Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 404 | 530 | 695 | 905 | 1,107 | |
| 230 | 296 | 400 | 514 | 636 | |
| 173 | 234 | 295 | 391 | 472 | |
| OPM % | 43% | 44.2% | 42.4% | 43.2% | 42.6% |
| Depreciation | 11 | 12 | 14 | 20 | 29 |
| Interest | 2 | 4 | 6 | 11 | 16 |
| 5 | 8 | 26 | 38 | 100 | |
| Profit before tax | 166 | 226 | 300 | 398 | 527 |
| Tax | 41 | 58 | 78 | 102 | 136 |
| Tax % | 24.4% | 25.7% | 26.1% | 25.7% | 25.8% |
| 125 | 168 | 221 | 295 | 391 | |
| PAT margin % | 31.1% | 31.7% | 31.9% | 32.6% | 35.3% |
| EPS (₹) | 30.2 | 40.4 | 53.1 | 35.5 | 47.2 |
| EPS adjusted (₹) | 7.5 | 10.1 | 13.2 | 17.8 | 23.6 |
| 36.4% | 29.7% | 26.4% | 39.4% | 27.6% | |
| 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 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 21 | 21 | 21 | 42 | 42 |
| Reserves | — | 484 | 661 | 661 | 984 |
| Minority interest | — | — | 0 | — | — |
| — | 36 | 8 | 22 | 17 | |
| — | 102 | 203 | 244 | 290 | |
| Total equity & liabilities | — | 644 | 894 | 969 | 1,332 |
| 93 | 110 | 131 | 172 | 180 | |
| CWIP | — | 0 | 1 | 0 | — |
| Investments | — | 193 | 202 | 320 | 316 |
| — | 341 | 559 | 477 | 836 | |
| Total assets | — | 644 | 894 | 969 | 1,332 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -18 | 147 | 109 | 267 | 352 | 254 | |
| 74 | -79 | -44 | -233 | -67 | 89 | |
| -19 | -49 | -64 | -72 | -282 | -142 | |
| Net cash flow | 37 | 19 | 0 | -37 | 3 | 200 |
| Free cash flow | — | 132 | 92 | 262 | 316 | 236 |
| CFO / Operating profit % | — | 84.8% | 46.5% | 90.5% | 90% | 53.8% |