| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 313 | 350 | 352 | 358 | 379 | 425 | 472 | 520 | 546 | |
Growth YoY Revenue Growth YoY% | 21.0 | 21.2 | 34.2 | 45.0 | 44.0 | ||||
| 121 | 136 | 134 | 126 | 138 | 155 | 167 | 181 | 200 | |
| 192 | 214 | 218 | 232 | 241 | 270 | 306 | 338 | 346 | |
OPM OPM% | 61.3 | 61.2 | 62.0 | 64.8 | 63.6 | 63.6 | 64.7 | 65.1 | 63.3 |
| 10 | 10 | 12 | 4 | 9 | 16 | 16 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 86 | 86 | 85 | 80 | 81 | 93 | 97 | 95 | 96 |
Depreciation DepreciationCr | 147 | 160 | 167 | 161 | 174 | 198 | 223 | 234 | 246 |
PBT PBTCr | -31 | -21 | -22 | -5 | -6 | -4 | 2 | 22 | 18 |
| -8 | -5 | -6 | 3 | -1 | -1 | 0 | 6 | 4 | |
| -23 | -16 | -16 | -8 | -4 | -3 | 1 | 17 | 13 | |
Growth YoY PAT Growth YoY% | 81.8 | 80.2 | 107.7 | 300.2 | 413.1 | ||||
NPM NPM% | -7.3 | -4.5 | -4.6 | -2.3 | -1.1 | -0.7 | 0.3 | 3.2 | 2.4 |
| -2.3 | -1.5 | -1.6 | -0.8 | -0.4 | -0.3 | 0.1 | 1.4 | 1.1 |
| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 313 | 350 | 352 | 358 | 379 | 425 | 472 | 520 | 546 | |
Growth YoY Revenue Growth YoY% | 21.0 | 21.2 | 34.2 | 45.0 | 44.0 | ||||
| 121 | 136 | 134 | 126 | 138 | 155 | 167 | 181 | 200 | |
| 192 | 214 | 218 | 232 | 241 | 270 | 306 | 338 | 346 | |
OPM OPM% | 61.3 | 61.2 | 62.0 | 64.8 | 63.6 | 63.6 | 64.7 | 65.1 | 63.3 |
| 10 | 10 | 12 | 4 | 9 | 16 | 16 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 86 | 86 | 85 | 80 | 81 | 93 | 97 | 95 | 96 |
Depreciation DepreciationCr | 147 | 160 | 167 | 161 | 174 | 198 | 223 | 234 | 246 |
PBT PBTCr | -31 | -21 | -22 | -5 | -6 | -4 | 2 | 22 | 18 |
| -8 | -5 | -6 | 3 | -1 | -1 | 0 | 6 | 4 | |
| -23 | -16 | -16 | -8 | -4 | -3 | 1 | 17 | 13 | |
Growth YoY PAT Growth YoY% | 81.8 | 80.2 | 107.7 | 300.2 | 413.1 | ||||
NPM NPM% | -7.3 | -4.5 | -4.6 | -2.3 | -1.1 | -0.7 | 0.3 | 3.2 | 2.4 |
| -2.3 | -1.5 | -1.6 | -0.8 | -0.4 | -0.3 | 0.1 | 1.4 | 1.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 102 | 254 | 280 | 360 | 711 | 1,039 | 1,374 | 1,796 | 1,963 |
Growth Revenue Growth% | 149.6 | 10.3 | 28.8 | 97.5 | 46.1 | 32.2 | 30.7 | 36.3 | |
| 94 | 119 | 113 | 154 | 287 | 380 | 517 | 641 | 703 | |
| 8 | 135 | 166 | 206 | 424 | 660 | 857 | 1,155 | 1,260 | |
OPM OPM% | 7.8 | 53.1 | 59.5 | 57.2 | 59.6 | 63.5 | 62.4 | 64.3 | 64.2 |
| 0 | 8 | 30 | 34 | 33 | 74 | 36 | 54 | 59 | |
Interest Expense Interest ExpenseCr | 4 | 70 | 97 | 122 | 237 | 328 | 336 | 366 | 381 |
Depreciation DepreciationCr | 8 | 103 | 172 | 212 | 356 | 473 | 636 | 829 | 901 |
PBT PBTCr | -4 | -31 | -72 | -94 | -136 | -68 | -79 | 14 | 37 |
| -6 | -9 | -18 | -24 | -35 | -18 | -16 | 3 | 9 | |
PAT PATCr | 2 | -22 | -54 | -70 | -101 | -50 | -63 | 11 | 28 |
Growth PAT Growth% | -1,313.2 | -141.9 | -29.1 | -44.5 | 50.6 | -26.5 | 116.7 | 162.8 | |
NPM NPM% | 1.8 | -8.8 | -19.4 | -19.4 | -14.2 | -4.8 | -4.6 | 0.6 | 1.4 |
| 0.3 | -2.7 | -5.6 | -7.3 | -10.6 | -5.2 | -6.2 | 0.9 | 2.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 102 | 254 | 280 | 360 | 711 | 1,039 | 1,374 | 1,796 | 1,963 |
Growth Revenue Growth% | 149.6 | 10.3 | 28.8 | 97.5 | 46.1 | 32.2 | 30.7 | 36.3 | |
| 94 | 119 | 113 | 154 | 287 | 380 | 517 | 641 | 703 | |
| 8 | 135 | 166 | 206 | 424 | 660 | 857 | 1,155 | 1,260 | |
OPM OPM% | 7.8 | 53.1 | 59.5 | 57.2 | 59.6 | 63.5 | 62.4 | 64.3 | 64.2 |
| 0 | 8 | 30 | 34 | 33 | 74 | 36 | 54 | 59 | |
Interest Expense Interest ExpenseCr | 4 | 70 | 97 | 122 | 237 | 328 | 336 | 366 | 381 |
Depreciation DepreciationCr | 8 | 103 | 172 | 212 | 356 | 473 | 636 | 829 | 901 |
PBT PBTCr | -4 | -31 | -72 | -94 | -136 | -68 | -79 | 14 | 37 |
| -6 | -9 | -18 | -24 | -35 | -18 | -16 | 3 | 9 | |
PAT PATCr | 2 | -22 | -54 | -70 | -101 | -50 | -63 | 11 | 28 |
Growth PAT Growth% | -1,313.2 | -141.9 | -29.1 | -44.5 | 50.6 | -26.5 | 116.7 | 162.8 | |
NPM NPM% | 1.8 | -8.8 | -19.4 | -19.4 | -14.2 | -4.8 | -4.6 | 0.6 | 1.4 |
| 0.3 | -2.7 | -5.6 | -7.3 | -10.6 | -5.2 | -6.2 | 0.9 | 2.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 71 | 77 | 77 | 77 | 78 | 79 | 103 | 114 |
Reserves ReservesCr | -14 | 142 | 89 | 19 | -65 | -49 | 5 | 416 |
| 101 | 193 | 296 | 479 | 782 | 955 | 1,217 | 1,397 | |
| 43 | 928 | 1,014 | 2,266 | 3,660 | 3,142 | 3,326 | 4,536 | |
| 202 | 1,359 | 1,494 | 2,860 | 4,474 | 4,147 | 4,651 | 6,464 | |
| 27 | 179 | 152 | 195 | 361 | 265 | 255 | 486 | |
| 174 | 1,180 | 1,342 | 2,665 | 4,113 | 3,882 | 4,396 | 5,978 | |
| 202 | 1,359 | 1,494 | 2,860 | 4,474 | 4,147 | 4,651 | 6,464 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 71 | 77 | 77 | 77 | 78 | 79 | 103 | 114 |
Reserves ReservesCr | -14 | 142 | 89 | 19 | -65 | -49 | 5 | 416 |
| 101 | 193 | 296 | 479 | 782 | 955 | 1,217 | 1,397 | |
| 43 | 928 | 1,014 | 2,266 | 3,660 | 3,142 | 3,326 | 4,536 | |
| 202 | 1,359 | 1,494 | 2,860 | 4,474 | 4,147 | 4,651 | 6,464 | |
| 27 | 179 | 152 | 195 | 361 | 265 | 255 | 486 | |
| 174 | 1,180 | 1,342 | 2,665 | 4,113 | 3,882 | 4,396 | 5,978 | |
| 202 | 1,359 | 1,494 | 2,860 | 4,474 | 4,147 | 4,651 | 6,464 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -1 | 114 | 153 | 216 | 532 | 743 | 929 | 1,197 | |
| -62 | -219 | -41 | -95 | -307 | -192 | -276 | -501 | |
| 62 | 113 | -161 | -109 | -171 | -577 | -638 | -621 | |
Net Cash Flow Net Cash FlowCr | -1 | 9 | -50 | 13 | 55 | -26 | 15 | 75 |
Free Cash Flow Free Cash FlowCr | -64 | 8 | 86 | 105 | 235 | 480 | 638 | 810 |
CFO To PAT CFO To PAT% | -58.4 | -510.7 | -282.4 | -309.2 | -526.3 | -1,487.9 | -1,469.7 | 11,371.2 |
CFO To EBITDA CFO To EBITDA% | -13.7 | 84.9 | 92.0 | 104.9 | 125.4 | 112.7 | 108.3 | 103.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -1 | 114 | 153 | 216 | 532 | 743 | 929 | 1,197 | |
| -62 | -219 | -41 | -95 | -307 | -192 | -276 | -501 | |
| 62 | 113 | -161 | -109 | -171 | -577 | -638 | -621 | |
Net Cash Flow Net Cash FlowCr | -1 | 9 | -50 | 13 | 55 | -26 | 15 | 75 |
Free Cash Flow Free Cash FlowCr | -64 | 8 | 86 | 105 | 235 | 480 | 638 | 810 |
CFO To PAT CFO To PAT% | -58.4 | -510.7 | -282.4 | -309.2 | -526.3 | -1,487.9 | -1,469.7 | 11,371.2 |
CFO To EBITDA CFO To EBITDA% | -13.7 | 84.9 | 92.0 | 104.9 | 125.4 | 112.7 | 108.3 | 103.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,193 | 5,433 | |||||||
Price To Earnings Price To Earnings | 398.9 | 194.7 | |||||||
Price To Sales Price To Sales | 2.3 | 2.8 | |||||||
Price To Book Price To Book | 7.9 | 10.2 | |||||||
EV To EBITDA EV To EBITDA | 7.6 | 7.8 | |||||||
GPM GPM% | 79.1 | 100.0 | 100.0 | 100.0 | 70.2 | 72.4 | 71.9 | 73.5 | 73.5 |
OPM OPM% | 7.8 | 53.1 | 59.5 | 57.2 | 59.6 | 63.5 | 62.4 | 64.3 | 64.2 |
NPM NPM% | 1.8 | -8.8 | -19.4 | -19.4 | -14.2 | -4.8 | -4.6 | 0.6 | 1.4 |
ROCE ROCE% | -0.1 | 13.8 | 8.0 | 8.2 | 2.6 | 7.5 | 6.7 | 7.2 | 7.2 |
ROE ROE% | 3.2 | -10.2 | -32.7 | -73.0 | -785.0 | -165.4 | -58.6 | 2.0 | 2.0 |
ROA ROA% | 0.9 | -1.6 | -3.6 | -2.4 | -2.3 | -1.2 | -1.4 | 0.2 | 0.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,193 | 5,433 | |||||||
Price To Earnings Price To Earnings | 398.9 | 194.7 | |||||||
Price To Sales Price To Sales | 2.3 | 2.8 | |||||||
Price To Book Price To Book | 7.9 | 10.2 | |||||||
EV To EBITDA EV To EBITDA | 7.6 | 7.8 | |||||||
GPM GPM% | 79.1 | 100.0 | 100.0 | 100.0 | 70.2 | 72.4 | 71.9 | 73.5 | 73.5 |
OPM OPM% | 7.8 | 53.1 | 59.5 | 57.2 | 59.6 | 63.5 | 62.4 | 64.3 | 64.2 |
NPM NPM% | 1.8 | -8.8 | -19.4 | -19.4 | -14.2 | -4.8 | -4.6 | 0.6 | 1.4 |
ROCE ROCE% | -0.1 | 13.8 | 8.0 | 8.2 | 2.6 | 7.5 | 6.7 | 7.2 | 7.2 |
ROE ROE% | 3.2 | -10.2 | -32.7 | -73.0 | -785.0 | -165.4 | -58.6 | 2.0 | 2.0 |
ROA ROA% | 0.9 | -1.6 | -3.6 | -2.4 | -2.3 | -1.2 | -1.4 | 0.2 | 0.2 |
| 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% |