Quarterly results
consolidated · as filed with NSE · Q1 FY27 back to Q2 FY22
| ₹ crore | Q1 FY27 | Q4 FY26 | Q3 FY26 | Q2 FY26 | Q1 FY26 | Q4 FY25 | Q3 FY25 | Q2 FY25 | Q1 FY25 | Q4 FY24 | Q3 FY24 | Q2 FY24 | Q1 FY24 | Q4 FY23 | Q3 FY23 | Q2 FY23 | Q4 FY22 | Q3 FY22 | Q2 FY22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 201 | 203 | 210 | 193 | 173 | 170 | 176 | 154 | 141 | 145 | 139 | 314 | 86.1 | 95.9 | 97.2 | 87.9 | 93.1 | 88.8 | 77.6 |
| Other income | 28.6 | 17.6 | 18.7 | 28.7 | 25.5 | 19.9 | 16.7 | 18 | 15.2 | 15.3 | 13.3 | 15.9 | 20.8 | 20.7 | 18.7 | 14.6 | 12.7 | 13.5 | 10.5 |
| Total expenses | 152 | 146 | 144 | 142 | 142 | 136 | 140 | 135 | 132 | 131 | 125 | 315 | 91.1 | 93.7 | 95.7 | 88.7 | 127 | 125 | 119 |
| EBITDA | 63 | 71.6 | 78.2 | 63.6 | 43.5 | 46.2 | 50.1 | 32.7 | 21.6 | 27.3 | 25.4 | 11.6 | 5.5 | 11.8 | 10.6 | 8.2 | −25.9 | −27.9 | −33 |
| EBITDA margin | 31.3% | 35.3% | 37.3% | 32.9% | 25.1% | 27.2% | 28.4% | 21.2% | 15.3% | 18.8% | 18.3% | 3.7% | 6.4% | 12.3% | 10.9% | 9.3% | -27.8% | -31.5% | -42.5% |
| Finance costs | 3.2 | 3.3 | 3.1 | 3 | 3 | 3.1 | 2.9 | 2.9 | 2.5 | 2.6 | 2.3 | 2.2 | 2.2 | 2 | 1.9 | 1.9 | 1.8 | 1.7 | 1.6 |
| Depreciation | 10.8 | 10.9 | 9.4 | 9.4 | 9 | 9.6 | 10.5 | 10.6 | 10.1 | 10.4 | 9.6 | 9.8 | 8.4 | 7.6 | 7.2 | 7.1 | 6.5 | 6.3 | 6.5 |
| Profit before tax | 74.5 | 75 | 78 | 79.9 | 56.9 | 53.3 | 53.4 | 37.1 | 24.2 | 29.7 | 26.8 | 15.5 | 15.8 | 22.9 | 20.1 | 13.8 | −21.4 | −22.4 | −30.6 |
| Tax | 17.8 | 4.2 | 16.5 | 15.8 | 9.8 | 7.2 | 7.9 | 6.4 | 1.6 | 6.3 | 4.8 | 2.5 | 2.3 | 5.4 | 6.1 | 8.2 | −0 | −3.9 | 4.7 |
| Net profit | 56.8 | 70.8 | 61.5 | 64.1 | 47.1 | 46.1 | 45.5 | 30.7 | 22.9 | 25 | −23.6 | 13 | 13.5 | 17.5 | 14 | 5.6 | −21.4 | −18.5 | −35.3 |
| Net margin | 28.2% | 34.9% | 29.3% | 33.1% | 27.2% | 27.2% | 25.8% | 19.9% | 16.2% | 17.2% | -17.0% | 4.1% | 15.7% | 18.2% | 14.5% | 6.3% | -23.0% | -20.8% | -45.6% |
| EPS (₹) | 10.69 | 13.50 | 11.70 | 12.56 | 9.03 | 8.82 | 8.95 | 5.90 | 4.65 | 4.47 | 4.54 | 2.33 | 2.77 | 3.19 | 2.79 | 0.74 | -5.52 | -5.03 | -8.22 |
| Net profit YoY | +20.6% | +53.7% | +35.1% | +108.5% | +105.5% | +84.7% | +293.3% | +137.0% | +69.4% | +42.8% | −267.7% | +132.5% | – | +181.8% | +176.0% | +115.8% | – | – | – |
Annual results
financial years ending March · from the fourth-quarter filings| ₹ crore | FY26 | FY25 | FY24 | FY23 | FY22 |
|---|---|---|---|---|---|
| Revenue from operations | 779 | 641 | 490 | 364 | 313 |
| Other income | 90.5 | 69.9 | 65.3 | 64 | 46.2 |
| Total expenses | 573 | 543 | 457 | 367 | 478 |
| EBITDA | 257 | 151 | 79.4 | 33 | −134 |
| EBITDA margin | 33.0% | 23.5% | 16.2% | 9.1% | -42.9% |
| Finance costs | 12.5 | 11.5 | 9.2 | 7.7 | 6.5 |
| Depreciation | 38.7 | 40.9 | 37.4 | 28.7 | 24.7 |
| Profit before tax | 290 | 168 | 98 | 60.6 | −119 |
| Tax | 46.3 | 23.1 | 15.9 | 20.1 | 2.2 |
| Net profit | 244 | 145 | 20 | 40.4 | −121 |
| Net margin | 31.2% | 22.7% | 4.1% | 11.1% | -38.8% |
| EPS (₹) | 46.80 | 28.41 | 16.32 | 7.28 | -28.72 |
| Net profit YoY | +67.6% | +627.1% | −50.6% | +133.3% | – |
EPS is as filed for each period and is not restated for later bonus issues or splits.
Cash flow
annual · ₹ crore| ₹ crore | FY26 | FY25 | FY24 | FY23 | FY22 |
|---|---|---|---|---|---|
| Operating cash flow | 257 | 171 | 15.9 | 48.2 | 63.2 |
| Investing cash flow | −231 | −138 | 13.1 | −16.6 | −281 |
| Financing cash flow | −23.4 | −26.8 | −32.9 | −39.1 | 229 |
| Capital expenditure | 26.6 | 5.4 | 2.9 | 7.1 | 5.8 |
| Free cash flow (CFO − capex) | 230 | 166 | 13 | 41.1 | 57.4 |
Net profit trend
annual, ₹ croreFY22
₹−121
FY23
₹40.4+133%
FY24
₹20−51%
FY25
₹145+627%
FY26
₹244+68%
Result filings
as filed with NSE · PDF and XBRL| Period | Basis | Filed | Documents |
|---|---|---|---|
| Q1 FY27 | Consolidated | 29 Jul 2026 | PDF XBRL |
| Q1 FY27 | Standalone | 29 Jul 2026 | PDF XBRL |
| Q4 FY26 | Consolidated · audited | 7 May 2026 | PDF on NSE XBRL |
| Q4 FY26 | Standalone · audited | 7 May 2026 | PDF on NSE XBRL |
| Q3 FY26 | Consolidated | 28 Jan 2026 | PDF XBRL |
| Q3 FY26 | Standalone | 28 Jan 2026 | PDF XBRL |
| Q2 FY26 | Consolidated | 28 Oct 2025 | PDF XBRL |
| Q2 FY26 | Standalone | 28 Oct 2025 | PDF on NSE XBRL |
| Q1 FY26 | Consolidated | 28 Jul 2025 | PDF XBRL |
| Q1 FY26 | Standalone | 28 Jul 2025 | PDF XBRL |
Annual reports
NSE archiveKey ratios
P/E (TTM)5Y avg 71.4×56.8×
P/B5Y avg 2.38×5.79×
ROEFY26, on average equity10.4%
Net margin31.2%
Debt / equity0.00×
Revenue CAGR (3Y)28.9%
Profit CAGR (3Y)81.9%
EPS (TTM)₹52.88
Market cap₹14,376 Cr
Computed from the filings and the last close. Market cap uses the latest share count from the balance sheet.
P/B vs history
5.79×
vs 8-point avg 2.38× (+143%)
0.91× low2.38× avg5.79× high
History points are balance-sheet dates (2022 → 2026), priced at the adjusted close on each date.
Balance sheet 31 Mar 2026
Total assets₹3,009 Cr+11%
Net worth₹2,483 Cr+12%
Total borrowings₹0 Cr
Cash & bank balances₹31 Cr+9%
Investments₹910 Cr+48%
Inventories₹0 Cr
Trade receivables₹93 Cr+7%
Trade payables₹32 Cr+2%
Change vs the same date a year earlier.
Revenue mix FY26
Consumer39.3%result ₹124 Cr
Remarketing33.0%result ₹71.9 Cr
Classifieds27.7%result ₹76.3 Cr
Segment revenue as reported, before inter-segment eliminations.