| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 224 | 311 | 453 | 520 | 708 | 925 | |
| COGS | 70 | 86 | 171 | 165 | 276 | 340 |
| Gross profit | 154 | 225 | 283 | 355 | 432 | 585 |
| 62 | 84 | 111 | 133 | 157 | 211 | |
| 92 | 141 | 172 | 222 | 275 | 374 | |
| OPM % | 41.1% | 45.4% | 37.9% | 42.6% | 38.8% | 40.4% |
| Depreciation | 6 | 7 | 8 | 16 | 14 | 23 |
| Interest | 15 | 11 | 8 | 9 | 12 | 12 |
| 3 | 4 | 9 | 46 | 46 | 25 | |
| Profit before tax | 75 | 127 | 165 | 242 | 295 | 364 |
| Tax | 19 | 33 | 41 | 61 | 74 | 92 |
| Tax % | 25.4% | 26.2% | 24.8% | 25% | 24.9% | 25.4% |
| 56 | 94 | 124 | 182 | 222 | 271 | |
| PAT margin % | 24.8% | 30.2% | 27.3% | 35% | 31.3% | 29.3% |
| EPS (₹) | 11.9 | 19.5 | 23.8 | 32.5 | 39.6 | 48.5 |
| EPS adjusted (₹) | 65.4 | 18.1 | 22.1 | 32.4 | 39.6 | 48.5 |
| 0% | 18% | 18.9% | 20% | 19.9% | 20.6% | |
| 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 | 2 | 2 | 10 | 11 | 11 | 11 | 11 |
| Reserves | — | 206 | 564 | 1,156 | 1,313 | 1,497 | 1,725 |
| — | 32 | 7 | 2 | 0 | 0 | 0 | |
| — | 88 | 125 | 265 | 368 | 331 | 193 | |
| Total equity & liabilities | — | 329 | 707 | 1,435 | 1,692 | 1,839 | 1,929 |
| 28 | 30 | 46 | 112 | 150 | 247 | 260 | |
| CWIP | — | 0 | 17 | 1 | 7 | 13 | 13 |
| Investments | — | 0 | 0 | 56 | 262 | 327 | 329 |
| — | 299 | 644 | 1,266 | 1,272 | 1,253 | 1,327 | |
| Total assets | — | 329 | 707 | 1,435 | 1,692 | 1,839 | 1,929 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 43 | 52 | -18 | 139 | -90 | 80 | |
| 9 | -120 | -383 | -224 | 89 | -3 | |
| -45 | 236 | 438 | -43 | -50 | -58 | |
| Net cash flow | 7 | 168 | 37 | -127 | -50 | 19 |
| Free cash flow | 38 | 14 | -58 | 93 | -126 | 36 |
| CFO / Operating profit % | 47.2% | 37% | -10.7% | 62.9% | -32.7% | 21.4% |