Standalone figures · ₹ crore
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 220 | 263 | 246 | 203 | 243 | 298 | 372 | 562 | 765 | |
| COGS | 160 | 199 | 180 | 151 | 181 | 210 | 258 | 397 | 497 |
| Gross profit | 60 | 64 | 66 | 52 | 62 | 88 | 113 | 165 | 268 |
| 11 | 16 | 17 | 14 | 16 | 23 | 29 | 36 | 54 | |
| 49 | 48 | 49 | 39 | 46 | 64 | 84 | 129 | 214 | |
| OPM % | 22.4% | 18.4% | 19.8% | 19% | 18.8% | 21.6% | 22.6% | 23% | 28% |
| Depreciation | 7 | 6 | 10 | 9 | 9 | 10 | 11 | 15 | 19 |
| Interest | 12 | 13 | 15 | 16 | 17 | 23 | 30 | 34 | 37 |
| 0 | 3 | 2 | 1 | 1 | -2 | 3 | 4 | 17 | |
| Profit before tax | 31 | 32 | 25 | 14 | 20 | 29 | 45 | 84 | 175 |
| Tax | 12 | 3 | 11 | 4 | 6 | 10 | 13 | 27 | 54 |
| Tax % | 38.1% | 9.7% | 44.5% | 29.1% | 27.8% | 35.2% | 29.5% | 31.7% | 31% |
| 19 | 29 | 14 | 10 | 15 | 19 | 32 | 57 | 121 | |
| PAT margin % | 8.7% | 11.1% | 5.7% | 5.1% | 6% | 6.4% | 8.5% | 10.2% | 15.8% |
| EPS (₹) | 12.5 | 14 | 6.8 | 4.9 | 7 | 9.2 | 0 | 1.9 | 3.6 |
| EPS adjusted (₹) | — | — | 0.7 | 0.5 | 0.7 | 0.9 | 1.1 | 1.9 | 3.4 |
| 0% | 7.1% | 7.4% | 5.1% | 3.6% | 0.3% | — | 13.2% | 7% | |
| Annual report | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | 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 | 21 | 21 | 21 | 21 | 28 | 31 | 36 |
| Reserves | — | 284 | 299 | 363 | 491 | 578 | 1,287 |
| Minority interest | — | 0 | — | — | — | — | — |
| — | 115 | 115 | 142 | 198 | 291 | 485 | |
| — | 109 | 164 | 167 | 238 | 363 | 487 | |
| Total equity & liabilities | — | 530 | 598 | 692 | 955 | 1,262 | 2,295 |
| 50 | 49 | 86 | 104 | 144 | 181 | 277 | |
| CWIP | — | 50 | 25 | 25 | 24 | 59 | 171 |
| Investments | — | 1 | 1 | 1 | 1 | 2 | 1 |
| — | 430 | 487 | 562 | 786 | 1,021 | 1,846 | |
| Total assets | — | 530 | 598 | 692 | 955 | 1,262 | 2,295 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 8 | 40 | -15 | -70 | 12 | -167 | |
| -23 | -22 | -35 | -59 | -98 | -563 | |
| 15 | -18 | 50 | 130 | 87 | 749 | |
| Net cash flow | 0 | 0 | -0 | 0 | 0 | 20 |
| Free cash flow | -14 | 19 | -47 | -119 | -79 | -405 |
| CFO / Operating profit % | 19.9% | 86.5% | -23.8% | -83.9% | 9.2% | -77.9% |