Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 341 | 520 | 617 | 688 | 990 | 1,324 | |
| COGS | 180 | 273 | 331 | 408 | 548 | 562 |
| Gross profit | 161 | 247 | 286 | 280 | 442 | 762 |
| 81 | 142 | 163 | 172 | 216 | 279 | |
| 80 | 105 | 123 | 108 | 225 | 483 | |
| OPM % | 23.6% | 20.2% | 19.9% | 15.7% | 22.8% | 36.5% |
| Depreciation | 4 | 10 | 12 | 15 | 24 | 33 |
| Interest | 6 | 6 | 2 | 6 | 6 | 3 |
| 1 | 3 | 4 | -18 | 18 | 46 | |
| Profit before tax | 72 | 91 | 112 | 69 | 214 | 493 |
| Tax | 18 | 20 | 29 | 25 | 54 | 127 |
| Tax % | 24.7% | 21.3% | 25.7% | 36.8% | 25.3% | 25.7% |
| 54 | 72 | 83 | 44 | 160 | 366 | |
| PAT margin % | 15.9% | 13.8% | 13.5% | 6.4% | 16.1% | 27.7% |
| EPS (₹) | — | 21 | 22.9 | 11.9 | 19.9 | 44.7 |
| EPS adjusted (₹) | 8.6 | 9.9 | 11.4 | 5.9 | 19.5 | 44.7 |
| — | 0% | 0% | 25.2% | 7.5% | 5.6% | |
| 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 | — | 132 | 482 | 550 | 638 | 1,271 | 1,627 |
| Minority interest | — | — | — | — | 0 | 0 | — |
| — | 137 | 1 | 3 | 203 | 6 | 24 | |
| — | 110 | 136 | 169 | 193 | 220 | 243 | |
| Total equity & liabilities | — | 410 | 655 | 759 | 1,071 | 1,538 | 1,935 |
| 62 | 161 | 178 | 222 | 357 | 499 | 601 | |
| CWIP | — | 0 | 3 | 26 | 125 | 130 | 228 |
| Investments | — | 33 | 33 | 33 | 68 | 70 | 118 |
| — | 216 | 440 | 478 | 521 | 839 | 989 | |
| Total assets | — | 410 | 655 | 759 | 1,071 | 1,538 | 1,935 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 27 | -10 | 56 | 101 | 116 | 305 | |
| -101 | -122 | -20 | -337 | -234 | -334 | |
| 72 | 140 | -14 | 235 | 274 | 4 | |
| Net cash flow | -2 | 8 | 21 | -1 | 155 | -25 |
| Free cash flow | -78 | -10 | -28 | -173 | -75 | 110 |
| CFO / Operating profit % | 33.6% | -9.2% | 45.4% | 93.7% | 51.5% | 63.2% |