Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 252 | 341 | 453 | 590 | |
| COGS | 30 | 46 | 63 | 57 |
| Gross profit | 222 | 295 | 390 | 533 |
| 149 | 178 | 229 | 316 | |
| 72 | 117 | 161 | 218 | |
| OPM % | 28.7% | 34.2% | 35.6% | 36.9% |
| Depreciation | 17 | 21 | 29 | 50 |
| Interest | 52 | 47 | 18 | 30 |
| 10 | 32 | 12 | 48 | |
| Profit before tax | 13 | 81 | 126 | 185 |
| Tax | 5 | 22 | 37 | 53 |
| Tax % | 35.6% | 27.5% | 29.8% | 28.8% |
| 9 | 59 | 89 | 132 | |
| PAT margin % | 3.4% | 17.2% | 19.6% | 22.4% |
| EPS (₹) | 1.8 | 11.2 | 14.9 | 20.5 |
| EPS adjusted (₹) | 10.3 | 9.9 | 13.7 | 20.5 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 2 | 2 | 12 | 13 | 13 |
| Reserves | — | 202 | 633 | 1,405 | 1,539 |
| Minority interest | — | — | 0 | — | — |
| — | 300 | 37 | 238 | 452 | |
| 140 | 85 | 115 | 199 | 192 | |
| Total equity & liabilities | 142 | 589 | 797 | 1,855 | 2,195 |
| 137 | 210 | 257 | 414 | 745 | |
| CWIP | — | 38 | 45 | 80 | 257 |
| Investments | — | 6 | 0 | 0 | 0 |
| 4 | 335 | 494 | 1,361 | 1,194 | |
| Total assets | 142 | 589 | 797 | 1,855 | 2,195 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -10 | -7 | 63 | -123 | |
| -101 | -55 | -923 | -70 | |
| 126 | 71 | 873 | 177 | |
| Net cash flow | 15 | 9 | 12 | -17 |
| Free cash flow | -96 | -82 | -212 | -694 |
| CFO / Operating profit % | -14.1% | -6% | 39.1% | -56.6% |