| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 878 | 543 | 483 | 870 | 1,026 | 671 | 504 | 917 | 1,032 | 1,082 | 1,496 | 1,394 | |
Growth YoY Revenue Growth YoY% | 0.0 | -1.6 | -4.1 | 29.0 | 16.8 | 23.5 | 4.5 | 5.4 | 0.6 | 61.3 | 196.7 | 52.0 |
| 172 | 175 | 243 | 203 | 198 | 201 | 264 | 175 | 172 | 244 | 587 | 510 | |
| 706 | 368 | 240 | 667 | 828 | 470 | 241 | 742 | 860 | 838 | 910 | 884 | |
OPM OPM% | 80.4 | 67.8 | 49.7 | 76.7 | 80.7 | 70.1 | 47.8 | 80.9 | 83.3 | 77.4 | 60.8 | 63.4 |
| 74 | 40 | 195 | 89 | 83 | 91 | 47 | 45 | 48 | 44 | 54 | 35 | |
Interest Expense Interest ExpenseCr | 124 | 122 | 121 | 143 | 198 | 229 | 159 | 216 | 315 | 245 | 522 | 326 |
Depreciation DepreciationCr | 102 | 112 | 242 | 131 | 133 | 137 | 275 | 160 | 171 | 216 | 494 | 247 |
PBT PBTCr | 555 | 174 | 71 | 483 | 581 | 195 | -146 | 411 | 422 | 421 | -53 | 346 |
| 129 | 44 | -3 | 105 | 150 | 40 | -14 | 157 | 145 | 133 | 71 | 86 | |
| 440 | 139 | 61 | 357 | 440 | 149 | -128 | 228 | 308 | 224 | -118 | 225 | |
Growth YoY PAT Growth YoY% | -1.3 | -51.6 | 254.9 | 31.4 | 0.1 | 7.0 | -309.1 | -36.3 | -30.0 | 50.8 | 7.7 | -1.3 |
NPM NPM% | 50.0 | 25.6 | 12.7 | 41.0 | 42.9 | 22.2 | -25.3 | 24.8 | 29.8 | 20.7 | -7.9 | 16.1 |
| 1.1 | 0.3 | 0.2 | 0.9 | 1.1 | 0.4 | -0.3 | 0.6 | 0.8 | 0.6 | -0.3 | 0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 878 | 543 | 483 | 870 | 1,026 | 671 | 504 | 917 | 1,032 | 1,082 | 1,496 | 1,394 | |
Growth YoY Revenue Growth YoY% | 0.0 | -1.6 | -4.1 | 29.0 | 16.8 | 23.5 | 4.5 | 5.4 | 0.6 | 61.3 | 196.7 | 52.0 |
| 172 | 175 | 243 | 203 | 198 | 201 | 264 | 175 | 172 | 244 | 587 | 510 | |
| 706 | 368 | 240 | 667 | 828 | 470 | 241 | 742 | 860 | 838 | 910 | 884 | |
OPM OPM% | 80.4 | 67.8 | 49.7 | 76.7 | 80.7 | 70.1 | 47.8 | 80.9 | 83.3 | 77.4 | 60.8 | 63.4 |
| 74 | 40 | 195 | 89 | 83 | 91 | 47 | 45 | 48 | 44 | 54 | 35 | |
Interest Expense Interest ExpenseCr | 124 | 122 | 121 | 143 | 198 | 229 | 159 | 216 | 315 | 245 | 522 | 326 |
Depreciation DepreciationCr | 102 | 112 | 242 | 131 | 133 | 137 | 275 | 160 | 171 | 216 | 494 | 247 |
PBT PBTCr | 555 | 174 | 71 | 483 | 581 | 195 | -146 | 411 | 422 | 421 | -53 | 346 |
| 129 | 44 | -3 | 105 | 150 | 40 | -14 | 157 | 145 | 133 | 71 | 86 | |
| 440 | 139 | 61 | 357 | 440 | 149 | -128 | 228 | 308 | 224 | -118 | 225 | |
Growth YoY PAT Growth YoY% | -1.3 | -51.6 | 254.9 | 31.4 | 0.1 | 7.0 | -309.1 | -36.3 | -30.0 | 50.8 | 7.7 | -1.3 |
NPM NPM% | 50.0 | 25.6 | 12.7 | 41.0 | 42.9 | 22.2 | -25.3 | 24.8 | 29.8 | 20.7 | -7.9 | 16.1 |
| 1.1 | 0.3 | 0.2 | 0.9 | 1.1 | 0.4 | -0.3 | 0.6 | 0.8 | 0.6 | -0.3 | 0.7 |
| 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 | 2,494 | 2,679 | 2,229 | 2,645 | 2,703 | 2,485 | 2,417 | 2,938 | 2,579 | 3,072 | 4,528 | 5,005 |
Growth Revenue Growth% | -11.5 | 7.4 | -16.8 | 18.7 | 2.2 | -8.0 | -2.8 | 21.6 | -12.2 | 19.1 | 47.4 | 60.5 |
| 442 | 490 | 542 | 622 | 672 | 687 | 691 | 708 | 737 | 851 | 1,179 | 1,514 | |
| 2,052 | 2,190 | 1,687 | 2,023 | 2,031 | 1,799 | 1,726 | 2,230 | 1,842 | 2,221 | 3,350 | 3,492 | |
OPM OPM% | 82.3 | 81.7 | 75.7 | 76.5 | 75.1 | 72.4 | 71.4 | 75.9 | 71.4 | 72.3 | 74.0 | 69.8 |
| 542 | 411 | 410 | 397 | 593 | 448 | 199 | 319 | 381 | 310 | 191 | 181 | |
Interest Expense Interest ExpenseCr | 209 | 46 | 84 | 235 | 268 | -3 | 161 | 415 | 482 | 743 | 1,298 | 1,408 |
Depreciation DepreciationCr | 677 | 680 | 365 | 390 | 384 | 393 | 404 | 396 | 557 | 676 | 1,042 | 1,129 |
PBT PBTCr | 1,709 | 1,875 | 1,648 | 1,795 | 1,972 | 1,856 | 1,360 | 1,738 | 1,183 | 1,112 | 1,201 | 1,135 |
| 298 | 330 | 423 | 428 | 405 | 211 | 370 | 378 | 272 | 294 | 559 | 435 | |
PAT PATCr | 1,411 | 1,545 | 1,225 | 1,367 | 1,567 | 1,646 | 990 | 1,359 | 911 | 818 | 642 | 639 |
Growth PAT Growth% | -15.9 | 9.5 | -20.8 | 11.6 | 14.7 | 5.0 | -39.9 | 37.3 | -33.0 | -10.3 | -21.5 | -7.2 |
NPM NPM% | 56.6 | 57.7 | 55.0 | 51.7 | 58.0 | 66.2 | 41.0 | 46.3 | 35.3 | 26.6 | 14.2 | 12.8 |
| 3.4 | 3.7 | 3.0 | 3.5 | 4.0 | 4.2 | 2.5 | 3.5 | 2.3 | 2.1 | 1.6 | 1.7 |
| 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 | 2,494 | 2,679 | 2,229 | 2,645 | 2,703 | 2,485 | 2,417 | 2,938 | 2,579 | 3,072 | 4,528 | 5,005 |
Growth Revenue Growth% | -11.5 | 7.4 | -16.8 | 18.7 | 2.2 | -8.0 | -2.8 | 21.6 | -12.2 | 19.1 | 47.4 | 60.5 |
| 442 | 490 | 542 | 622 | 672 | 687 | 691 | 708 | 737 | 851 | 1,179 | 1,514 | |
| 2,052 | 2,190 | 1,687 | 2,023 | 2,031 | 1,799 | 1,726 | 2,230 | 1,842 | 2,221 | 3,350 | 3,492 | |
OPM OPM% | 82.3 | 81.7 | 75.7 | 76.5 | 75.1 | 72.4 | 71.4 | 75.9 | 71.4 | 72.3 | 74.0 | 69.8 |
| 542 | 411 | 410 | 397 | 593 | 448 | 199 | 319 | 381 | 310 | 191 | 181 | |
Interest Expense Interest ExpenseCr | 209 | 46 | 84 | 235 | 268 | -3 | 161 | 415 | 482 | 743 | 1,298 | 1,408 |
Depreciation DepreciationCr | 677 | 680 | 365 | 390 | 384 | 393 | 404 | 396 | 557 | 676 | 1,042 | 1,129 |
PBT PBTCr | 1,709 | 1,875 | 1,648 | 1,795 | 1,972 | 1,856 | 1,360 | 1,738 | 1,183 | 1,112 | 1,201 | 1,135 |
| 298 | 330 | 423 | 428 | 405 | 211 | 370 | 378 | 272 | 294 | 559 | 435 | |
PAT PATCr | 1,411 | 1,545 | 1,225 | 1,367 | 1,567 | 1,646 | 990 | 1,359 | 911 | 818 | 642 | 639 |
Growth PAT Growth% | -15.9 | 9.5 | -20.8 | 11.6 | 14.7 | 5.0 | -39.9 | 37.3 | -33.0 | -10.3 | -21.5 | -7.2 |
NPM NPM% | 56.6 | 57.7 | 55.0 | 51.7 | 58.0 | 66.2 | 41.0 | 46.3 | 35.3 | 26.6 | 14.2 | 12.8 |
| 3.4 | 3.7 | 3.0 | 3.5 | 4.0 | 4.2 | 2.5 | 3.5 | 2.3 | 2.1 | 1.6 | 1.7 |
| 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 | 4,137 | 4,137 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 |
Reserves ReservesCr | 7,166 | 7,353 | 6,770 | 7,316 | 8,121 | 8,861 | 9,241 | 9,930 | 10,141 | 10,249 | 10,309 |
| 668 | 799 | 818 | 900 | 987 | 1,804 | 2,625 | 4,269 | 4,103 | 4,536 | 9,004 | |
| 3,418 | 3,103 | 2,872 | 2,828 | 2,917 | 2,878 | 7,453 | 14,183 | 21,017 | 27,338 | 28,512 | |
| 15,389 | 15,392 | 14,390 | 14,974 | 15,955 | 17,473 | 23,248 | 32,311 | 39,191 | 46,063 | 51,766 | |
| 5,375 | 5,411 | 4,452 | 4,305 | 3,603 | 2,799 | 4,103 | 4,818 | 4,896 | 4,058 | 5,738 | |
| 10,014 | 9,981 | 9,939 | 10,668 | 12,352 | 14,675 | 19,145 | 27,493 | 34,295 | 42,005 | 46,028 | |
| 15,389 | 15,392 | 14,390 | 14,974 | 15,955 | 17,473 | 23,248 | 32,311 | 39,191 | 46,063 | 51,766 |
| 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 | 4,137 | 4,137 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 |
Reserves ReservesCr | 7,166 | 7,353 | 6,770 | 7,316 | 8,121 | 8,861 | 9,241 | 9,930 | 10,141 | 10,249 | 10,309 |
| 668 | 799 | 818 | 900 | 987 | 1,804 | 2,625 | 4,269 | 4,103 | 4,536 | 9,004 | |
| 3,418 | 3,103 | 2,872 | 2,828 | 2,917 | 2,878 | 7,453 | 14,183 | 21,017 | 27,338 | 28,512 | |
| 15,389 | 15,392 | 14,390 | 14,974 | 15,955 | 17,473 | 23,248 | 32,311 | 39,191 | 46,063 | 51,766 | |
| 5,375 | 5,411 | 4,452 | 4,305 | 3,603 | 2,799 | 4,103 | 4,818 | 4,896 | 4,058 | 5,738 | |
| 10,014 | 9,981 | 9,939 | 10,668 | 12,352 | 14,675 | 19,145 | 27,493 | 34,295 | 42,005 | 46,028 | |
| 15,389 | 15,392 | 14,390 | 14,974 | 15,955 | 17,473 | 23,248 | 32,311 | 39,191 | 46,063 | 51,766 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,209 | 2,376 | 1,641 | 1,018 | 1,714 | 1,983 | 2,138 | 1,632 | 1,310 | 2,483 | 1,860 | |
| -768 | -1,199 | 15 | -34 | -95 | -1,145 | -6,132 | -6,877 | -5,502 | -6,430 | -3,481 | |
| -705 | -1,621 | -2,272 | -1,107 | -1,345 | -1,105 | 3,669 | 5,559 | 4,502 | 3,939 | 2,385 | |
Net Cash Flow Net Cash FlowCr | 736 | -444 | -616 | -123 | 273 | -267 | -325 | 314 | 309 | -8 | 763 |
Free Cash Flow Free Cash FlowCr | 2,209 | 2,376 | 1,641 | 1,018 | 1,714 | 1,983 | 2,138 | 1,632 | 1,310 | 2,483 | 1,860 |
CFO To PAT CFO To PAT% | 156.6 | 153.8 | 134.0 | 74.5 | 109.4 | 120.5 | 216.0 | 120.1 | 143.7 | 303.5 | 289.7 |
CFO To EBITDA CFO To EBITDA% | 107.6 | 108.5 | 97.3 | 50.3 | 84.4 | 110.2 | 123.8 | 73.2 | 71.1 | 111.8 | 55.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,209 | 2,376 | 1,641 | 1,018 | 1,714 | 1,983 | 2,138 | 1,632 | 1,310 | 2,483 | 1,860 | |
| -768 | -1,199 | 15 | -34 | -95 | -1,145 | -6,132 | -6,877 | -5,502 | -6,430 | -3,481 | |
| -705 | -1,621 | -2,272 | -1,107 | -1,345 | -1,105 | 3,669 | 5,559 | 4,502 | 3,939 | 2,385 | |
Net Cash Flow Net Cash FlowCr | 736 | -444 | -616 | -123 | 273 | -267 | -325 | 314 | 309 | -8 | 763 |
Free Cash Flow Free Cash FlowCr | 2,209 | 2,376 | 1,641 | 1,018 | 1,714 | 1,983 | 2,138 | 1,632 | 1,310 | 2,483 | 1,860 |
CFO To PAT CFO To PAT% | 156.6 | 153.8 | 134.0 | 74.5 | 109.4 | 120.5 | 216.0 | 120.1 | 143.7 | 303.5 | 289.7 |
CFO To EBITDA CFO To EBITDA% | 107.6 | 108.5 | 97.3 | 50.3 | 84.4 | 110.2 | 123.8 | 73.2 | 71.1 | 111.8 | 55.5 |
| 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 | 11,851 | 14,002 | 13,106 | 9,510 | 8,135 | 10,237 | 10,787 | 13,067 | 47,708 | 36,005 | 24,903 | 20,085 |
Price To Earnings Price To Earnings | 8.7 | 9.1 | 10.7 | 7.0 | 5.2 | 6.2 | 10.9 | 9.6 | 52.3 | 43.8 | 38.9 | 29.9 |
Price To Sales Price To Sales | 4.8 | 5.2 | 5.9 | 3.6 | 3.0 | 4.1 | 4.5 | 4.4 | 18.4 | 11.7 | 5.5 | 4.0 |
Price To Book Price To Book | 1.1 | 1.2 | 1.2 | 0.8 | 0.7 | 0.8 | 0.8 | 0.9 | 3.4 | 2.5 | 1.8 | 1.4 |
EV To EBITDA EV To EBITDA | 5.1 | 5.4 | 6.8 | 4.2 | 3.8 | 6.2 | 8.6 | 10.5 | 34.9 | 27.0 | 16.3 | 14.6 |
GPM GPM% | 97.3 | 97.1 | 96.5 | 96.2 | 96.6 | 96.3 | 96.0 | 96.3 | 93.6 | 92.5 | 89.3 | 89.3 |
OPM OPM% | 82.3 | 81.7 | 75.7 | 76.5 | 75.1 | 72.4 | 71.4 | 75.9 | 71.4 | 72.3 | 74.0 | 69.8 |
NPM NPM% | 56.6 | 57.7 | 55.0 | 51.7 | 58.0 | 66.2 | 41.0 | 46.3 | 35.3 | 26.6 | 14.2 | 12.8 |
ROCE ROCE% | 13.9 | 14.0 | 13.6 | 15.4 | 15.9 | 12.4 | 7.6 | 7.7 | 4.8 | 4.5 | 5.4 | 5.4 |
ROE ROE% | 12.5 | 13.4 | 11.4 | 12.2 | 13.0 | 12.9 | 7.5 | 9.8 | 6.5 | 5.8 | 4.5 | 4.5 |
ROA ROA% | 9.2 | 10.0 | 8.5 | 9.1 | 9.8 | 9.4 | 4.3 | 4.2 | 2.3 | 1.8 | 1.2 | 1.2 |
| 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 | 11,851 | 14,002 | 13,106 | 9,510 | 8,135 | 10,237 | 10,787 | 13,067 | 47,708 | 36,005 | 24,903 | 20,085 |
Price To Earnings Price To Earnings | 8.7 | 9.1 | 10.7 | 7.0 | 5.2 | 6.2 | 10.9 | 9.6 | 52.3 | 43.8 | 38.9 | 29.9 |
Price To Sales Price To Sales | 4.8 | 5.2 | 5.9 | 3.6 | 3.0 | 4.1 | 4.5 | 4.4 | 18.4 | 11.7 | 5.5 | 4.0 |
Price To Book Price To Book | 1.1 | 1.2 | 1.2 | 0.8 | 0.7 | 0.8 | 0.8 | 0.9 | 3.4 | 2.5 | 1.8 | 1.4 |
EV To EBITDA EV To EBITDA | 5.1 | 5.4 | 6.8 | 4.2 | 3.8 | 6.2 | 8.6 | 10.5 | 34.9 | 27.0 | 16.3 | 14.6 |
GPM GPM% | 97.3 | 97.1 | 96.5 | 96.2 | 96.6 | 96.3 | 96.0 | 96.3 | 93.6 | 92.5 | 89.3 | 89.3 |
OPM OPM% | 82.3 | 81.7 | 75.7 | 76.5 | 75.1 | 72.4 | 71.4 | 75.9 | 71.4 | 72.3 | 74.0 | 69.8 |
NPM NPM% | 56.6 | 57.7 | 55.0 | 51.7 | 58.0 | 66.2 | 41.0 | 46.3 | 35.3 | 26.6 | 14.2 | 12.8 |
ROCE ROCE% | 13.9 | 14.0 | 13.6 | 15.4 | 15.9 | 12.4 | 7.6 | 7.7 | 4.8 | 4.5 | 5.4 | 5.4 |
ROE ROE% | 12.5 | 13.4 | 11.4 | 12.2 | 13.0 | 12.9 | 7.5 | 9.8 | 6.5 | 5.8 | 4.5 | 4.5 |
ROA ROA% | 9.2 | 10.0 | 8.5 | 9.1 | 9.8 | 9.4 | 4.3 | 4.2 | 2.3 | 1.8 | 1.2 | 1.2 |
| Market CapitalizationMkt CapCr | 60,917 | 33,806 | 29,618 | 20,085 | 17,643 | 14,965 | 10,212 |
| Close PriceClose₹ | 1,208.90 | 243.80 | 419.00 | 51.11 | 133.10 | 263.00 | 14.90 |
| IndustryIndustry | Power Generation and Distribution | Power Generation and Distribution | Power Generation and Distribution | Power Generation and Distribution | Power Generation and Distribution | Power Generation and Distribution | Power Generation and Distribution |
| Price To EarningsPE | 26.22 | 12.09 | 42.80 | 29.89 | 11.36 | 1,011.54 | 21.29 |
| Price To SalesPS | 2.09 | 1.84 | 12.50 | 4.01 | 0.94 | 20.82 | 1.77 |
| RevenueRevenueCr | 29,184 | 18,381 | 2,370 | 5,005 | 18,853 | 719 | 5,756 |
| Revenue Growth TTMRev Gr TTM% | 4.1% | 16.9% | 47.5% | 60.5% | 8.7% | 8.8% | |
| PAT Growth TTMPAT Gr TTM% | -14.8% | 12.7% | 58.4% | -7.2% | 12.9% | -13.7% |
| Market CapitalizationMkt CapCr | 60,917 | 33,806 | 29,618 | 20,085 | 17,643 | 14,965 | 10,212 |
| Close PriceClose₹ | 1,208.90 | 243.80 | 419.00 | 51.11 | 133.10 | 263.00 | 14.90 |
| IndustryIndustry | Power Generation and Distribution | Power Generation and Distribution | Power Generation and Distribution | Power Generation and Distribution | Power Generation and Distribution | Power Generation and Distribution | Power Generation and Distribution |
| Price To EarningsPE | 26.22 | 12.09 | 42.80 | 29.89 | 11.36 | 1,011.54 | 21.29 |
| Price To SalesPS | 2.09 | 1.84 | 12.50 | 4.01 | 0.94 | 20.82 | 1.77 |
| RevenueRevenueCr | 29,184 | 18,381 | 2,370 | 5,005 | 18,853 | 719 | 5,756 |
| Revenue Growth TTMRev Gr TTM% | 4.1% | 16.9% | 47.5% | 60.5% | 8.7% | 8.8% | |
| PAT Growth TTMPAT Gr TTM% | -14.8% | 12.7% | 58.4% | -7.2% | 12.9% | -13.7% |