Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1,770 | 1,792 | 2,239 | |
| COGS | 1,313 | 1,314 | 1,656 |
| Gross profit | 457 | 478 | 583 |
| 329 | 312 | 369 | |
| 128 | 166 | 213 | |
| OPM % | 7.2% | 9.3% | 9.5% |
| Depreciation | 41 | 43 | 44 |
| Interest | 22 | 22 | 19 |
| 17 | 16 | 20 | |
| Profit before tax | 82 | 116 | 169 |
| Tax | 21 | 30 | 41 |
| Tax % | 25.9% | 25.7% | 24.4% |
| 61 | 86 | 128 | |
| PAT margin % | 3.4% | 4.8% | 5.7% |
| EPS (₹) | — | 15.2 | 22.5 |
| EPS adjusted (₹) | 10.7 | 15.2 | 22.5 |
| — | 30% | 30% | |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 57 | 57 | 57 | 57 |
| Reserves | — | 328 | 415 | 519 |
| Minority interest | — | 0 | — | — |
| — | 214 | 175 | 142 | |
| — | 458 | 466 | 556 | |
| Total equity & liabilities | — | 1,056 | 1,113 | 1,273 |
| 290 | 339 | 377 | 374 | |
| CWIP | — | — | — | 0 |
| Investments | — | 0 | 24 | 24 |
| — | 717 | 712 | 874 | |
| Total assets | — | 1,056 | 1,113 | 1,273 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 107 | 95 | 131 | |
| -85 | -74 | -31 | |
| -18 | -59 | -88 | |
| Net cash flow | 4 | -38 | 13 |
| Free cash flow | 48 | 43 | 99 |
| CFO / Operating profit % | 83.3% | 56.9% | 61.4% |