Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 711 | 1,315 | 1,484 | 1,448 | 1,593 | 1,774 | |
| COGS | 387 | 886 | 752 | 695 | 767 | 836 |
| Gross profit | 325 | 429 | 732 | 753 | 826 | 938 |
| 209 | 298 | 479 | 542 | 582 | 646 | |
| 116 | 131 | 254 | 211 | 244 | 292 | |
| OPM % | 16.3% | 9.9% | 17.1% | 14.6% | 15.3% | 16.5% |
| Depreciation | 32 | 51 | 71 | 72 | 75 | 88 |
| Interest | 17 | 18 | 29 | 23 | 19 | 24 |
| 4 | 2 | 3 | 5 | 15 | 23 | |
| Profit before tax | 70 | 64 | 157 | 120 | 164 | 202 |
| Tax | 43 | 21 | 39 | 31 | 43 | 52 |
| Tax % | 61.6% | 32.5% | 25.2% | 25.5% | 26.1% | 25.8% |
| 27 | 43 | 117 | 89 | 121 | 150 | |
| PAT margin % | 3.8% | 3.3% | 7.9% | 6.2% | 7.6% | 8.5% |
| EPS (₹) | 0.9 | 1.4 | 3.9 | 2.9 | 4 | 4.9 |
| EPS adjusted (₹) | 0.9 | 1.4 | 3.8 | 2.9 | 4 | 4.9 |
| 0% | 0% | 0% | 0% | 25.2% | 30.5% | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 152 | 152 | 152 | 152 | 153 | 153 | 153 |
| Reserves | — | 161 | 275 | 400 | 499 | 604 | 753 |
| Minority interest | — | 0 | 0 | — | — | — | — |
| — | 136 | 174 | 181 | 24 | 0 | 36 | |
| — | 234 | 358 | 443 | 421 | 549 | 525 | |
| Total equity & liabilities | — | 682 | 960 | 1,176 | 1,097 | 1,305 | 1,467 |
| 167 | 255 | 322 | 373 | 354 | 430 | 516 | |
| CWIP | — | 0 | 2 | 4 | 18 | 22 | 11 |
| Investments | — | 0 | 0 | 0 | 0 | 0 | 0 |
| — | 427 | 636 | 799 | 725 | 853 | 940 | |
| Total assets | — | 682 | 960 | 1,176 | 1,097 | 1,305 | 1,467 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 125 | 13 | 126 | 264 | 235 | 135 | |
| -9 | -33 | -70 | -74 | -155 | -55 | |
| -129 | 20 | -33 | -192 | -85 | -94 | |
| Net cash flow | -14 | -1 | 24 | -2 | -4 | -13 |
| Free cash flow | 69 | -21 | 58 | 219 | 176 | 45 |
| CFO / Operating profit % | 107.9% | 9.7% | 49.9% | 125.5% | 96.6% | 46.2% |