Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,441 | 1,330 | 1,014 | 1,042 | |
| COGS | 3 | 87 | -28 | 32 |
| Gross profit | — | 1,243 | — | 1,010 |
| 804 | 778 | 720 | 749 | |
| 634 | 464 | 322 | 261 | |
| OPM % | 44% | 34.9% | 31.8% | 25% |
| Depreciation | 69 | 70 | 73 | 80 |
| Interest | 97 | 10 | 9 | 18 |
| 44 | 47 | 9 | 47 | |
| Profit before tax | 513 | 431 | 250 | 210 |
| Tax | 129 | 109 | 65 | 56 |
| Tax % | 25.2% | 25.3% | 26% | 26.6% |
| 384 | 322 | 185 | 154 | |
| PAT margin % | 26.6% | 24.2% | 18.2% | 14.8% |
| EPS (₹) | 34.8 | 26.2 | 15 | 12.5 |
| EPS adjusted (₹) | 31.2 | 26.1 | 15 | 12.5 |
| 7.2% | 11.5% | 20% | 20% | |
| 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 | 1,408 | 1,682 | 1,855 | 1,973 |
| 845 | 21 | 1 | 108 | 322 | |
| 424 | 302 | 284 | 261 | 252 | |
| Total equity & liabilities | 1,532 | 1,756 | 1,991 | 2,249 | 2,571 |
| 1,046 | 1,097 | 1,086 | 1,071 | 1,067 | |
| CWIP | 17 | 33 | 21 | 28 | 53 |
| Investments | 16 | 215 | 347 | 350 | 268 |
| 453 | 410 | 537 | 800 | 1,184 | |
| Total assets | 1,532 | 1,756 | 1,991 | 2,249 | 2,571 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 498 | 389 | 169 | 189 | |
| -288 | -260 | -196 | -339 | |
| -212 | -91 | 19 | 138 | |
| Net cash flow | -2 | 39 | -8 | -13 |
| Free cash flow | 401 | 344 | 74 | 128 |
| CFO / Operating profit % | 78.5% | 83.9% | 52.5% | 72.5% |