Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 811 | 1,066 | 1,602 | 1,475 | 1,437 | 2,365 | |
| COGS | 339 | 370 | 704 | 614 | 604 | 1,323 |
| Gross profit | 472 | 696 | 898 | 861 | 832 | 1,042 |
| 278 | 398 | 466 | 480 | 432 | 517 | |
| 194 | 298 | 433 | 381 | 401 | 525 | |
| OPM % | 23.9% | 27.9% | 27% | 25.8% | 27.9% | 22.2% |
| Depreciation | 52 | 60 | 71 | 80 | 102 | 140 |
| Interest | 69 | 31 | 63 | 89 | 112 | 149 |
| 26 | 15 | 9 | 30 | 11 | 18 | |
| Profit before tax | 100 | 222 | 308 | 242 | 198 | 254 |
| Tax | 30 | 70 | 91 | 74 | 38 | 32 |
| Tax % | 29.7% | 31.4% | 29.5% | 30.7% | 19.2% | 12.7% |
| 70 | 152 | 217 | 167 | 160 | 222 | |
| PAT margin % | 8.7% | 14.3% | 13.5% | 11.4% | 11.1% | 9.4% |
| EPS (₹) | 8.6 | 15.2 | 20.9 | 11.9 | 8.5 | 15.1 |
| EPS adjusted (₹) | 7 | 15.2 | 16.8 | 11.7 | 8.5 | 11.7 |
| 5.8% | 9.9% | 4.8% | 23.1% | 0% | 14.9% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | 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 | 50 | 100 | 100 | 107 | 110 | 110 | 146 |
| Reserves | — | 1,473 | 1,627 | 2,265 | 2,651 | 2,740 | 3,188 |
| Minority interest | — | — | — | 135 | 170 | 231 | 1,296 |
| — | 387 | 796 | 788 | 1,020 | 1,318 | 1,815 | |
| — | 338 | 368 | 482 | 651 | 869 | 1,568 | |
| Total equity & liabilities | — | 2,298 | 2,891 | 3,778 | 4,602 | 5,269 | 8,013 |
| 977 | 1,115 | 1,202 | 1,417 | 1,501 | 2,185 | 3,713 | |
| CWIP | — | 43 | 44 | 120 | 609 | 216 | 114 |
| Investments | — | 0 | 149 | 67 | 67 | 9 | 19 |
| — | 1,140 | 1,496 | 2,173 | 2,424 | 2,860 | 4,167 | |
| Total assets | — | 2,298 | 2,891 | 3,778 | 4,602 | 5,269 | 8,013 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 95 | 1 | -171 | 292 | 59 | -30 | 334 | |
| -178 | -193 | -412 | -523 | -392 | -330 | -820 | |
| 102 | 416 | 384 | 371 | 395 | 223 | 621 | |
| Net cash flow | 19 | 224 | -199 | 140 | 62 | -137 | 135 |
| Free cash flow | -85 | -145 | -318 | 71 | -657 | -440 | -221 |
| CFO / Operating profit % | — | 0.8% | -57.6% | 67.7% | 15.5% | -7.5% | 63.7% |