Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|
| 626 | 874 | 868 | 1,851 | |
| COGS | 471 | 638 | 635 | 1,300 |
| Gross profit | 155 | 235 | 232 | 551 |
| 68 | 95 | 114 | 204 | |
| 87 | 140 | 119 | 347 | |
| OPM % | 14% | 16.1% | 13.7% | 18.7% |
| Depreciation | 5 | 5 | 6 | 16 |
| Interest | 22 | 28 | 30 | 57 |
| 2 | 3 | 5 | 19 | |
| Profit before tax | 63 | 110 | 87 | 293 |
| Tax | 8 | 23 | 24 | 76 |
| Tax % | 12.2% | 20.7% | 27.4% | 25.9% |
| 55 | 88 | 63 | 217 | |
| PAT margin % | 8.8% | 10% | 7.3% | 11.7% |
| EPS (₹) | 7.7 | 12.2 | 8.9 | 29.2 |
| EPS adjusted (₹) | — | — | — | 28.2 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 14 | 14 | 14 | 14 | 15 |
| Reserves | 63 | 151 | 214 | 336 | 929 |
| 76 | 73 | 49 | 141 | 47 | |
| 261 | 323 | 282 | 375 | 514 | |
| Total equity & liabilities | 415 | 561 | 559 | 866 | 1,505 |
| 44 | 44 | 62 | 69 | 259 | |
| CWIP | 0 | 3 | 12 | 113 | 30 |
| Investments | 1 | 1 | 1 | 1 | 196 |
| 370 | 513 | 484 | 683 | 1,021 | |
| Total assets | 415 | 561 | 559 | 866 | 1,505 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 1 | 52 | 88 | 84 | 192 | |
| 2 | -18 | -36 | -141 | -413 | |
| -3 | -31 | -56 | 57 | 225 | |
| Net cash flow | -0 | 3 | -3 | 0 | 5 |
| Free cash flow | -2 | 45 | 56 | -29 | 78 |
| CFO / Operating profit % | 0.9% | 37% | 74.4% | — | 55.4% |