Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 811 | 1,066 | 1,284 | 1,129 | 896 | 1,676 | |
| COGS | 340 | 371 | 513 | 426 | 318 | 940 |
| Gross profit | 471 | 695 | 771 | 702 | 578 | 735 |
| 278 | 399 | 403 | 395 | 312 | 330 | |
| 193 | 296 | 367 | 307 | 265 | 405 | |
| OPM % | 23.8% | 27.8% | 28.6% | 27.2% | 29.6% | 24.2% |
| Depreciation | 52 | 60 | 66 | 72 | 91 | 115 |
| Interest | 69 | 31 | 62 | 87 | 107 | 139 |
| 26 | 15 | 2 | 26 | 13 | 20 | |
| Profit before tax | 99 | 220 | 242 | 174 | 81 | 171 |
| Tax | 30 | 69 | 74 | 56 | 8 | 10 |
| Tax % | 29.7% | 31.5% | 30.4% | 32.5% | 10.2% | 5.6% |
| 70 | 151 | 169 | 117 | 73 | 161 | |
| PAT margin % | 8.6% | 14.1% | 13.1% | 10.4% | 8.1% | 9.6% |
| EPS (₹) | 8.5 | 15.1 | 16.3 | 10.9 | 6.6 | 14.3 |
| EPS adjusted (₹) | 7 | 15 | 15.7 | 10.7 | 6.6 | 14.2 |
| 5.9% | 9.9% | 6.2% | 25.3% | 0% | 15.7% | |
| 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 | 114 |
| Reserves | — | 1,473 | 1,624 | 2,252 | 2,627 | 2,695 | 3,121 |
| — | 386 | 796 | 788 | 1,016 | 1,268 | 1,523 | |
| — | 336 | 366 | 422 | 598 | 808 | 1,140 | |
| Total equity & liabilities | — | 2,295 | 2,886 | 3,569 | 4,351 | 4,881 | 5,898 |
| 978 | 1,116 | 1,203 | 1,240 | 1,277 | 1,849 | 2,186 | |
| CWIP | — | 42 | 43 | 113 | 579 | 206 | 68 |
| Investments | — | 0 | 148 | 158 | 159 | 159 | 350 |
| — | 1,137 | 1,492 | 2,057 | 2,336 | 2,667 | 3,293 | |
| Total assets | — | 2,295 | 2,886 | 3,569 | 4,351 | 4,881 | 5,898 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 95 | 1 | -171 | 244 | 22 | -65 | 274 | |
| -178 | -192 | -412 | -478 | -362 | -286 | -656 | |
| 102 | 416 | 384 | 376 | 398 | 192 | 356 | |
| Net cash flow | 19 | 224 | -199 | 142 | 58 | -160 | -26 |
| Free cash flow | -85 | -145 | -318 | 37 | -615 | -372 | -170 |
| CFO / Operating profit % | — | 0.5% | -57.9% | 66.4% | 7.1% | -24.4% | 67.7% |