

| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20,061 | 21,009 | 22,391 | 23,572 | 24,141 | 24,717 | 25,722 | 26,798 | 29,265 | 28,539 | 28,890 | 29,095 | |
Growth YoY Revenue Growth YoY% | 6.4 | 13.4 | 15.8 | 20.0 | 20.3 | 17.6 | 14.9 | 13.7 | 21.2 | 15.5 | 12.3 | 8.6 |
Interest Expended Interest ExpendedCr | 12,637 | 13,670 | 14,313 | 14,827 | 15,154 | 15,521 | 16,008 | 16,562 | 16,584 | 17,204 | 17,314 | 17,572 |
Expenses ExpensesCr | -339 | -65 | -551 | 791 | -589 | 310 | 366 | 429 | 2,131 | 212 | 1,514 | 1,031 |
| 7,763 | 7,404 | 8,629 | 7,954 | 9,577 | 8,886 | 9,348 | 9,807 | 10,550 | 11,123 | 10,062 | 10,492 | |
FPM FPM% | 38.7 | 35.2 | 38.5 | 33.7 | 39.7 | 36.0 | 36.3 | 36.6 | 36.0 | 39.0 | 34.8 | 36.1 |
| 13 | 9 | 13 | 22 | 35 | 20 | 33 | 24 | 20 | 90 | 11 | 46 | |
Depreciation DepreciationCr | 14 | 12 | 13 | 14 | 15 | 12 | 13 | 15 | 16 | 14 | 15 | 18 |
PBT PBTCr | 7,762 | 7,401 | 8,629 | 7,961 | 9,597 | 8,894 | 9,368 | 9,816 | 10,554 | 11,199 | 10,057 | 10,502 |
| 1,633 | 1,419 | 2,001 | 1,667 | 2,041 | 1,712 | 2,153 | 2,057 | 2,196 | 2,218 | 2,223 | 2,290 | |
| 6,129 | 5,982 | 6,628 | 6,294 | 7,556 | 7,182 | 7,215 | 7,760 | 8,358 | 8,981 | 7,834 | 8,212 | |
Growth YoY PAT Growth YoY% | 42.7 | 30.6 | 26.8 | 20.1 | 23.3 | 20.1 | 8.8 | 23.3 | 10.6 | 25.1 | 8.6 | 5.8 |
NPM NPM% | 30.6 | 28.5 | 29.6 | 26.7 | 31.3 | 29.1 | 28.1 | 29.0 | 28.6 | 31.5 | 27.1 | 28.2 |
| 14.2 | 13.9 | 14.7 | 14.3 | 17.0 | 16.8 | 16.1 | 17.7 | 19.1 | 20.8 | 17.4 | 19.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 24,954 | 27,780 | 27,481 | 48,624 | 54,106 | 62,189 | 71,656 | 76,262 | 77,807 | 91,508 | 1,07,106 | 1,15,789 |
Growth Revenue Growth% | 16.6 | 11.3 | -1.1 | 76.9 | 11.3 | 14.9 | 15.2 | 6.4 | 2.0 | 17.6 | 17.1 | 8.1 |
Interest Expended Interest ExpendedCr | 15,451 | 16,645 | 16,768 | 30,289 | 34,627 | 40,845 | 44,684 | 44,709 | 47,017 | 57,968 | 64,670 | 68,674 |
Expenses ExpensesCr | 1,108 | 2,053 | 5,539 | 6,584 | 1,697 | 7,335 | 7,107 | 8,197 | 4,299 | -24 | 3,845 | 4,888 |
| 8,395 | 9,082 | 5,174 | 11,751 | 17,782 | 14,010 | 19,865 | 23,356 | 26,491 | 33,564 | 38,591 | 42,227 | |
FPM FPM% | 33.6 | 32.7 | 18.8 | 24.2 | 32.9 | 22.5 | 27.7 | 30.6 | 34.0 | 36.7 | 36.0 | 36.5 |
| 59 | 106 | 130 | 22 | 51 | 86 | 45 | 83 | 57 | 78 | 97 | 167 | |
Depreciation DepreciationCr | 8 | 20 | 41 | 15 | 15 | 24 | 25 | 35 | 52 | 53 | 56 | 63 |
PBT PBTCr | 8,446 | 9,167 | 5,264 | 11,779 | 17,862 | 14,093 | 19,891 | 23,382 | 26,496 | 33,588 | 38,632 | 42,312 |
| 2,441 | 2,983 | 3,028 | 2,983 | 5,222 | 4,615 | 4,175 | 4,614 | 5,317 | 7,127 | 8,118 | 8,927 | |
PAT PATCr | 6,004 | 6,184 | 2,236 | 8,797 | 12,640 | 9,477 | 15,716 | 18,768 | 21,179 | 26,461 | 30,514 | 33,386 |
Growth PAT Growth% | 9.9 | 3.0 | -63.8 | 293.4 | 43.7 | -25.0 | 65.8 | 19.4 | 12.8 | 24.9 | 15.3 | 9.4 |
NPM NPM% | 24.1 | 22.3 | 8.1 | 18.1 | 23.4 | 15.2 | 21.9 | 24.6 | 27.2 | 28.9 | 28.5 | 28.8 |
| 18.2 | 18.7 | 6.8 | 20.3 | 30.1 | 21.6 | 35.6 | 42.5 | 48.1 | 59.9 | 69.7 | 76.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1,320 | 1,320 | 2,640 | 2,640 | 2,640 | 2,640 | 2,640 | 2,640 | 2,640 | 3,300 | 3,300 | 3,300 |
Reserves ReservesCr | 31,091 | 34,708 | 34,205 | 37,194 | 44,481 | 46,760 | 58,127 | 69,036 | 81,518 | 97,847 | 1,14,438 | 1,23,686 |
Borrowings BorrowingsCr | 1,69,060 | 1,80,186 | 1,77,647 | 4,41,151 | 5,39,488 | 5,96,561 | 6,59,682 | 6,60,476 | 7,51,158 | 8,61,961 | 9,71,758 | 10,00,961 |
Other Liabilities Other LiabilitiesCr | 27,440 | 31,005 | 45,046 | 41,546 | 42,260 | 48,560 | 55,257 | 58,848 | 60,796 | 75,770 | 88,590 | 94,682 |
Total Liabilities Total LiabilitiesCr | 2,28,912 | 2,47,220 | 2,59,537 | 5,22,531 | 6,28,869 | 6,94,521 | 7,75,707 | 7,91,000 | 8,96,112 | 10,38,877 | 11,78,087 | 12,22,629 |
| 197 | 239 | 342 | 719 | 794 | 776 | 773 | 764 | |||||
Cash Equivalents Cash EquivalentsCr | 5,367 | 302 | 3,793 | 2,849 | 16,377 | 4,188 | 8,203 | 6,685 | 4,101 | 3,389 | 9,585 | 10,329 |
Other Assets Other AssetsCr | 2,23,544 | 2,46,918 | 2,55,745 | 5,19,682 | 6,12,294 | 6,90,094 | 7,67,162 | 7,83,597 | 8,91,217 | 10,34,713 | 11,67,729 | 12,11,536 |
Total Assets Total AssetsCr | 2,28,912 | 2,47,220 | 2,59,537 | 5,22,531 | 6,28,869 | 6,94,521 | 7,75,707 | 7,91,000 | 8,96,112 | 10,38,877 | 11,78,087 | 12,22,629 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -21,455 | -13,298 | 1,795 | -57,148 | -80,252 | -42,148 | -59,143 | 4,904 | -74,717 | -97,820 | -92,269 | |
| -491 | -1,973 | -667 | 1,409 | -13,463 | -73 | 1,741 | -547 | -1,694 | -3,409 | -2,312 | |
| 26,916 | 10,383 | 1,950 | 52,018 | 93,616 | 43,399 | 60,424 | -8,371 | 75,537 | 1,01,261 | 94,258 | |
Net Cash Flow Net Cash FlowCr | 4,970 | -4,888 | 3,079 | -3,720 | -98 | 1,179 | 3,023 | -4,014 | -874 | 32 | -323 |
Free Cash Flow Free Cash FlowCr | -21,496 | -13,409 | 1,671 | -57,237 | -80,351 | -42,277 | -59,234 | 4,604 | -74,840 | -98,143 | -93,110 |
CFO To EBITDA CFO To EBITDA% | -255.6 | -146.4 | 34.7 | -486.3 | -451.3 | -300.9 | -297.7 | 21.0 | -282.1 | -291.4 | -239.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 36,004 | 22,685 | 38,519 | 22,678 | 32,473 | 24,328 | 30,005 | 29,688 | 40,063 | 1,28,770 | 1,36,723 |
Price To Earnings Price To Earnings | 6.3 | 3.9 | 19.6 | 3.4 | 3.3 | 3.4 | 2.5 | 2.1 | 2.5 | 6.5 | 6.0 |
Price To Sales Price To Sales | 1.4 | 0.8 | 1.4 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 | 0.5 | 1.4 | 1.3 |
Price To Book Price To Book | 1.1 | 0.6 | 1.1 | 0.6 | 0.7 | 0.5 | 0.5 | 0.4 | 0.5 | 1.3 | 1.2 |
EV To EBITDA EV To EBITDA | 23.8 | 22.3 | 41.0 | 39.2 | 31.2 | 44.0 | 34.3 | 29.3 | 29.7 | 29.4 | 28.5 |
FPM FPM% | 33.6 | 32.7 | 18.8 | 24.2 | 32.9 | 22.5 | 27.7 | 30.6 | 34.0 | 36.7 | 36.0 |
NPM NPM% | 24.1 | 22.3 | 8.1 | 18.1 | 23.4 | 15.2 | 21.9 | 24.6 | 27.2 | 28.9 | 28.5 |
ROCE ROCE% | 11.9 | 11.9 | 10.3 | 8.8 | 8.9 | 8.5 | 9.0 | 9.3 | 8.8 | 9.5 | 9.5 |
ROE ROE% | 18.5 | 17.2 | 6.1 | 22.1 | 26.8 | 19.2 | 25.9 | 26.2 | 25.2 | 26.2 | 25.9 |
ROA ROA% | 2.6 | 2.5 | 0.9 | 1.7 | 2.0 | 1.4 | 2.0 | 2.4 | 2.4 | 2.5 | 2.6 |