| Quarterly Financials | Jun 2020 | Sept 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 | Dec 2025 |
| Revenue | 73 | 89 | 98 | 110 | 134 | 137 | 166 | 185 | 181 | 195 | 153 | 154 | 152 | 144 | 134 | 172 | 175 | 168 | 150 | 185 | 199 | 184 | 202 |
| Expenses | 62 | 76 | 82 | 91 | 112 | 112 | 138 | 158 | 148 | 158 | 126 | 126 | 125 | 120 | 108 | 141 | 151 | 136 | 122 | 150 | 165 | 150 | 168 |
| EBITDA | 11 | 13 | 16 | 19 | 22 | 25 | 28 | 28 | 34 | 37 | 27 | 28 | 27 | 23 | 26 | 31 | 24 | 32 | 28 | 36 | 34 | 33 | 34 |
| Operating Profit % | 14 % | 13 % | 11 % | 15 % | 15 % | 16 % | 16 % | 14 % | 17 % | 18 % | 16 % | 17 % | 17 % | 15 % | 17 % | 18 % | 13 % | 19 % | 18 % | 19 % | 17 % | 18 % | 17 % |
| Depreciation | 3 | 3 | 3 | 3 | 4 | 4 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 12 | 12 | 13 | 13 | 13 | 13 | 14 |
| Interest | 5 | 5 | 4 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 5 | 14 | 15 | 17 | 15 | 15 | 14 | 14 |
| Profit Before Tax | 4 | 5 | 9 | 13 | 15 | 18 | 18 | 19 | 25 | 28 | 18 | 20 | 20 | 15 | 18 | 23 | -2 | 5 | -2 | 8 | 6 | 6 | 6 |
| Tax | 1 | 2 | 2 | 4 | 5 | 4 | 4 | 6 | 6 | 6 | 7 | 4 | 5 | 4 | 5 | 5 | 0 | 1 | -1 | 3 | 2 | 1 | 1 |
| Net Profit | 3 | 3 | 6 | 9 | 11 | 14 | 15 | 13 | 19 | 22 | 11 | 16 | 15 | 12 | 14 | 18 | -3 | 4 | -1 | 5 | 4 | 5 | 5 |
| EPS in ₹ | 2.62 | 2.89 | 5.84 | 8.35 | 10.01 | 12.44 | 13.10 | 12.03 | 17.00 | 19.60 | 9.00 | 13.76 | 12.97 | 10.00 | 12.97 | 15.74 | -2.16 | 3.82 | -0.72 | 4.38 | 3.02 | 4.03 | 3.73 |














