 165 | 179 | 192 | 210 | 224 | 208 | 235 | 243 | 258 | 263 | |
| 60 | 67 | 67 | 79 | 100 | 107 | 116 | 127 | 132 | 139 | 152 | 162 | |
OPM OPM% | 28.8 | 30.6 | 28.9 | 30.7 | 34.3 | 33.8 | 34.1 | 37.8 | 36.1 | 36.5 | 37.0 | 38.2 |
| 7 | 5 | 9 | 10 | 34 | 15 | 20 | 18 | 26 | 29 | 19 | 24 | |
Interest Expense Interest ExpenseCr | 23 | 25 | 24 | 28 | 30 | 35 | 43 | 46 | 47 | 47 | 46 | 49 |
Depreciation DepreciationCr | 48 | 54 | 51 | 58 | 65 | 72 | 81 | 89 | 95 | 99 | 101 | 113 |
PBT PBTCr | -4 | -6 | 1 | 3 | 39 | 15 | 12 | 10 | 16 | 22 | 24 | 24 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| -4 | -6 | 1 | 3 | 39 | 15 | 11 | 10 | 16 | 22 | 23 | 24 | |
Growth YoY PAT Growth YoY% | 110.0 | 133.6 | 989.0 | 341.3 | 713.8 | 257.7 | -58.7 | 42.7 | 107.0 | 140.1 | ||
NPM NPM% | -2.1 | -2.9 | 0.6 | 1.1 | 13.2 | 4.8 | 3.3 | 3.0 | 4.3 | 5.7 | 5.7 | 5.6 |
| -2.6 | -3.3 | 0.7 | 0.4 | 5.5 | 2.1 | 1.6 | 1.4 | 2.2 | 3.0 | 3.3 | 3.4 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 208 | 221 | 232 | 258 | 292 | 318 | 340 | 335 | 367 | 382 | 410 | 425 | |
Growth YoY Revenue Growth YoY% | 45.2 | 37.3 | 40.5 | 44.0 | 46.2 | 29.9 | 25.5 | 20.2 | 20.7 | 27.0 | ||
| 148 | 153 | 165 | 179 | 192 | 210 | 224 | 208 | 235 | 243 | 258 | 263 | |
| 60 | 67 | 67 | 79 | 100 | 107 | 116 | 127 | 132 | 139 | 152 | 162 | |
OPM OPM% | 28.8 | 30.6 | 28.9 | 30.7 | 34.3 | 33.8 | 34.1 | 37.8 | 36.1 | 36.5 | 37.0 | 38.2 |
| 7 | 5 | 9 | 10 | 34 | 15 | 20 | 18 | 26 | 29 | 19 | 24 | |
Interest Expense Interest ExpenseCr | 23 | 25 | 24 | 28 | 30 | 35 | 43 | 46 | 47 | 47 | 46 | 49 |
Depreciation DepreciationCr | 48 | 54 | 51 | 58 | 65 | 72 | 81 | 89 | 95 | 99 | 101 | 113 |
PBT PBTCr | -4 | -6 | 1 | 3 | 39 | 15 | 12 | 10 | 16 | 22 | 24 | 24 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| -4 | -6 | 1 | 3 | 39 | 15 | 11 | 10 | 16 | 22 | 23 | 24 | |
Growth YoY PAT Growth YoY% | 110.0 | 133.6 | 989.0 | 341.3 | 713.8 | 257.7 | -58.7 | 42.7 | 107.0 | 140.1 | ||
NPM NPM% | -2.1 | -2.9 | 0.6 | 1.1 | 13.2 | 4.8 | 3.3 | 3.0 | 4.3 | 5.7 | 5.7 | 5.6 |
| -2.6 | -3.3 | 0.7 | 0.4 | 5.5 | 2.1 | 1.6 | 1.4 | 2.2 | 3.0 | 3.3 | 3.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 56 | 154 | 226 | 178 | 257 | 545 | 849 | 1,208 | 1,493 | 1,584 |
Growth Revenue Growth% | 209.9 | 174.3 | 47.0 | -21.2 | 44.1 | 112.1 | 55.7 | 42.3 | 23.7 | 23.3 | |
| 39 | 110 | 187 | 223 | 125 | 189 | 390 | 603 | 805 | 944 | 998 | |
| -21 | -54 | -33 | 3 | 53 | 68 | 156 | 245 | 402 | 550 | 586 | |
OPM OPM% | -116.7 | -96.5 | -21.6 | 1.5 | 29.8 | 26.6 | 28.5 | 28.9 | 33.3 | 36.8 | 37.0 |
| 0 | 6 | 7 | 3 | 38 | 22 | 21 | 26 | 78 | 93 | 98 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 5 | 9 | 47 | 49 | 73 | 93 | 136 | 186 | 189 |
Depreciation DepreciationCr | 5 | 14 | 31 | 54 | 87 | 98 | 150 | 196 | 276 | 384 | 409 |
PBT PBTCr | -26 | -64 | -62 | -68 | -43 | -57 | -47 | -18 | 69 | 72 | 86 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
PAT PATCr | -26 | -64 | -62 | -68 | -43 | -57 | -47 | -18 | 68 | 71 | 85 |
Growth PAT Growth% | -143.0 | 2.0 | -8.8 | 37.3 | -34.0 | 18.4 | 62.3 | 486.4 | 4.4 | 13.0 | |
NPM NPM% | -144.7 | -113.5 | -40.5 | -30.0 | -23.9 | -22.2 | -8.6 | -2.1 | 5.6 | 4.7 | 5.4 |
| -9.0 | -21.8 | -21.3 | -22.6 | -14.2 | -19.0 | -15.5 | -2.8 | 9.8 | 9.9 | 11.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 56 | 154 | 226 | 178 | 257 | 545 | 849 | 1,208 | 1,493 | 1,584 |
Growth Revenue Growth% | 209.9 | 174.3 | 47.0 | -21.2 | 44.1 | 112.1 | 55.7 | 42.3 | 23.7 | 23.3 | |
| 39 | 110 | 187 | 223 | 125 | 189 | 390 | 603 | 805 | 944 | 998 | |
| -21 | -54 | -33 | 3 | 53 | 68 | 156 | 245 | 402 | 550 | 586 | |
OPM OPM% | -116.7 | -96.5 | -21.6 | 1.5 | 29.8 | 26.6 | 28.5 | 28.9 | 33.3 | 36.8 | 37.0 |
| 0 | 6 | 7 | 3 | 38 | 22 | 21 | 26 | 78 | 93 | 98 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 5 | 9 | 47 | 49 | 73 | 93 | 136 | 186 | 189 |
Depreciation DepreciationCr | 5 | 14 | 31 | 54 | 87 | 98 | 150 | 196 | 276 | 384 | 409 |
PBT PBTCr | -26 | -64 | -62 | -68 | -43 | -57 | -47 | -18 | 69 | 72 | 86 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
PAT PATCr | -26 | -64 | -62 | -68 | -43 | -57 | -47 | -18 | 68 | 71 | 85 |
Growth PAT Growth% | -143.0 | 2.0 | -8.8 | 37.3 | -34.0 | 18.4 | 62.3 | 486.4 | 4.4 | 13.0 | |
NPM NPM% | -144.7 | -113.5 | -40.5 | -30.0 | -23.9 | -22.2 | -8.6 | -2.1 | 5.6 | 4.7 | 5.4 |
| -9.0 | -21.8 | -21.3 | -22.6 | -14.2 | -19.0 | -15.5 | -2.8 | 9.8 | 9.9 | 11.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 29 | 29 | 30 | 30 | 30 | 30 | 30 | 0 | 71 | 72 |
Reserves ReservesCr | 10 | -33 | -67 | -113 | -167 | -223 | -204 | -261 | 388 | 481 |
| 12 | 39 | 61 | 74 | 109 | 213 | 280 | 457 | 727 | 990 | |
| 3 | 41 | 53 | 144 | 249 | 252 | 481 | 690 | 1,321 | 1,367 | |
| 54 | 151 | 197 | 277 | 509 | 560 | 931 | 1,398 | 2,507 | 2,910 | |
| 8 | 60 | 70 | 96 | 151 | 122 | 139 | 304 | 516 | 678 | |
| 46 | 91 | 127 | 181 | 358 | 438 | 792 | 1,094 | 1,991 | 2,233 | |
| 54 | 151 | 197 | 277 | 509 | 560 | 931 | 1,398 | 2,507 | 2,910 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 29 | 29 | 30 | 30 | 30 | 30 | 30 | 0 | 71 | 72 |
Reserves ReservesCr | 10 | -33 | -67 | -113 | -167 | -223 | -204 | -261 | 388 | 481 |
| 12 | 39 | 61 | 74 | 109 | 213 | 280 | 457 | 727 | 990 | |
| 3 | 41 | 53 | 144 | 249 | 252 | 481 | 690 | 1,321 | 1,367 | |
| 54 | 151 | 197 | 277 | 509 | 560 | 931 | 1,398 | 2,507 | 2,910 | |
| 8 | 60 | 70 | 96 | 151 | 122 | 139 | 304 | 516 | 678 | |
| 46 | 91 | 127 | 181 | 358 | 438 | 792 | 1,094 | 1,991 | 2,233 | |
| 54 | 151 | 197 | 277 | 509 | 560 | 931 | 1,398 | 2,507 | 2,910 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -21 | -57 | -11 | -8 | 57 | 83 | 181 | 229 | 363 | 616 | |
| -41 | -65 | -41 | -110 | -38 | -7 | -156 | -163 | -203 | -220 | |
| 65 | 121 | 62 | 113 | -17 | -80 | -28 | -65 | -124 | -380 | |
Net Cash Flow Net Cash FlowCr | 3 | -1 | 9 | -5 | 3 | -4 | -3 | 2 | 36 | 16 |
Free Cash Flow Free Cash FlowCr | -61 | -84 | -54 | -93 | 23 | 19 | 37 | 85 | 164 | 408 |
CFO To PAT CFO To PAT% | 78.2 | 89.9 | 18.4 | 11.5 | -134.7 | -144.7 | -388.9 | -1,303.4 | 534.2 | 869.7 |
CFO To EBITDA CFO To EBITDA% | 97.0 | 105.7 | 34.5 | -224.6 | 108.2 | 121.0 | 116.6 | 93.3 | 90.1 | 112.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -21 | -57 | -11 | -8 | 57 | 83 | 181 | 229 | 363 | 616 | |
| -41 | -65 | -41 | -110 | -38 | -7 | -156 | -163 | -203 | -220 | |
| 65 | 121 | 62 | 113 | -17 | -80 | -28 | -65 | -124 | -380 | |
Net Cash Flow Net Cash FlowCr | 3 | -1 | 9 | -5 | 3 | -4 | -3 | 2 | 36 | 16 |
Free Cash Flow Free Cash FlowCr | -61 | -84 | -54 | -93 | 23 | 19 | 37 | 85 | 164 | 408 |
CFO To PAT CFO To PAT% | 78.2 | 89.9 | 18.4 | 11.5 | -134.7 | -144.7 | -388.9 | -1,303.4 | 534.2 | 869.7 |
CFO To EBITDA CFO To EBITDA% | 97.0 | 105.7 | 34.5 | -224.6 | 108.2 | 121.0 | 116.6 | 93.3 | 90.1 | 112.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,700 | 1,650 | 1,731 | ||||||||
Price To Earnings Price To Earnings | 69.3 | 23.3 | 20.4 | ||||||||
Price To Sales Price To Sales | 3.9 | 1.1 | 1.1 | ||||||||
Price To Book Price To Book | 10.2 | 3.0 | 3.1 | ||||||||
EV To EBITDA EV To EBITDA | 15.0 | 5.6 | 5.4 | ||||||||
GPM GPM% | 84.4 | 79.0 | 85.8 | 86.7 | 93.1 | 81.4 | 80.5 | 77.2 | 78.1 | 83.5 | 83.5 |
OPM OPM% | -116.7 | -96.5 | -21.6 | 1.5 | 29.8 | 26.6 | 28.5 | 28.9 | 33.3 | 36.8 | 37.0 |
NPM NPM% | -144.7 | -113.5 | -40.5 | -30.0 | -23.9 | -22.2 | -8.6 | -2.1 | 5.6 | 4.7 | 5.4 |
ROCE ROCE% | -66.8 | -370.7 | 205.8 | 29,074.8 | 3.1 | -8.1 | 8.0 | 16.0 | 10.9 | 12.6 | 12.6 |
ROE ROE% | -66.8 | 1,508.8 | 167.9 | 82.5 | 31.1 | 29.6 | 26.8 | 6.7 | 14.8 | 12.8 | 12.8 |
ROA ROA% | -48.3 | -42.3 | -31.8 | -24.6 | -8.4 | -10.2 | -5.0 | -1.3 | 2.7 | 2.4 | 2.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,700 | 1,650 | 1,731 | ||||||||
Price To Earnings Price To Earnings | 69.3 | 23.3 | 20.4 | ||||||||
Price To Sales Price To Sales | 3.9 | 1.1 | 1.1 | ||||||||
Price To Book Price To Book | 10.2 | 3.0 | 3.1 | ||||||||
EV To EBITDA EV To EBITDA | 15.0 | 5.6 | 5.4 | ||||||||
GPM GPM% | 84.4 | 79.0 | 85.8 | 86.7 | 93.1 | 81.4 | 80.5 | 77.2 | 78.1 | 83.5 | 83.5 |
OPM OPM% | -116.7 | -96.5 | -21.6 | 1.5 | 29.8 | 26.6 | 28.5 | 28.9 | 33.3 | 36.8 | 37.0 |
NPM NPM% | -144.7 | -113.5 | -40.5 | -30.0 | -23.9 | -22.2 | -8.6 | -2.1 | 5.6 | 4.7 | 5.4 |
ROCE ROCE% | -66.8 | -370.7 | 205.8 | 29,074.8 | 3.1 | -8.1 | 8.0 | 16.0 | 10.9 | 12.6 | 12.6 |
ROE ROE% | -66.8 | 1,508.8 | 167.9 | 82.5 | 31.1 | 29.6 | 26.8 | 6.7 | 14.8 | 12.8 | 12.8 |
ROA ROA% | -48.3 | -42.3 | -31.8 | -24.6 | -8.4 | -10.2 | -5.0 | -1.3 | 2.7 | 2.4 | 2.4 |
| Market CapitalizationMkt CapCr | 9,221 | 5,433 | 2,519 | 1,731 |
| Close PriceClose₹ | 664.00 | 475.00 | 168.01 | 241.90 |
| IndustryIndustry | Realty CoWorking | Realty CoWorking | Realty CoWorking | Realty CoWorking |
| Price To EarningsPE | 105.56 | 194.67 | 9.21 | 20.38 |
| Price To SalesPS | 3.56 | 2.77 | 2.29 | 1.09 |
| RevenueRevenueCr | 2,589 | 1,963 | 1,100 | 1,584 |
| Revenue Growth TTMRev Gr TTM% | 27.1% | 36.3% | 42.0% | 23.3% |
| PAT Growth TTMPAT Gr TTM% | -40.6% | 162.8% | 50.8% | 13.0% |
| Market CapitalizationMkt CapCr | 9,221 | 5,433 | 2,519 | 1,731 |
| Close PriceClose₹ | 664.00 | 475.00 | 168.01 | 241.90 |
| IndustryIndustry | Realty CoWorking | Realty CoWorking | Realty CoWorking | Realty CoWorking |
| Price To EarningsPE | 105.56 | 194.67 | 9.21 | 20.38 |
| Price To SalesPS | 3.56 | 2.77 | 2.29 | 1.09 |
| RevenueRevenueCr | 2,589 | 1,963 | 1,100 | 1,584 |
| Revenue Growth TTMRev Gr TTM% | 27.1% | 36.3% | 42.0% | 23.3% |
| PAT Growth TTMPAT Gr TTM% | -40.6% | 162.8% | 50.8% | 13.0% |