| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 3,834 | 3,542 | 4,149 | |
| COGS | 3,302 | 2,972 | 3,410 |
| Gross profit | 532 | 570 | 739 |
| 362 | 398 | 454 | |
| Operating profit (EBITDA) | 170 | 171 | 285 |
| OPM % | 4.5% | 4.8% | 6.9% |
| Depreciation | 43 | 56 | 63 |
| Interest | 97 | 113 | 109 |
| 27 | 25 | 35 | |
| Profit before tax | 58 | 26 | 167 |
| Tax | 19 | 18 | 40 |
| Tax % | 33.1% | 70.2% | 23.7% |
| 39 | 8 | 127 | |
| PAT margin % | 1% | 0.2% | 3.1% |
| EPS (₹) | — | — | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 17 | 68 | 68 |
| Reserves | 423 | 627 | 771 |
| Minority interest | 5 | 23 | 24 |
| 1,043 | 964 | 1,011 | |
| 908 | 1,071 | 1,317 | |
| Total equity & liabilities | 2,396 | 2,753 | 3,191 |
| 441 | 582 | 646 | |
| CWIP | 87 | 122 | 65 |
| Investments | 62 | 78 | 79 |
| 1,806 | 1,971 | 2,401 | |
| Total assets | 2,396 | 2,753 | 3,191 |