Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 2,955 | 3,385 | 3,869 | |
| COGS | 972 | 988 | 969 |
| Gross profit | 1,983 | 2,396 | 2,901 |
| 1,544 | 1,964 | 2,413 | |
| 439 | 432 | 487 | |
| OPM % | 14.8% | 12.8% | 12.6% |
| Depreciation | 46 | 51 | 50 |
| Interest | 61 | 72 | 82 |
| 37 | 53 | 55 | |
| Profit before tax | 368 | 362 | 411 |
| Tax | 91 | 91 | 106 |
| Tax % | 24.8% | 25.3% | 25.7% |
| 277 | 270 | 305 | |
| PAT margin % | 9.4% | 8% | 7.9% |
| EPS (₹) | 17.6 | 16.1 | 17.5 |
| EPS adjusted (₹) | 17.6 | 15.5 | 17.5 |
| 2.8% | 0% | 2.9% | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 39 | 79 | 87 | 87 |
| Reserves | 394 | 800 | 1,712 | 2,011 |
| 172 | 507 | 636 | 412 | |
| 208 | 583 | 1,025 | 1,714 | |
| Total equity & liabilities | 813 | 1,968 | 3,460 | 4,224 |
| 126 | 275 | 315 | 255 | |
| CWIP | 4 | 2 | 10 | 2 |
| Investments | 127 | 198 | 340 | 524 |
| 557 | 1,493 | 2,795 | 3,442 | |
| Total assets | 813 | 1,968 | 3,460 | 4,224 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -73 | 180 | -274 | 457 | |
| -134 | -135 | -282 | -253 | |
| 326 | -32 | 706 | -315 | |
| Net cash flow | 119 | 12 | 150 | -111 |
| Free cash flow | -243 | 64 | -415 | 442 |
| CFO / Operating profit % | — | 40.9% | -63.4% | 93.8% |