| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1,885 | 2,123 | 2,161 | 2,283 | 2,387 | 2,552 | |
| COGS | 906 | 1,043 | 1,014 | 1,002 | 1,081 | 1,067 |
| Gross profit | 980 | 1,080 | 1,147 | 1,281 | 1,306 | 1,485 |
| 389 | 464 | 505 | 607 | 623 | 688 | |
| 591 | 616 | 642 | 674 | 683 | 797 | |
| OPM % | 31.4% | 29% | 29.7% | 29.5% | 28.6% | 31.2% |
| Depreciation | 33 | 38 | 42 | 53 | 61 | 75 |
| Interest | 88 | 28 | 1 | 2 | 2 | 5 |
| 1 | 15 | 29 | 12 | 35 | 35 | |
| Profit before tax | 471 | 565 | 629 | 631 | 654 | 751 |
| Tax | 119 | 146 | 162 | 160 | 169 | 187 |
| Tax % | 25.4% | 25.9% | 25.7% | 25.4% | 25.8% | 24.9% |
| 352 | 419 | 467 | 471 | 486 | 564 | |
| PAT margin % | 18.7% | 19.7% | 21.6% | 20.6% | 20.4% | 22.1% |
| EPS (₹) | 32.6 | 35.6 | 38.1 | 38.4 | 39.6 | 46 |
| EPS adjusted (₹) | 358.8 | 34.2 | 38.1 | 38.4 | 39.6 | 46 |
| 0% | 58.9% | 55.1% | 58.5% | 12.6% | 10.9% | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 2 | 25 | 25 | 25 | 25 | 25 |
| Reserves | 751 | 2,030 | 2,114 | 2,308 | 2,793 | 3,308 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| 1,244 | 417 | 564 | 518 | 594 | 651 | |
| Total equity & liabilities | 1,997 | 2,471 | 2,702 | 2,850 | 3,411 | 3,983 |
| 573 | 590 | 781 | 805 | 955 | 1,038 | |
| CWIP | 14 | 92 | 49 | 101 | 94 | 273 |
| Investments | 0 | 0 | 0 | 0 | 478 | 780 |
| 1,410 | 1,789 | 1,872 | 1,944 | 1,885 | 1,891 | |
| Total assets | 1,997 | 2,471 | 2,702 | 2,850 | 3,411 | 3,983 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 388 | 598 | 313 | 414 | 392 | 565 | |
| -69 | -122 | -154 | -116 | -616 | -570 | |
| -214 | -79 | -388 | -279 | -6 | -64 | |
| Net cash flow | 106 | 397 | -228 | 18 | -230 | -69 |
| Free cash flow | 320 | 465 | 143 | 285 | 225 | 258 |
| CFO / Operating profit % | 65.7% | 97% | 48.8% | 61.3% | 57.4% | 70.9% |