Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 194 | 322 | 341 | 427 | 576 | 891 | |
| COGS | 70 | 149 | 145 | 179 | 237 | 400 |
| Gross profit | 123 | 172 | 197 | 248 | 339 | 491 |
| 43 | 58 | 66 | 88 | 107 | 135 | |
| 80 | 115 | 131 | 159 | 231 | 355 | |
| OPM % | 41.5% | 35.7% | 38.3% | 37.3% | 40.2% | 39.9% |
| Depreciation | 88 | 24 | 30 | 34 | 41 | 59 |
| Interest | 9 | 5 | 5 | 8 | 12 | 18 |
| 7 | 5 | 56 | 37 | -219 | -139 | |
| Profit before tax | -10 | 91 | 152 | 154 | -40 | 140 |
| Tax | -75 | 18 | 26 | 29 | 38 | -57 |
| Tax % | -744.1% | 20.2% | 17.4% | 18.6% | 95.5% | -41.1% |
| 65 | 72 | 125 | 125 | -79 | 197 | |
| PAT margin % | 33.5% | 22.5% | 36.7% | 29.3% | -13.7% | 22.1% |
| EPS (₹) | 20.3 | 22.6 | 19.6 | 19.6 | -14.1 | 28.1 |
| EPS adjusted (₹) | 10.1 | 11.3 | 19.5 | 19.4 | -14.1 | 28.1 |
| 0% | 14.4% | 9.4% | 12.5% | — | 8.9% | |
| Annual report | Annual report for Mar 2021 | 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 | 960 | 32 | 32 | 32 | 32 | 32 | 32 |
| Reserves | 37 | 1,030 | 1,098 | 1,347 | 1,411 | 1,788 | 1,967 |
| Minority interest | — | — | — | — | 84 | 95 | 113 |
| 62 | 41 | 32 | 70 | 159 | 205 | 203 | |
| 177 | 70 | 99 | 138 | 226 | 272 | 280 | |
| Total equity & liabilities | 1,236 | 1,173 | 1,260 | 1,587 | 1,911 | 2,393 | 2,595 |
| 948 | 868 | 868 | 1,007 | 979 | 1,081 | 1,472 | |
| CWIP | 3 | 1 | 5 | 20 | 220 | 258 | 56 |
| Investments | 9 | 29 | 73 | 48 | 142 | 152 | 142 |
| 276 | 276 | 314 | 512 | 571 | 901 | 925 | |
| Total assets | 1,236 | 1,173 | 1,260 | 1,587 | 1,911 | 2,393 | 2,595 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 81 | 75 | 88 | 180 | 210 | 270 | |
| -11 | -65 | -108 | -281 | -248 | -233 | |
| -54 | -18 | 29 | 107 | 28 | -39 | |
| Net cash flow | 16 | -7 | 8 | 7 | -10 | -2 |
| Free cash flow | 76 | 45 | -25 | -36 | -0 | 34 |
| CFO / Operating profit % | 100.7% | 65.7% | 67.5% | 113.2% | 90.7% | 76% |