Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 |
|---|---|---|
| 874 | 1,296 | |
| COGS | 555 | 808 |
| Gross profit | 319 | 488 |
| 185 | 266 | |
| Operating profit (EBITDA) | 134 | 222 |
| OPM % | 15.4% | 17.2% |
| Depreciation | 22 | 22 |
| Interest | 10 | 12 |
| 6 | 19 | |
| Profit before tax | 109 | 209 |
| Tax | 28 | 51 |
| Tax % | 25.7% | 24.4% |
| 81 | 158 | |
| PAT margin % | 9.3% | 12.2% |
| EPS (₹) | 42.8 | 82.9 |
| EPS adjusted (₹) | 41,92,948 | 82.7 |
| 2.3% | 1.2% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Equity capital | 19 | 19 | 19 | 19 | 19 |
| Reserves | 532 | 688 | 791 | 920 | 993 |
| Minority interest | 0 | — | 0 | — | — |
| 154 | 276 | 224 | 224 | 277 | |
| 75 | 71 | 92 | 99 | 144 | |
| Total equity & liabilities | 780 | 1,053 | 1,125 | 1,262 | 1,433 |
| 207 | 197 | 250 | 322 | 458 | |
| CWIP | 22 | 23 | 213 | 273 | 217 |
| Investments | 79 | 109 | 199 | 174 | 203 |
| 473 | 724 | 463 | 492 | 556 | |
| Total assets | 780 | 1,053 | 1,125 | 1,262 | 1,433 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 96 | -105 | 408 | 129 | 147 | |
| -58 | -31 | -373 | -90 | -107 | |
| -13 | 110 | -37 | -38 | -40 | |
| Net cash flow | 24 | -25 | -3 | — | — |
| Free cash flow | 78 | -117 | — | — | — |
| CFO / Operating profit % | 71.3% | -47% | — | — | — |