Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 941 | 1,511 | 1,502 | 1,771 | 1,798 | |
| COGS | 518 | 818 | 752 | 879 | 821 |
| Gross profit | 423 | 693 | 750 | 892 | 976 |
| 280 | 385 | 404 | 466 | 604 | |
| 143 | 308 | 346 | 427 | 373 | |
| OPM % | 15.2% | 20.4% | 23% | 24.1% | 20.8% |
| Depreciation | — | 56 | 66 | 79 | 104 |
| Interest | 11 | 20 | 17 | 26 | 47 |
| 3 | 1 | 11 | 14 | 13 | |
| Profit before tax | 134 | 233 | 275 | 336 | 234 |
| Tax | 27 | 62 | 74 | 79 | 58 |
| Tax % | 20.2% | 26.4% | 26.9% | 23.5% | 24.8% |
| 107 | 172 | 201 | 257 | 176 | |
| PAT margin % | 11.3% | 11.4% | 13.4% | 14.5% | 9.8% |
| EPS (₹) | 11.8 | 19 | 22.1 | 28.4 | 19.4 |
| EPS adjusted (₹) | — | 19 | 22.1 | 28.4 | 19.4 |
| 0% | 0% | 13.6% | 17.6% | 18% | |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 45 | 45 | 45 | 45 |
| Reserves | 1,393 | 1,576 | 1,799 | 1,937 |
| 207 | 251 | 395 | 686 | |
| 318 | 425 | 485 | 660 | |
| Total equity & liabilities | 1,963 | 2,297 | 2,724 | 3,328 |
| 848 | 953 | 1,059 | 1,372 | |
| CWIP | 62 | 79 | 301 | 305 |
| Investments | 43 | 62 | 57 | 110 |
| 1,010 | 1,203 | 1,306 | 1,541 | |
| Total assets | 1,963 | 2,297 | 2,724 | 3,328 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -65 | 229 | 184 | 340 | 256 | |
| -134 | -116 | -184 | -420 | -424 | |
| 255 | -157 | 4 | 79 | 171 | |
| Net cash flow | 56 | -43 | 4 | -1 | 3 |
| Free cash flow | — | 229 | 38 | -51 | -153 |
| CFO / Operating profit % | -45.5% | 74.2% | 53.1% | 79.7% | 68.7% |