Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 512 | 685 | 936 | 791 | 967 | 957 | |
| COGS | 124 | 225 | 326 | 277 | 351 | 357 |
| Gross profit | 389 | 460 | 610 | 514 | 616 | 599 |
| 130 | 160 | 208 | 182 | 228 | 244 | |
| 259 | 300 | 402 | 332 | 388 | 355 | |
| OPM % | 50.5% | 43.8% | 43% | 42% | 40.1% | 37.1% |
| Depreciation | 17 | 25 | 36 | 46 | 69 | 78 |
| Interest | 0 | 0 | 0 | 1 | 0 | 0 |
| 26 | 30 | 30 | 41 | 39 | 33 | |
| Profit before tax | 267 | 305 | 396 | 327 | 357 | 310 |
| Tax | 69 | 76 | 100 | 82 | 92 | 80 |
| Tax % | 25.8% | 25% | 25.4% | 25.3% | 25.9% | 25.8% |
| 198 | 229 | 295 | 244 | 264 | 230 | |
| PAT margin % | 38.7% | 33.4% | 31.5% | 30.8% | 27.4% | 24% |
| EPS (₹) | 18.7 | 21.5 | 27.8 | 23 | 24.9 | 21.6 |
| EPS adjusted (₹) | 18.7 | 21.5 | 27.8 | 23 | 24.9 | 21.6 |
| 0% | 15.1% | 18% | 21.8% | 24.1% | 27.8% | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 1 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | — | 529 | 758 | 999 | 1,193 | 1,406 | 1,573 |
| Minority interest | — | 0 | — | — | — | — | — |
| — | 0 | 0 | 0 | 0 | 0 | 0 | |
| — | 120 | 156 | 142 | 193 | 191 | 199 | |
| Total equity & liabilities | — | 660 | 925 | 1,152 | 1,396 | 1,608 | 1,783 |
| 166 | 186 | 296 | 423 | 599 | 715 | 760 | |
| CWIP | — | 55 | 44 | 20 | 57 | 30 | 118 |
| Investments | — | 232 | 191 | 390 | 376 | 381 | 405 |
| — | 187 | 394 | 318 | 363 | 482 | 500 | |
| Total assets | — | 660 | 925 | 1,152 | 1,396 | 1,608 | 1,783 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 193 | 127 | 279 | 237 | 214 | 275 | |
| -187 | -79 | -270 | -186 | -152 | -203 | |
| -6 | -0 | -55 | -53 | -53 | -64 | |
| Net cash flow | 0 | 49 | -45 | -2 | 10 | 8 |
| Free cash flow | 108 | -12 | 96 | 5 | 72 | 73 |
| CFO / Operating profit % | 74.5% | 42.4% | 69.5% | 71.4% | 55.2% | 77.3% |