Standalone figures · ₹ crore
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 1,458 | 1,823 | 1,991 | 1,784 | 3,206 | 4,683 | 4,813 | 5,398 | 6,378 | |
| COGS | — | 1,093 | 1,060 | 770 | 1,930 | 3,086 | 2,846 | 3,268 | 4,019 |
| Gross profit | — | 731 | 931 | 1,015 | 1,277 | 1,597 | 1,968 | 2,130 | 2,359 |
| 1,092 | 276 | 336 | 311 | 504 | 727 | 864 | 996 | 1,171 | |
| 365 | 455 | 595 | 704 | 773 | 870 | 1,104 | 1,133 | 1,188 | |
| OPM % | 25.1% | 24.9% | 29.9% | 39.5% | 24.1% | 18.6% | 22.9% | 21% | 18.6% |
| Depreciation | 61 | 67 | 51 | 63 | 83 | 113 | 157 | 198 | 233 |
| Interest | 125 | 90 | 41 | 40 | 53 | 79 | 111 | 100 | 129 |
| 80 | 59 | 44 | 30 | 42 | 37 | 47 | 34 | 37 | |
| Profit before tax | 259 | 357 | 547 | 631 | 679 | 716 | 882 | 868 | 863 |
| Tax | 94 | 128 | 111 | 159 | 174 | 186 | 229 | 220 | 226 |
| Tax % | 36.5% | 35.9% | 20.3% | 25.2% | 25.7% | 26% | 25.9% | 25.4% | 26.2% |
| 165 | 229 | 436 | 472 | 505 | 530 | 653 | 648 | 637 | |
| PAT margin % | 11.3% | 12.5% | 21.9% | 26.5% | 15.7% | 11.3% | 13.6% | 12% | 10% |
| EPS (₹) | 1.5 | 2.1 | 4 | 4.3 | 4.6 | 4.8 | 5.9 | 5.9 | 5.8 |
| EPS adjusted (₹) | 1.5 | 2.1 | 4 | 4.3 | 4.6 | 4.8 | 5.9 | 5.9 | 5.8 |
| 0% | 12% | 6.3% | 5.8% | 5.4% | 5.2% | 4.2% | 4.2% | 4.3% | |
| Annual report | — | 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 |
| Reserves | 769 | 1,002 | 1,370 | 1,842 | 2,320 | 2,828 | 3,453 | 4,075 | 4,714 |
| 1,234 | 403 | 355 | 488 | 995 | 1,372 | 1,471 | 1,746 | 2,168 | |
| 699 | 543 | 651 | 782 | 1,004 | 1,326 | 1,489 | 1,668 | 2,452 | |
| Total equity & liabilities | 2,812 | 2,058 | 2,486 | 3,222 | 4,429 | 5,636 | 6,524 | 7,599 | 9,444 |
| 897 | 980 | 1,131 | 1,379 | 1,733 | 2,239 | 2,922 | 3,515 | 4,102 | |
| CWIP | 102 | 190 | 342 | 696 | 1,171 | 1,609 | 1,472 | 1,795 | 1,919 |
| Investments | 65 | — | — | 436 | 648 | 683 | 704 | 993 | 1,928 |
| 1,748 | 887 | 1,013 | 711 | 878 | 1,105 | 1,426 | 1,295 | 1,495 | |
| Total assets | 2,812 | 2,058 | 2,486 | 3,222 | 4,429 | 5,636 | 6,524 | 7,599 | 9,444 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 277 | 356 | 492 | 654 | 736 | 846 | 971 | 980 | 1,150 | |
| -988 | 791 | -461 | -771 | -1,137 | -1,163 | -769 | -956 | -1,231 | |
| 779 | -1,077 | -102 | 39 | 422 | 295 | -77 | 58 | 117 | |
| Net cash flow | — | 70 | -71 | -78 | 21 | -22 | 124 | 83 | 36 |
| Free cash flow | — | — | — | 47 | -215 | -312 | 227 | 145 | 247 |
| CFO / Operating profit % | 75.8% | 78.3% | 82.8% | 92.8% | 95.2% | 97.2% | 88% | 86.5% | 96.8% |