Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1,289 | 2,012 | 2,197 | 1,656 | 2,388 | 2,170 | |
| COGS | 427 | 700 | 977 | 848 | 1,234 | 1,045 |
| Gross profit | 862 | 1,312 | 1,219 | 807 | 1,154 | 1,125 |
| 470 | 684 | 914 | 866 | 1,052 | 1,017 | |
| 391 | 628 | 306 | -58 | 102 | 108 | |
| OPM % | 30.4% | 31.2% | 13.9% | -3.5% | 4.3% | 5% |
| Depreciation | 88 | 91 | 92 | 107 | 148 | 156 |
| Interest | 254 | 136 | 23 | 33 | 87 | 107 |
| -10 | 33 | -24 | 42 | 21 | -883 | |
| Profit before tax | 40 | 434 | 167 | -156 | -112 | -1,039 |
| Tax | -4 | 54 | 21 | -52 | -46 | -35 |
| Tax % | -9.4% | 12.5% | 12.7% | -33.5% | -41.4% | -3.4% |
| 44 | 379 | 146 | -104 | -66 | -1,003 | |
| PAT margin % | 3.4% | 18.9% | 6.6% | -6.3% | -2.8% | -46.2% |
| EPS (₹) | 3.3 | 25.5 | 9.2 | -6.6 | -4.2 | -63.5 |
| EPS adjusted (₹) | 3.3 | 24 | 9.2 | -6.6 | -4.2 | -63.5 |
| 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 | 67 | 67 | 79 | 79 | 79 | 79 | 79 |
| Reserves | — | 1,954 | 3,718 | 3,865 | 3,761 | 4,118 | 3,114 |
| — | 1,184 | 0 | 207 | 651 | 989 | 1,180 | |
| — | 1,080 | 1,157 | 1,344 | 1,339 | 1,253 | 1,205 | |
| Total equity & liabilities | — | 4,284 | 4,954 | 5,494 | 5,830 | 6,439 | 5,579 |
| 2,175 | 2,103 | 2,233 | 2,200 | 2,929 | 3,470 | 3,410 | |
| CWIP | — | 25 | 27 | 388 | 186 | 136 | 336 |
| Investments | — | 1,556 | 1,556 | 1,556 | 1,556 | 1,556 | 658 |
| — | 600 | 1,138 | 1,351 | 1,160 | 1,278 | 1,175 | |
| Total assets | — | 4,284 | 4,954 | 5,494 | 5,830 | 6,439 | 5,579 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 411 | 430 | 271 | -98 | 219 | 120 | |
| -80 | -51 | -286 | -537 | -349 | -319 | |
| -333 | -96 | 171 | 406 | 252 | 71 | |
| Net cash flow | -1 | 283 | 155 | -230 | 122 | -129 |
| Free cash flow | 366 | 336 | -127 | -700 | -127 | -189 |
| CFO / Operating profit % | 105.1% | 68.5% | 88.5% | — | 214.7% | 110.6% |