Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 435 | 479 | 442 | 632 | 821 | |
| COGS | 331 | 355 | 334 | 483 | 596 |
| Gross profit | 104 | 124 | 108 | 148 | 225 |
| 56 | 68 | 76 | 99 | 136 | |
| 47 | 56 | 32 | 49 | 90 | |
| OPM % | 10.8% | 11.7% | 7.2% | 7.8% | 10.9% |
| Depreciation | 6 | 5 | 5 | 6 | 10 |
| Interest | 12 | 18 | 3 | 3 | 4 |
| 7 | 5 | 19 | 27 | 44 | |
| Profit before tax | — | 38 | 43 | 67 | 120 |
| Tax | 9 | 10 | 11 | 17 | 30 |
| Tax % | — | 26.2% | 24.9% | 24.7% | 25.4% |
| 27 | 28 | 32 | 51 | 89 | |
| PAT margin % | 6.3% | 5.9% | 7.4% | 8% | 10.9% |
| EPS (₹) | — | 5 | 2.3 | 7.7 | 13.4 |
| EPS adjusted (₹) | 34 | 4.9 | 5 | 7.6 | 13.4 |
| 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 | 196 | 645 | 660 | 713 | 806 |
| Minority interest | — | — | — | — | 0 |
| 135 | 122 | 28 | 36 | 35 | |
| 89 | 165 | 81 | 141 | 169 | |
| Total equity & liabilities | 422 | 944 | 782 | 903 | 1,023 |
| 35 | 46 | 48 | 87 | 103 | |
| CWIP | 2 | 12 | 15 | 7 | 22 |
| Investments | 86 | 88 | 192 | 194 | 331 |
| 299 | 798 | 527 | 616 | 568 | |
| Total assets | 422 | 944 | 782 | 903 | 1,023 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -4 | -19 | -10 | 4 | 67 | |
| -5 | -16 | -205 | -8 | -50 | |
| -10 | 449 | -181 | 6 | -4 | |
| Net cash flow | -19 | 414 | -396 | 3 | 13 |
| Free cash flow | — | -19 | -28 | -27 | 29 |
| CFO / Operating profit % | -9% | -33.6% | -30.8% | 8.7% | 75.1% |