| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1,741 | 2,074 | 2,103 | |
| COGS | 1,276 | 1,512 | 1,571 |
| Gross profit | 465 | 562 | 531 |
| 190 | 244 | 266 | |
| 276 | 318 | 266 | |
| OPM % | 15.8% | 15.3% | 12.6% |
| Depreciation | 10 | 11 | 10 |
| Interest | 2 | -1 | 0 |
| 39 | 43 | 46 | |
| Profit before tax | 302 | 351 | 301 |
| Tax | 77 | 91 | 76 |
| Tax % | 25.4% | 25.9% | 25.3% |
| 225 | 260 | 225 | |
| PAT margin % | 12.9% | 12.5% | 10.7% |
| EPS (₹) | 19.7 | 22.7 | 19.7 |
| EPS adjusted (₹) | 19.7 | 22.7 | 19.7 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 11 | 11 | 11 |
| Reserves | — | 907 | 1,146 | 1,381 |
| — | 6 | 0 | 0 | |
| — | 312 | 325 | 359 | |
| Total equity & liabilities | — | 1,236 | 1,482 | 1,752 |
| 117 | 118 | 127 | 133 | |
| CWIP | — | 17 | 21 | 35 |
| Investments | — | 625 | 656 | 952 |
| — | 476 | 678 | 632 | |
| Total assets | — | 1,236 | 1,482 | 1,752 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 207 | 43 | 377 | |
| -116 | -35 | -257 | |
| -25 | -26 | -0 | |
| Net cash flow | 66 | -17 | 120 |
| Free cash flow | 184 | 19 | 350 |
| CFO / Operating profit % | 75.3% | 13.4% | 141.9% |