Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 905 | 1,211 | 1,746 | 1,873 | 1,814 | 1,257 | |
| COGS | 833 | 985 | 1,252 | 1,415 | 1,283 | 876 |
| Gross profit | 73 | 226 | 494 | 459 | 531 | 380 |
| 22 | 60 | 180 | 233 | 331 | 280 | |
| 51 | 166 | 314 | 226 | 200 | 100 | |
| OPM % | 5.7% | 13.7% | 18% | 12% | 11% | 8% |
| Depreciation | 3 | 12 | 25 | 33 | 43 | 42 |
| Interest | 5 | 15 | 39 | 62 | 66 | 53 |
| 7 | 2 | 3 | 3 | 5 | 5 | |
| Profit before tax | 51 | 141 | 253 | 134 | 96 | 10 |
| Tax | 14 | 36 | 61 | 27 | 26 | 1 |
| Tax % | 27% | 25.5% | 24% | 20.5% | 27.4% | 9.7% |
| 37 | 105 | 192 | 106 | 70 | 9 | |
| PAT margin % | 4.1% | 8.7% | 11% | 5.7% | 3.9% | 0.7% |
| EPS (₹) | 16.8 | 46 | 81.3 | 44.9 | 29.6 | 0.3 |
| EPS adjusted (₹) | 1.1 | 3 | 5.4 | 3 | 2 | 0.3 |
| 11.9% | 4.3% | 3.7% | 6.7% | 10.1% | 40% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 22 | 22 | 24 | 24 | 24 | 24 | 35 |
| Reserves | — | 108 | 306 | 504 | 623 | 734 | 733 |
| Minority interest | — | 0 | 0 | 0 | — | — | — |
| — | 27 | 264 | 558 | 628 | 467 | 433 | |
| — | 215 | 390 | 390 | 738 | 725 | 485 | |
| Total equity & liabilities | — | 372 | 984 | 1,475 | 2,013 | 1,950 | 1,686 |
| 15 | 19 | 180 | 203 | 304 | 374 | 280 | |
| CWIP | — | 4 | 5 | 14 | 15 | 1 | 1 |
| Investments | — | 0 | 0 | 0 | 0 | 1 | 1 |
| — | 349 | 800 | 1,258 | 1,694 | 1,574 | 1,404 | |
| Total assets | — | 372 | 984 | 1,475 | 2,013 | 1,950 | 1,686 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 13 | -60 | -180 | 41 | 228 | 97 | |
| 8 | -15 | -19 | -63 | -29 | 1 | |
| -11 | 67 | 248 | -1 | -199 | -96 | |
| Net cash flow | 10 | -8 | 49 | -23 | -0 | 2 |
| Free cash flow | 6 | -66 | -218 | -4 | 207 | 90 |
| CFO / Operating profit % | 26% | -36.1% | -57.5% | 18.3% | 113.9% | 97.4% |