| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 721 | 712 | 1,030 | 947 | |
| COGS | 336 | 314 | 461 | 436 |
| Gross profit | 385 | 397 | 569 | 512 |
| 166 | 168 | 191 | 217 | |
| 219 | 229 | 378 | 294 | |
| OPM % | 30.4% | 32.2% | 36.7% | 31.1% |
| Depreciation | 25 | 28 | 18 | 24 |
| Interest | 1 | 0 | 0 | 6 |
| 24 | 19 | 46 | 69 | |
| Profit before tax | 217 | 220 | 406 | 333 |
| Tax | 57 | 56 | 101 | 85 |
| Tax % | 26.1% | 25.6% | 24.9% | 25.5% |
| 160 | 164 | 305 | 248 | |
| PAT margin % | 22.2% | 23% | 29.6% | 26.2% |
| EPS (₹) | — | 9.4 | 17.6 | 14.3 |
| EPS adjusted (₹) | 9.2 | 9.4 | 17.6 | 14.3 |
| — | 10.6% | 6.8% | 8.4% | |
| 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 | 35 | 35 | 35 | 35 | 35 |
| Reserves | — | 647 | 811 | 1,098 | 1,325 |
| Minority interest | — | 0 | — | — | — |
| — | 0 | 0 | 0 | 0 | |
| — | 181 | 214 | 284 | 281 | |
| Total equity & liabilities | — | 862 | 1,059 | 1,418 | 1,641 |
| 118 | 128 | 172 | 260 | 316 | |
| CWIP | — | 30 | 147 | 89 | 301 |
| Investments | — | 189 | 250 | 187 | 252 |
| — | 514 | 489 | 882 | 771 | |
| Total assets | — | 862 | 1,059 | 1,418 | 1,641 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 142 | 241 | 46 | 334 | |
| -147 | -264 | -35 | -276 | |
| -4 | -2 | -19 | -31 | |
| Net cash flow | -10 | -24 | -8 | 28 |
| Free cash flow | 82 | 68 | -34 | 334 |
| CFO / Operating profit % | 64.6% | 105.3% | 12.1% | 113.6% |