| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 98 | 96 | 98 | 100 | 109 | 126 | 137 | 145 | 154 | 155 | 166 | 156 | |
Growth YoY Revenue Growth YoY% | -10.6 | -14.8 | -14.8 | -6.1 | 10.7 | 31.0 | 40.2 | 45.2 | 41.3 | 23.4 | 21.1 | 7.1 |
Interest Expended Interest ExpendedCr | 41 | 40 | 42 | 44 | 51 | 62 | 68 | 75 | 81 | 81 | 78 | 78 |
Expenses ExpensesCr | 43 | 43 | 41 | 41 | 37 | 46 | 64 | 77 | 69 | 68 | 78 | 71 |
| 14 | 13 | 15 | 15 | 21 | 18 | 6 | -7 | 3 | 6 | 11 | 7 | |
FPM FPM% | 14.6 | 13.4 | 15.1 | 15.2 | 19.7 | 14.3 | 4.3 | -4.9 | 2.0 | 3.7 | 6.6 | 4.4 |
| 2 | 1 | 0 | 0 | 1 | 0 | 3 | 2 | 2 | 6 | 2 | 5 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 4 | 1 |
PBT PBTCr | 112 | 13 | 15 | 15 | 22 | 17 | 7 | -6 | 4 | 10 | 8 | 11 |
| 29 | 3 | 3 | 4 | 6 | 5 | 1 | -2 | 1 | 3 | 2 | 3 | |
| 83 | 10 | 12 | 11 | 16 | 13 | 6 | -5 | 3 | 8 | 5 | 8 | |
Growth YoY PAT Growth YoY% | 357.2 | -49.4 | -55.0 | -39.1 | -80.8 | 25.5 | -45.0 | -143.2 | -82.3 | -39.1 | -16.4 | 273.9 |
NPM NPM% | 84.8 | 10.4 | 11.9 | 10.8 | 14.7 | 10.0 | 4.7 | -3.2 | 1.8 | 4.9 | 3.2 | 5.2 |
| 50.6 | 6.1 | 7.1 | 6.6 | 9.7 | 7.6 | 3.9 | -2.8 | 1.7 | 4.7 | 3.3 | 4.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 98 | 96 | 98 | 100 | 109 | 126 | 137 | 145 | 154 | 155 | 166 | 156 | |
Growth YoY Revenue Growth YoY% | -10.6 | -14.8 | -14.8 | -6.1 | 10.7 | 31.0 | 40.2 | 45.2 | 41.3 | 23.4 | 21.1 | 7.1 |
Interest Expended Interest ExpendedCr | 41 | 40 | 42 | 44 | 51 | 62 | 68 | 75 | 81 | 81 | 78 | 78 |
Expenses ExpensesCr | 43 | 43 | 41 | 41 | 37 | 46 | 64 | 77 | 69 | 68 | 78 | 71 |
| 14 | 13 | 15 | 15 | 21 | 18 | 6 | -7 | 3 | 6 | 11 | 7 | |
FPM FPM% | 14.6 | 13.4 | 15.1 | 15.2 | 19.7 | 14.3 | 4.3 | -4.9 | 2.0 | 3.7 | 6.6 | 4.4 |
| 2 | 1 | 0 | 0 | 1 | 0 | 3 | 2 | 2 | 6 | 2 | 5 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 4 | 1 |
PBT PBTCr | 112 | 13 | 15 | 15 | 22 | 17 | 7 | -6 | 4 | 10 | 8 | 11 |
| 29 | 3 | 3 | 4 | 6 | 5 | 1 | -2 | 1 | 3 | 2 | 3 | |
| 83 | 10 | 12 | 11 | 16 | 13 | 6 | -5 | 3 | 8 | 5 | 8 | |
Growth YoY PAT Growth YoY% | 357.2 | -49.4 | -55.0 | -39.1 | -80.8 | 25.5 | -45.0 | -143.2 | -82.3 | -39.1 | -16.4 | 273.9 |
NPM NPM% | 84.8 | 10.4 | 11.9 | 10.8 | 14.7 | 10.0 | 4.7 | -3.2 | 1.8 | 4.9 | 3.2 | 5.2 |
| 50.6 | 6.1 | 7.1 | 6.6 | 9.7 | 7.6 | 3.9 | -2.8 | 1.7 | 4.7 | 3.3 | 4.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 228 | 284 | 398 | 518 | 586 | 504 | 411 | 443 | 398 | 472 | 621 | 631 |
Growth Revenue Growth% | 19.6 | 24.7 | 40.0 | 30.4 | 13.1 | -14.0 | -18.5 | 7.7 | -10.0 | 18.4 | 31.6 | 22.0 |
Interest Expended Interest ExpendedCr | 87 | 104 | 123 | 179 | 228 | 187 | 150 | 148 | 168 | 224 | 315 | 318 |
Expenses ExpensesCr | 105 | 133 | 192 | 206 | 264 | 247 | 476 | 185 | 164 | 188 | 293 | 286 |
| 36 | 47 | 83 | 134 | 95 | 70 | -215 | 109 | 66 | 60 | 13 | 27 | |
FPM FPM% | 15.7 | 16.6 | 20.9 | 25.8 | 16.2 | 13.9 | -52.4 | 24.6 | 16.7 | 12.8 | 2.0 | 4.2 |
| 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 5 | 12 | 15 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 5 | 7 | 7 |
PBT PBTCr | 35 | 46 | 82 | 133 | 93 | 70 | -216 | 109 | 164 | 60 | 16 | 33 |
| 13 | 16 | 29 | 47 | 33 | 18 | -54 | 30 | 42 | 15 | 4 | 9 | |
PAT PATCr | 23 | 30 | 54 | 86 | 60 | 51 | -162 | 79 | 123 | 46 | 11 | 24 |
Growth PAT Growth% | 2.5 | 31.7 | 78.4 | 60.4 | -29.8 | -14.9 | -414.7 | 148.6 | 55.9 | -62.7 | -75.6 | -20.8 |
NPM NPM% | 10.0 | 10.6 | 13.5 | 16.6 | 10.3 | 10.2 | -39.4 | 17.8 | 30.8 | 9.7 | 1.8 | 3.8 |
| 16.6 | 21.9 | 36.4 | 52.4 | 36.8 | 31.3 | -98.5 | 47.8 | 74.6 | 27.8 | 6.8 | 14.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 228 | 284 | 398 | 518 | 586 | 504 | 411 | 443 | 398 | 472 | 621 | 631 |
Growth Revenue Growth% | 19.6 | 24.7 | 40.0 | 30.4 | 13.1 | -14.0 | -18.5 | 7.7 | -10.0 | 18.4 | 31.6 | 22.0 |
Interest Expended Interest ExpendedCr | 87 | 104 | 123 | 179 | 228 | 187 | 150 | 148 | 168 | 224 | 315 | 318 |
Expenses ExpensesCr | 105 | 133 | 192 | 206 | 264 | 247 | 476 | 185 | 164 | 188 | 293 | 286 |
| 36 | 47 | 83 | 134 | 95 | 70 | -215 | 109 | 66 | 60 | 13 | 27 | |
FPM FPM% | 15.7 | 16.6 | 20.9 | 25.8 | 16.2 | 13.9 | -52.4 | 24.6 | 16.7 | 12.8 | 2.0 | 4.2 |
| 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 5 | 12 | 15 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 5 | 7 | 7 |
PBT PBTCr | 35 | 46 | 82 | 133 | 93 | 70 | -216 | 109 | 164 | 60 | 16 | 33 |
| 13 | 16 | 29 | 47 | 33 | 18 | -54 | 30 | 42 | 15 | 4 | 9 | |
PAT PATCr | 23 | 30 | 54 | 86 | 60 | 51 | -162 | 79 | 123 | 46 | 11 | 24 |
Growth PAT Growth% | 2.5 | 31.7 | 78.4 | 60.4 | -29.8 | -14.9 | -414.7 | 148.6 | 55.9 | -62.7 | -75.6 | -20.8 |
NPM NPM% | 10.0 | 10.6 | 13.5 | 16.6 | 10.3 | 10.2 | -39.4 | 17.8 | 30.8 | 9.7 | 1.8 | 3.8 |
| 16.6 | 21.9 | 36.4 | 52.4 | 36.8 | 31.3 | -98.5 | 47.8 | 74.6 | 27.8 | 6.8 | 14.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 135 | 166 | 377 | 431 | 491 | 543 | 395 | 473 | 595 | 642 | 654 |
Borrowings BorrowingsCr | 762 | 928 | 1,350 | 2,126 | 2,351 | 1,945 | 1,625 | 1,891 | 1,660 | 2,853 | 3,313 |
Other Liabilities Other LiabilitiesCr | 162 | 172 | 234 | 67 | 55 | 56 | 63 | 55 | 42 | 72 | 72 |
Total Liabilities Total LiabilitiesCr | 1,072 | 1,278 | 1,978 | 2,640 | 2,913 | 2,560 | 2,099 | 2,435 | 2,314 | 3,583 | 4,056 |
| 2 | 3 | 2 | 2 | 4 | 3 | 2 | 2 | 6 | 10 | 8 | |
Cash Equivalents Cash EquivalentsCr | 8 | 14 | 17 | 85 | 399 | 610 | 335 | 574 | 248 | 400 | 523 |
Other Assets Other AssetsCr | 1,062 | 1,261 | 1,958 | 2,553 | 2,511 | 1,947 | 1,761 | 1,859 | 2,061 | 3,173 | 3,524 |
Total Assets Total AssetsCr | 1,072 | 1,278 | 1,978 | 2,640 | 2,913 | 2,560 | 2,099 | 2,435 | 2,314 | 3,583 | 4,056 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 135 | 166 | 377 | 431 | 491 | 543 | 395 | 473 | 595 | 642 | 654 |
Borrowings BorrowingsCr | 762 | 928 | 1,350 | 2,126 | 2,351 | 1,945 | 1,625 | 1,891 | 1,660 | 2,853 | 3,313 |
Other Liabilities Other LiabilitiesCr | 162 | 172 | 234 | 67 | 55 | 56 | 63 | 55 | 42 | 72 | 72 |
Total Liabilities Total LiabilitiesCr | 1,072 | 1,278 | 1,978 | 2,640 | 2,913 | 2,560 | 2,099 | 2,435 | 2,314 | 3,583 | 4,056 |
| 2 | 3 | 2 | 2 | 4 | 3 | 2 | 2 | 6 | 10 | 8 | |
Cash Equivalents Cash EquivalentsCr | 8 | 14 | 17 | 85 | 399 | 610 | 335 | 574 | 248 | 400 | 523 |
Other Assets Other AssetsCr | 1,062 | 1,261 | 1,958 | 2,553 | 2,511 | 1,947 | 1,761 | 1,859 | 2,061 | 3,173 | 3,524 |
Total Assets Total AssetsCr | 1,072 | 1,278 | 1,978 | 2,640 | 2,913 | 2,560 | 2,099 | 2,435 | 2,314 | 3,583 | 4,056 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -166 | -99 | -614 | -501 | 24 | 670 | 73 | -46 | -7 | -1,096 | -375 | |
| 0 | -2 | -3 | 0 | 2 | 1 | -9 | -17 | -63 | -8 | -24 | |
| 165 | 107 | 619 | 529 | 229 | -416 | -311 | 272 | -251 | 1,220 | 467 | |
Net Cash Flow Net Cash FlowCr | 0 | 6 | 2 | 29 | 255 | 255 | -248 | 209 | -321 | 116 | 68 |
Free Cash Flow Free Cash FlowCr | -167 | -100 | -615 | -501 | 21 | 669 | 73 | -47 | -8 | -1,102 | -386 |
CFO To EBITDA CFO To EBITDA% | -463.9 | -210.0 | -739.1 | -374.3 | 25.4 | 958.0 | -34.1 | -42.6 | -10.7 | -1,817.3 | -2,968.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -166 | -99 | -614 | -501 | 24 | 670 | 73 | -46 | -7 | -1,096 | -375 | |
| 0 | -2 | -3 | 0 | 2 | 1 | -9 | -17 | -63 | -8 | -24 | |
| 165 | 107 | 619 | 529 | 229 | -416 | -311 | 272 | -251 | 1,220 | 467 | |
Net Cash Flow Net Cash FlowCr | 0 | 6 | 2 | 29 | 255 | 255 | -248 | 209 | -321 | 116 | 68 |
Free Cash Flow Free Cash FlowCr | -167 | -100 | -615 | -501 | 21 | 669 | 73 | -47 | -8 | -1,102 | -386 |
CFO To EBITDA CFO To EBITDA% | -463.9 | -210.0 | -739.1 | -374.3 | 25.4 | 958.0 | -34.1 | -42.6 | -10.7 | -1,817.3 | -2,968.9 |
| Financial Year | Mar 2016 | 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 | 183 | 341 | 1,213 | 1,476 | 411 | 604 | 429 | 421 | 442 | 406 | 294 | 348 |
Price To Earnings Price To Earnings | 8.0 | 11.3 | 22.6 | 17.1 | 6.8 | 11.7 | 5.4 | 3.6 | 8.9 | 26.3 | 14.5 | |
Price To Sales Price To Sales | 0.8 | 1.2 | 3.0 | 2.9 | 0.7 | 1.2 | 1.0 | 0.9 | 1.1 | 0.9 | 0.5 | 0.6 |
Price To Book Price To Book | 1.2 | 1.9 | 3.1 | 3.3 | 0.8 | 1.1 | 1.0 | 0.9 | 0.7 | 0.6 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 26.2 | 26.7 | 30.6 | 26.3 | 24.9 | 27.7 | -8.0 | 15.9 | 27.9 | 47.4 | 243.8 | 117.9 |
FPM FPM% | 15.7 | 16.6 | 20.9 | 25.8 | 16.2 | 13.9 | -52.4 | 24.6 | 16.6 | 12.8 | 2.0 | 4.2 |
NPM NPM% | 10.0 | 10.6 | 13.5 | 16.6 | 10.3 | 10.2 | -39.4 | 17.8 | 30.8 | 9.7 | 1.8 | 3.8 |
ROCE ROCE% | 13.5 | 13.6 | 11.8 | 12.1 | 11.2 | 10.3 | -3.2 | 10.8 | 14.6 | 8.1 | 8.3 | 8.3 |
ROE ROE% | 15.4 | 16.9 | 13.6 | 19.3 | 11.9 | 9.2 | -39.4 | 16.1 | 20.1 | 7.0 | 1.7 | 1.7 |
ROA ROA% | 2.1 | 2.4 | 2.7 | 3.3 | 2.1 | 2.0 | -7.7 | 3.2 | 5.3 | 1.3 | 0.3 | 0.3 |
| Financial Year | Mar 2016 | 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 | 183 | 341 | 1,213 | 1,476 | 411 | 604 | 429 | 421 | 442 | 406 | 294 | 348 |
Price To Earnings Price To Earnings | 8.0 | 11.3 | 22.6 | 17.1 | 6.8 | 11.7 | 5.4 | 3.6 | 8.9 | 26.3 | 14.5 | |
Price To Sales Price To Sales | 0.8 | 1.2 | 3.0 | 2.9 | 0.7 | 1.2 | 1.0 | 0.9 | 1.1 | 0.9 | 0.5 | 0.6 |
Price To Book Price To Book | 1.2 | 1.9 | 3.1 | 3.3 | 0.8 | 1.1 | 1.0 | 0.9 | 0.7 | 0.6 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 26.2 | 26.7 | 30.6 | 26.3 | 24.9 | 27.7 | -8.0 | 15.9 | 27.9 | 47.4 | 243.8 | 117.9 |
FPM FPM% | 15.7 | 16.6 | 20.9 | 25.8 | 16.2 | 13.9 | -52.4 | 24.6 | 16.6 | 12.8 | 2.0 | 4.2 |
NPM NPM% | 10.0 | 10.6 | 13.5 | 16.6 | 10.3 | 10.2 | -39.4 | 17.8 | 30.8 | 9.7 | 1.8 | 3.8 |
ROCE ROCE% | 13.5 | 13.6 | 11.8 | 12.1 | 11.2 | 10.3 | -3.2 | 10.8 | 14.6 | 8.1 | 8.3 | 8.3 |
ROE ROE% | 15.4 | 16.9 | 13.6 | 19.3 | 11.9 | 9.2 | -39.4 | 16.1 | 20.1 | 7.0 | 1.7 | 1.7 |
ROA ROA% | 2.1 | 2.4 | 2.7 | 3.3 | 2.1 | 2.0 | -7.7 | 3.2 | 5.3 | 1.3 | 0.3 | 0.3 |
| Market CapitalizationMkt CapCr | 2,18,013 | 46,664 | 42,359 | 3,148 | 348 |
| Close PriceClose₹ | 926.50 | 4,200.00 | 304.70 | 194.70 | 211.85 |
| IndustryIndustry | Finance and Investments CV Finance | Finance and Investments CV Finance | Finance and Investments CV Finance | Finance and Investments CV Finance | Finance and Investments CV Finance |
| Price To EarningsPE | 16.35 | 20.85 | 13.02 | 14.54 | |
| Price To SalesPS | 4.36 | 4.62 | 1.95 | 2.23 | 0.55 |
| RevenueRevenueCr | 49,997 | 10,104 | 21,733 | 1,413 | 631 |
| Revenue Growth TTMRev Gr TTM% | 14.2% | 13.8% | 13.6% | -1.9% | 22.0% |
| PAT Growth TTMPAT Gr TTM% | 16.6% | 18.7% | 42.2% | -161.4% | -20.8% |
| Market CapitalizationMkt CapCr | 2,18,013 | 46,664 | 42,359 | 3,148 | 348 |
| Close PriceClose₹ | 926.50 | 4,200.00 | 304.70 | 194.70 | 211.85 |
| IndustryIndustry | Finance and Investments CV Finance | Finance and Investments CV Finance | Finance and Investments CV Finance | Finance and Investments CV Finance | Finance and Investments CV Finance |
| Price To EarningsPE | 16.35 | 20.85 | 13.02 | 14.54 | |
| Price To SalesPS | 4.36 | 4.62 | 1.95 | 2.23 | 0.55 |
| RevenueRevenueCr | 49,997 | 10,104 | 21,733 | 1,413 | 631 |
| Revenue Growth TTMRev Gr TTM% | 14.2% | 13.8% | 13.6% | -1.9% | 22.0% |
| PAT Growth TTMPAT Gr TTM% | 16.6% | 18.7% | 42.2% | -161.4% | -20.8% |