| Particulars | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 259.59 | 349.01 | 486.89 | 510.98 | 467.75 | 496.79 | 547.85 |
| YOY Revenue Growth % | - | - | - | - | 80.19% | 42.34% | 12.52% |
| Other Income | 35.55 | 51.81 | 52.37 | 73.01 | 133.62 | 120.02 | 157.06 |
| Total Income | 295.15 | 400.83 | 539.26 | 583.99 | 601.37 | 616.81 | 704.91 |
| Total Expenses + | 277.00 | 290.55 | 358.91 | 393.69 | 449.44 | 460.52 | 529.29 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 16.02 | 16.65 | 17.27 | 15.80 | 15.45 | 15.83 | 14.89 |
| Other Expenses | 22.81 | 25.16 | 33.87 | 37.37 | 52.09 | 36.49 | 54.13 |
| Operating Profit | -17.41 | 58.46 | 127.98 | 117.30 | 18.31 | 36.27 | 18.57 |
| OPM % | -6.7% | 16.7% | 26.3% | 23% | 3.9% | 7.3% | 3.4% |
| Profit Before Tax + | 18.15 | 103.37 | 166.27 | 174.39 | 156.18 | 156.29 | 189.96 |
| Tax Expense | 2.85 | -8.69 | 44.19 | 43.57 | 41.11 | 42.58 | 51.66 |
| Tax % | 15.7% | -8.4% | 26.6% | 25% | 26.3% | 27.2% | 27.2% |
| Profit After Tax | 15.30 | 112.06 | 122.08 | 130.82 | 115.07 | 113.71 | 138.31 |
| EPS (Basic) | 0.29 | 2.09 | 2.15 | 2.16 | 1.90 | 1.88 | 2.30 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| Revenue from Operations | 2,023.38 | 1,405.13 |
| YOY Revenue Growth % | 44% | - |
| Other Income | 483.70 | 170.11 |
| Total Income | 2,507.08 | 1,575.24 |
| Total Expenses + | 1,832.93 | 1,216.22 |
| Employee Benefit Expense | 61.97 | 64.95 |
| Other Expenses | 180.07 | 104.76 |
| Operating Profit | 190.45 | 188.91 |
| OPM % | 9.4% | 13.4% |
| Profit Before Exceptional | 674.15 | 359.02 |
| Exceptional Items | 2.68 | -20.98 |
| Profit Before Tax + | 676.82 | 338.04 |
| Tax Expense | 178.94 | 87.22 |
| Tax % | 26.4% | 25.8% |
| Profit After Tax | 497.89 | 250.82 |
| EPS (Basic) | 8.24 | 4.55 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| ASSETS | ||
| Non-Current Assets + | 21,554.57 | 14,621.99 |
| Property, Plant & Equipment | 14,663.83 | 11,662.50 |
| Capital Work in Progress | 4,357.66 | 1,362.34 |
| Non-Current Investments | 275.00 | 275.00 |
| Goodwill | 0.00 | 0.00 |
| Other Intangible Assets | 1,067.81 | 651.24 |
| Current Assets + | 6,976.16 | 3,772.11 |
| Inventories | 17.37 | 3.93 |
| Trade Receivables | 332.95 | 380.82 |
| Cash and Cash Equivalents | 2,230.94 | 1,284.27 |
| Current Investments | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||
| Total Equity | 5,060.17 | 4,509.29 |
| Equity Share Capital | 121.08 | 121.02 |
| Other Equity | 4,940.40 | 4,389.56 |
| Non-Current Liabilities | 20,259.98 | 12,574.92 |
| Current Liabilities | 3,220.16 | 1,319.53 |
| Total Liabilities | 23,480.14 | 13,894.45 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| Cash from Operating Activities | 1,248.59 | 1,543.02 |
| Cash from Investing Activities | -7,317.38 | -3,976.13 |
| Cash from Financing Activities | 7,015.46 | 3,408.23 |
| Net Increase/Decrease in Cash | 946.67 | 975.11 |