Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,441 | 1,330 | 1,041 | 1,081 | |
| COGS | 3 | 88 | -8 | 64 |
| Gross profit | — | 1,242 | — | 1,017 |
| 804 | 780 | 735 | 778 | |
| 634 | 463 | 314 | 239 | |
| OPM % | 44% | 34.8% | 30.2% | 22.1% |
| Depreciation | 69 | 70 | 79 | 93 |
| Interest | 97 | 8 | 8 | 26 |
| 43 | 43 | -3 | 27 | |
| Profit before tax | 512 | 427 | 224 | 147 |
| Tax | 129 | 108 | 62 | 42 |
| Tax % | 25.2% | 25.3% | 27.5% | 28.3% |
| 383 | 319 | 162 | 105 | |
| PAT margin % | 26.6% | 24% | 15.6% | 9.8% |
| EPS (₹) | 34.7 | 25.9 | 13.1 | 8.7 |
| EPS adjusted (₹) | 31.1 | 25.9 | 13.1 | 8.5 |
| 7.2% | 11.6% | 22.8% | 28.9% | |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | — | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 19 | 25 | 25 | 25 | 25 |
| Reserves | 243 | 1,406 | 1,677 | 1,839 | 1,910 |
| Minority interest | — | — | 0 | — | — |
| 845 | 21 | 60 | 178 | 466 | |
| 424 | 303 | 295 | 351 | 264 | |
| Total equity & liabilities | 1,531 | 1,755 | 2,056 | 2,393 | 2,665 |
| 1,046 | 1,110 | 1,160 | 1,378 | 1,383 | |
| CWIP | 17 | 36 | 46 | 65 | 72 |
| Investments | 11 | 210 | 350 | 339 | 257 |
| 457 | 399 | 500 | 612 | 953 | |
| Total assets | 1,531 | 1,755 | 2,056 | 2,393 | 2,665 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 496 | 379 | 176 | 140 | |
| -290 | -307 | -246 | -293 | |
| -212 | -33 | 65 | 154 | |
| Net cash flow | -6 | 40 | -5 | 1 |
| Free cash flow | 396 | 248 | -87 | -243 |
| CFO / Operating profit % | 78.3% | 82% | 56.1% | 58.5% |