Standalone figures · ₹ crore
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 434 | 380 | 379 | 424 | 607 | 600 | 1,021 | 2,606 | 4,470 | |
| 313 | 354 | 415 | 383 | 422 | 456 | 802 | 1,347 | 1,630 | |
| 121 | 25 | -36 | 41 | 185 | 144 | 219 | 1,259 | 2,840 | |
| OPM % | 27.8% | 6.7% | -9.6% | 9.6% | 30.6% | 24% | 21.4% | 48.3% | 63.5% |
| Depreciation | 39 | 44 | 44 | 51 | 41 | 49 | 75 | 90 | 135 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 533 | 237 | 255 | 127 | 117 | 143 | 775 | 306 | 383 | |
| Profit before tax | 614 | 219 | 175 | 116 | 261 | 238 | 919 | 1,475 | 3,087 |
| Tax | 50 | 17 | 2 | 19 | 66 | 71 | 165 | 363 | 753 |
| Tax % | 8.2% | 8% | 0.9% | 16.2% | 25.3% | 29.8% | 18% | 24.6% | 24.4% |
| 564 | 201 | 174 | 97 | 195 | 167 | 753 | 1,112 | 2,334 | |
| PAT margin % | 130% | 52.9% | 45.9% | 22.9% | 32.2% | 27.8% | 73.8% | 42.7% | 52.2% |
| EPS (₹) | 103.4 | 38.1 | 35.4 | 23.3 | 14.2 | 12.2 | 21 | 81 | 56.7 |
| EPS adjusted (₹) | — | — | — | — | — | 4.1 | 18.6 | 27.4 | 57.2 |
| 0% | 0% | 0% | 0% | 0% | 0% | 0% | 28.4% | 17.6% |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 27 | 27 | 27 | 82 |
| Reserves | 2,242 | 2,817 | 3,721 | 5,685 |
| 0 | 0 | 0 | 0 | |
| 836 | 1,390 | 1,216 | 1,756 | |
| Total equity & liabilities | 3,105 | 4,234 | 4,964 | 7,522 |
| 163 | 194 | 205 | 524 | |
| CWIP | 0 | 11 | 41 | 32 |
| Investments | 1,574 | 2,423 | 2,666 | 3,776 |
| 1,368 | 1,606 | 2,052 | 3,190 | |
| Total assets | 3,105 | 4,234 | 4,964 | 7,522 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 65 | 203 | 87 | 492 | 516 | 2,652 | |
| 98 | -216 | 96 | -277 | -329 | -2,283 | |
| -78 | -96 | -186 | -179 | -206 | -316 | |
| Net cash flow | 86 | -110 | -2 | 37 | -19 | 53 |
| Free cash flow | 30 | 180 | -26 | 384 | 388 | 2,186 |
| CFO / Operating profit % | 160% | 109.2% | 60.5% | 225.1% | 41% | 93.4% |