Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 450 | 590 | 651 | 596 | 789 | 940 | |
| COGS | 231 | 288 | 317 | 319 | 414 | 455 |
| Gross profit | 219 | 302 | 334 | 276 | 375 | 485 |
| 107 | 134 | 147 | 145 | 149 | 190 | |
| 112 | 168 | 186 | 131 | 225 | 295 | |
| OPM % | 24.9% | 28.5% | 28.6% | 22.1% | 28.6% | 31.4% |
| Depreciation | 11 | 15 | 23 | 39 | 43 | 61 |
| Interest | 11 | 13 | 5 | 9 | 10 | 12 |
| 4 | 7 | 17 | 31 | 32 | 13 | |
| Profit before tax | 94 | 146 | 174 | 114 | 205 | 235 |
| Tax | 23 | 38 | 44 | 26 | 53 | 61 |
| Tax % | 24.2% | 25.6% | 25.3% | 22.7% | 25.8% | 26.1% |
| 71 | 109 | 130 | 88 | 152 | 174 | |
| PAT margin % | 15.8% | 18.5% | 20% | 14.8% | 19.3% | 18.5% |
| EPS (₹) | 7.4 | 9.7 | 10.5 | 10.5 | 11.5 | 13.1 |
| EPS adjusted (₹) | 70.4 | 9.7 | 10.5 | 6.7 | 11.5 | 13.1 |
| Annual report | — | — | 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 | 9 | 10 | 113 | 125 | 133 | 133 | 133 |
| Reserves | — | 164 | 274 | 1,120 | 1,936 | 2,093 | 2,277 |
| — | 208 | 285 | 0 | 129 | 135 | 340 | |
| — | 70 | 98 | 135 | 158 | 201 | 253 | |
| Total equity & liabilities | — | 453 | 770 | 1,380 | 2,356 | 2,561 | 3,003 |
| 129 | 216 | 257 | 534 | 610 | 854 | 1,151 | |
| CWIP | — | 0 | 58 | 37 | 214 | 333 | 474 |
| Investments | — | 22 | 17 | 114 | 0 | 100 | 100 |
| — | 214 | 438 | 695 | 1,531 | 1,274 | 1,277 | |
| Total assets | — | 453 | 770 | 1,380 | 2,356 | 2,561 | 3,003 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 23 | -5 | -7 | -2 | 118 | 178 | |
| -77 | -151 | -348 | -399 | -415 | -629 | |
| 55 | 169 | 439 | 854 | -19 | 217 | |
| Net cash flow | 2 | 12 | 84 | 453 | -316 | -233 |
| Free cash flow | -74 | -58 | -408 | -139 | -166 | -298 |
| CFO / Operating profit % | 20.7% | -3.2% | -3.5% | -1.5% | 52.2% | 60.4% |