Standalone figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 779 | 2,218 | |
| COGS | 603 | 1,786 |
| Gross profit | 177 | 432 |
| 52 | 110 | |
| 124 | 322 | |
| OPM % | 16% | 14.5% |
| Depreciation | 9 | 24 |
| Interest | 7 | 23 |
| 3 | 7 | |
| Profit before tax | 111 | 281 |
| Tax | 29 | 78 |
| Tax % | 25.6% | 27.6% |
| 83 | 204 | |
| PAT margin % | 10.6% | 9.2% |
| EPS (₹) | 33.9 | 81.4 |
| EPS adjusted (₹) | 33.9 | 79.8 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 24 | 26 |
| Reserves | 192 | 538 |
| 72 | 507 | |
| 168 | 305 | |
| Total equity & liabilities | 456 | 1,375 |
| 47 | 118 | |
| CWIP | 11 | 160 |
| Investments | 7 | 6 |
| 392 | 1,091 | |
| Total assets | 456 | 1,375 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 64 | -117 | |
| -68 | -441 | |
| 5 | 553 | |
| Net cash flow | 2 | -5 |
| Free cash flow | 21 | -353 |
| CFO / Operating profit % | 51.7% | -36.3% |