| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 2,227 | 2,504 | 2,431 | 2,603 | 2,948 | |
| COGS | 0 | 1,936 | 2,149 | 1,956 | 2,127 | 2,422 |
| Gross profit | — | 291 | 355 | 475 | 476 | 526 |
| 0 | 185 | 195 | 217 | 207 | 240 | |
| 0 | 106 | 160 | 258 | 269 | 287 | |
| OPM % | — | 4.7% | 6.4% | 10.6% | 10.3% | 9.7% |
| Depreciation | 0 | 12 | 12 | 14 | 15 | 18 |
| Interest | 0 | 41 | 33 | 23 | 21 | 29 |
| 0 | 22 | 26 | 24 | 18 | 34 | |
| Profit before tax | 0 | 76 | 140 | 245 | 251 | 274 |
| Tax | 0 | 21 | 36 | 63 | 65 | 72 |
| Tax % | — | 27.5% | 25.8% | 25.8% | 26% | 26.3% |
| 0 | 55 | 104 | 182 | 186 | 202 | |
| PAT margin % | — | 2.5% | 4.2% | 7.5% | 7.1% | 6.9% |
| EPS (₹) | -3.5 | 5.8 | 10,409.6 | 17.6 | 17.9 | 19.5 |
| EPS adjusted (₹) | 0 | 5.3 | 10.1 | 17.6 | 17.9 | 19.5 |
| — | 4.1% | 0% | 8.5% | 9.8% | 9% | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 0 | 9 | 9 | 10 | 10 | 10 |
| Reserves | 0 | 382 | 485 | 650 | 824 | 1,003 |
| 0 | 129 | 56 | 66 | 42 | 52 | |
| 0 | 408 | 362 | 269 | 278 | 378 | |
| Total equity & liabilities | 0 | 929 | 912 | 995 | 1,155 | 1,444 |
| 0 | 207 | 225 | 231 | 275 | 304 | |
| CWIP | 0 | 2 | 1 | 3 | 1 | 50 |
| Investments | 0 | 0 | 0 | 0 | 61 | 21 |
| 0 | 720 | 686 | 761 | 817 | 1,069 | |
| Total assets | 0 | 929 | 912 | 995 | 1,155 | 1,444 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 26 | 145 | 116 | 137 | 85 | |
| 0 | -18 | -35 | -18 | -114 | -41 | |
| 0 | -10 | -109 | -28 | -57 | -44 | |
| Net cash flow | 0 | -2 | 1 | 70 | -34 | 0 |
| Free cash flow | 0 | 8 | 117 | 93 | 85 | 11 |
| CFO / Operating profit % | — | 25.1% | 90.8% | 45% | 51% | 29.5% |