Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 512 | 685 | 936 | 789 | 922 | 815 | |
| COGS | 124 | 225 | 326 | 275 | 326 | 271 |
| Gross profit | 389 | 460 | 610 | 514 | 597 | 544 |
| 130 | 160 | 207 | 177 | 197 | 191 | |
| 259 | 300 | 403 | 337 | 399 | 353 | |
| OPM % | 50.5% | 43.8% | 43% | 42.7% | 43.3% | 43.2% |
| Depreciation | 17 | 25 | 36 | 44 | 44 | 44 |
| Interest | 0 | 0 | 0 | 1 | 0 | 0 |
| 26 | 30 | 39 | 38 | 36 | 28 | |
| Profit before tax | 267 | 305 | 405 | 331 | 391 | 336 |
| Tax | 69 | 76 | 102 | 83 | 98 | 84 |
| Tax % | 25.8% | 25% | 25.1% | 25.2% | 25.2% | 25.2% |
| 198 | 229 | 304 | 248 | 292 | 251 | |
| PAT margin % | 38.7% | 33.4% | 32.4% | 31.4% | 31.7% | 30.8% |
| EPS (₹) | 18.7 | 21.5 | 28.6 | 23.3 | 27.5 | 23.6 |
| EPS adjusted (₹) | 18.7 | 21.5 | 28.6 | 23.3 | 27.5 | 23.6 |
| 0% | 15.1% | 17.5% | 21.5% | 21.8% | 25.4% | |
| 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 | 1,008 | 1,205 | 1,446 | 1,635 |
| Minority interest | — | 0 | — | — | — | — | — |
| — | 0 | 0 | 0 | 0 | 0 | 0 | |
| — | 120 | 156 | 140 | 155 | 148 | 138 | |
| Total equity & liabilities | — | 660 | 925 | 1,159 | 1,371 | 1,605 | 1,784 |
| 166 | 186 | 296 | 423 | 397 | 364 | 340 | |
| CWIP | — | 55 | 44 | 4 | 2 | 4 | 4 |
| Investments | — | 233 | 247 | 432 | 670 | 907 | 1,155 |
| — | 187 | 338 | 300 | 302 | 330 | 285 | |
| Total assets | — | 660 | 925 | 1,159 | 1,371 | 1,605 | 1,784 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 193 | 127 | 299 | 277 | 279 | 310 | |
| -186 | -124 | -245 | -228 | -221 | -244 | |
| -6 | -0 | -55 | -53 | -52 | -64 | |
| Net cash flow | 1 | 4 | -0 | -3 | 6 | 3 |
| Free cash flow | 109 | -2 | 164 | 258 | 270 | 288 |
| CFO / Operating profit % | 74.6% | 42.4% | 74.3% | 82.3% | 70% | 87.9% |