


| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11,104 | 11,688 | 12,052 | 12,677 | 13,079 | 13,682 | 14,272 | 15,334 | 14,737 | 15,153 | 15,051 | 14,564 | |
Growth YoY Revenue Growth YoY% | 16.9 | 17.4 | 23.2 | 23.8 | 17.8 | 17.1 | 18.4 | 20.9 | 12.7 | 10.8 | 5.5 | -5.0 |
Interest Expended Interest ExpendedCr | 7,049 | 7,350 | 7,654 | 7,896 | 8,020 | 8,506 | 8,837 | 8,768 | 8,934 | 9,131 | 9,243 | 8,931 |
Expenses ExpensesCr | 332 | -492 | 240 | -425 | 717 | 97 | 263 | 1,084 | 217 | 476 | 655 | 1,231 |
| 3,723 | 4,831 | 4,158 | 5,206 | 4,341 | 5,079 | 5,172 | 5,482 | 5,587 | 5,546 | 5,154 | 4,402 | |
FPM FPM% | 33.5 | 41.3 | 34.5 | 41.1 | 33.2 | 37.1 | 36.2 | 35.8 | 37.9 | 36.6 | 34.2 | 30.2 |
| 4 | 13 | 20 | 29 | 14 | 24 | 15 | 15 | 87 | 10 | 8 | 20 | |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 3,721 | 4,838 | 4,172 | 5,229 | 4,349 | 5,097 | 5,181 | 5,490 | 5,666 | 5,549 | 5,136 | 4,415 |
| 753 | 1,048 | 863 | 1,150 | 889 | 1,060 | 1,105 | 1,180 | 1,201 | 1,134 | 1,084 | 1,039 | |
| 2,968 | 3,790 | 3,308 | 4,079 | 3,460 | 4,038 | 4,076 | 4,310 | 4,466 | 4,415 | 4,052 | 3,375 | |
Growth YoY PAT Growth YoY% | 20.9 | 38.7 | 13.5 | 33.1 | 16.6 | 6.5 | 23.2 | 5.7 | 29.1 | 9.3 | -0.6 | -21.7 |
NPM NPM% | 26.7 | 32.4 | 27.4 | 32.2 | 26.5 | 29.5 | 28.6 | 28.1 | 30.3 | 29.1 | 26.9 | 23.2 |
| 11.3 | 14.4 | 12.6 | 15.4 | 13.1 | 15.3 | 15.5 | 16.2 | 17.0 | 16.8 | 15.4 | 12.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 20,384 | 24,013 | 24,195 | 22,652 | 25,399 | 29,930 | 35,553 | 39,269 | 39,478 | 47,505 | 56,367 | 59,584 |
Growth Revenue Growth% | 19.1 | 17.8 | 0.8 | -6.4 | 12.1 | 17.8 | 18.8 | 10.4 | 0.5 | 20.3 | 18.6 | 5.7 |
Interest Expended Interest ExpendedCr | 11,840 | 14,282 | 13,462 | 13,333 | 15,639 | 18,991 | 21,489 | 22,051 | 23,733 | 29,948 | 34,131 | 36,238 |
Expenses ExpensesCr | 1,150 | 1,681 | 1,888 | 3,380 | 1,703 | 3,983 | 3,294 | 4,828 | 1,865 | -360 | 2,161 | 2,579 |
| 7,395 | 8,050 | 8,845 | 5,939 | 8,056 | 6,955 | 10,770 | 12,390 | 13,880 | 17,917 | 20,075 | 20,767 | |
FPM FPM% | 36.3 | 33.5 | 36.6 | 26.2 | 31.7 | 23.2 | 30.3 | 31.6 | 35.2 | 37.7 | 35.6 | 34.9 |
| 166 | 117 | 166 | 15 | 32 | 77 | 23 | 70 | 42 | 66 | 67 | 44 | |
Depreciation DepreciationCr | 8 | 20 | 40 | 7 | 8 | 12 | 11 | 18 | 24 | 24 | 25 | 27 |
PBT PBTCr | 7,552 | 8,147 | 8,972 | 5,958 | 8,090 | 7,030 | 10,780 | 12,431 | 13,898 | 17,960 | 20,117 | 20,766 |
| 2,208 | 2,455 | 2,659 | 1,507 | 2,349 | 2,058 | 2,401 | 2,395 | 2,731 | 3,814 | 4,233 | 4,458 | |
PAT PATCr | 5,344 | 5,691 | 6,313 | 4,451 | 5,741 | 4,972 | 8,378 | 10,036 | 11,167 | 14,145 | 15,884 | 16,308 |
Growth PAT Growth% | 12.7 | 6.5 | 10.9 | -29.5 | 29.0 | -13.4 | 68.5 | 19.8 | 11.3 | 26.7 | 12.3 | 2.7 |
NPM NPM% | 26.2 | 23.7 | 26.1 | 19.6 | 22.6 | 16.6 | 23.6 | 25.6 | 28.3 | 29.8 | 28.2 | 27.4 |
| 20.3 | 21.6 | 24.0 | 17.1 | 21.8 | 18.9 | 31.8 | 28.5 | 42.3 | 53.6 | 60.2 | 61.8 |
| Financial Year | Mar 2015 | 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 | 987 | 987 | 1,975 | 1,975 | 1,975 | 1,975 | 1,975 | 1,975 | 2,633 | 2,633 | 2,633 | 2,633 |
Reserves ReservesCr | 24,085 | 27,906 | 31,696 | 30,613 | 32,571 | 33,422 | 41,231 | 48,781 | 54,929 | 66,159 | 75,184 | 82,421 |
Borrowings BorrowingsCr | 1,31,857 | 1,45,245 | 1,49,792 | 2,04,367 | 2,44,249 | 2,86,289 | 3,29,723 | 3,33,043 | 3,80,790 | 4,45,568 | 4,96,243 | 5,14,725 |
Other Liabilities Other LiabilitiesCr | 26,526 | 32,807 | 26,782 | 5,416 | 19,659 | 25,345 | 27,938 | 27,062 | 27,151 | 33,832 | 40,442 | 40,378 |
Total Liabilities Total LiabilitiesCr | 1,83,456 | 2,06,945 | 2,10,245 | 2,42,370 | 2,98,454 | 3,47,030 | 4,00,867 | 4,10,860 | 4,65,503 | 5,48,191 | 6,14,502 | 6,40,158 |
| 167 | 167 | 268 | 628 | 641 | 632 | 629 | 616 | |||||
Cash Equivalents Cash EquivalentsCr | 646 | 1,864 | 4,651 | 2,195 | 2,115 | 3,975 | 3,403 | 2,660 | 2,396 | 2,963 | 2,343 | 1,611 |
Other Assets Other AssetsCr | 1,82,810 | 2,05,081 | 2,05,594 | 2,40,174 | 2,96,172 | 3,42,888 | 3,97,196 | 4,07,572 | 4,62,466 | 5,44,597 | 6,11,530 | 6,37,931 |
Total Assets Total AssetsCr | 1,83,456 | 2,06,945 | 2,10,245 | 2,42,370 | 2,98,454 | 3,47,030 | 4,00,867 | 4,10,860 | 4,65,503 | 5,48,191 | 6,14,502 | 6,40,158 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -23,898 | -13,278 | 6,805 | -32,510 | -35,866 | -32,712 | -43,512 | -819 | -37,360 | -57,723 | -39,064 | 5,972 | |
| 151 | -756 | -101 | 46 | 457 | 121 | 861 | -287 | -943 | -1,831 | -1,302 | -3,308 | |
| 23,098 | 15,291 | -3,947 | 28,244 | 35,543 | 33,926 | 42,113 | 68 | 38,123 | 59,588 | 40,034 | -2,375 | |
Net Cash Flow Net Cash FlowCr | -649 | 1,257 | 2,757 | -4,220 | 134 | 1,336 | -538 | -1,038 | -180 | 34 | -333 | 289 |
Free Cash Flow Free Cash FlowCr | -23,943 | -13,537 | 6,601 | -32,584 | -35,952 | -32,809 | -43,585 | -866 | -37,377 | -57,756 | -39,145 | |
CFO To EBITDA CFO To EBITDA% | -323.2 | -164.9 | 76.9 | -547.4 | -445.2 | -470.3 | -404.0 | -6.6 | -269.2 | -322.2 | -194.6 | 28.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 32,848 | 16,402 | 35,736 | 24,696 | 30,187 | 17,527 | 25,921 | 24,291 | 30,401 | 1,18,706 | 1,13,071 | 80,353 |
Price To Earnings Price To Earnings | 6.4 | 2.9 | 5.7 | 5.5 | 5.3 | 3.5 | 3.1 | 2.4 | 2.7 | 8.4 | 7.1 | 4.9 |
Price To Sales Price To Sales | 1.6 | 0.7 | 1.5 | 1.1 | 1.2 | 0.6 | 0.7 | 0.6 | 0.8 | 2.5 | 2.0 | 1.4 |
Price To Book Price To Book | 1.3 | 0.6 | 1.1 | 0.8 | 0.9 | 0.5 | 0.6 | 0.5 | 0.5 | 1.7 | 1.4 | 0.9 |
EV To EBITDA EV To EBITDA | 22.2 | 19.9 | 20.4 | 38.2 | 33.8 | 43.1 | 32.7 | 28.6 | 29.4 | 31.3 | 30.2 | 28.6 |
FPM FPM% | 36.3 | 33.5 | 36.6 | 26.2 | 31.7 | 23.2 | 30.3 | 31.6 | 35.2 | 37.7 | 35.6 | 34.9 |
NPM NPM% | 26.2 | 23.7 | 26.1 | 19.6 | 22.6 | 16.6 | 23.6 | 25.6 | 28.3 | 29.8 | 28.2 | 27.4 |
ROCE ROCE% | 12.4 | 12.9 | 12.2 | 8.1 | 8.5 | 8.1 | 8.7 | 9.0 | 8.6 | 9.3 | 9.4 | 9.5 |
ROE ROE% | 21.3 | 19.7 | 18.8 | 13.7 | 16.6 | 14.1 | 19.4 | 19.8 | 19.4 | 20.6 | 20.4 | 19.2 |
ROA ROA% | 2.9 | 2.8 | 3.0 | 1.8 | 1.9 | 1.4 | 2.1 | 2.4 | 2.4 | 2.6 | 2.6 | 2.5 |