Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 841 | 945 | 867 | 1,098 | 1,603 | |
| COGS | 554 | 607 | 552 | 705 | 1,053 |
| Gross profit | 287 | 338 | 315 | 393 | 550 |
| 189 | 225 | 252 | 278 | 377 | |
| 98 | 113 | 62 | 115 | 173 | |
| OPM % | 11.6% | 11.9% | 7.2% | 10.5% | 10.8% |
| Depreciation | 18 | 20 | 23 | 29 | 34 |
| Interest | 25 | 35 | 16 | 17 | 15 |
| 31 | 14 | 15 | 17 | 29 | |
| Profit before tax | — | 73 | 38 | 87 | 154 |
| Tax | 18 | 20 | 10 | 23 | 41 |
| Tax % | — | 27.8% | 26.5% | 26.8% | 26.5% |
| 67 | 53 | 28 | 63 | 113 | |
| PAT margin % | 8% | 5.6% | 3.2% | 5.8% | 7.1% |
| EPS (₹) | — | 9.3 | 4.3 | 9.6 | 17 |
| EPS adjusted (₹) | 84.3 | 9.1 | 4.3 | 9.6 | 16.9 |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 2 | 12 | 13 | 13 | 13 |
| Reserves | 60 | 525 | 534 | 598 | 708 |
| Minority interest | — | — | — | — | 0 |
| 295 | 306 | 164 | 142 | 183 | |
| 157 | 337 | 219 | 287 | 359 | |
| Total equity & liabilities | 515 | 1,180 | 931 | 1,040 | 1,264 |
| 84 | 93 | 106 | 152 | 169 | |
| CWIP | 2 | 15 | 20 | 10 | 24 |
| Investments | — | 34 | 75 | 35 | 81 |
| 429 | 1,038 | 730 | 843 | 991 | |
| Total assets | 515 | 1,180 | 931 | 1,040 | 1,264 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 16 | -13 | 17 | 25 | 57 | |
| -18 | -27 | -146 | 54 | -64 | |
| -21 | 454 | -251 | -52 | 8 | |
| Net cash flow | -24 | 414 | -380 | 27 | 1 |
| Free cash flow | — | -13 | -18 | -21 | 4 |
| CFO / Operating profit % | 16.1% | -11.8% | 27.7% | 21.8% | 33% |