Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 341 | 520 | 617 | 717 | 1,007 | 1,339 | |
| COGS | 180 | 273 | 331 | 412 | 552 | 566 |
| Gross profit | 161 | 247 | 286 | 306 | 455 | 773 |
| 81 | 142 | 163 | 177 | 223 | 293 | |
| 80 | 105 | 123 | 128 | 232 | 480 | |
| OPM % | 23.5% | 20.2% | 19.9% | 17.9% | 23.1% | 35.9% |
| Depreciation | 4 | 10 | 12 | 16 | 27 | 36 |
| Interest | 6 | 6 | 2 | 6 | 6 | 3 |
| 1 | 3 | 4 | -25 | 17 | 42 | |
| Profit before tax | 72 | 91 | 112 | 82 | 216 | 483 |
| Tax | 18 | 20 | 29 | 33 | 56 | 126 |
| Tax % | 24.7% | 21.3% | 25.8% | 40.5% | 25.8% | 26.2% |
| 54 | 72 | 83 | 49 | 160 | 356 | |
| PAT margin % | 15.9% | 13.8% | 13.5% | 6.8% | 15.9% | 26.6% |
| EPS (₹) | 17.1 | 21 | 22.9 | 11.7 | 19.8 | 43.5 |
| EPS adjusted (₹) | 8.6 | 9.9 | 11.4 | 5.8 | 19.4 | 43.5 |
| 0% | 0% | 0% | 25.7% | 7.6% | 5.7% | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 11 | 32 | 36 | 36 | 37 | 41 | 41 |
| Reserves | — | 135 | 486 | 558 | 637 | 1,269 | 1,613 |
| Minority interest | — | — | — | — | 9 | 10 | 57 |
| — | 137 | 1 | 4 | 217 | 8 | 26 | |
| — | 110 | 136 | 169 | 196 | 221 | 247 | |
| Total equity & liabilities | — | 413 | 659 | 767 | 1,096 | 1,549 | 1,984 |
| 85 | 186 | 205 | 259 | 427 | 570 | 745 | |
| CWIP | — | 0 | 3 | 26 | 125 | 130 | 332 |
| Investments | — | 1 | 2 | 2 | 0 | 0 | 0 |
| — | 225 | 450 | 481 | 543 | 848 | 907 | |
| Total assets | — | 413 | 659 | 767 | 1,096 | 1,549 | 1,984 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 28 | -9 | 66 | 125 | 118 | 292 | |
| -101 | -124 | -33 | -365 | -224 | -266 | |
| 72 | 140 | -12 | 239 | 261 | 4 | |
| Net cash flow | -1 | 8 | 20 | -1 | 156 | 30 |
| Free cash flow | -79 | -9 | -31 | -155 | -76 | -36 |
| CFO / Operating profit % | 34.9% | -8.2% | 53.5% | 97.4% | 51% | 60.8% |