Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 999 | 1,853 | 2,668 | 3,116 | 3,349 | 3,573 | |
| COGS | 301 | 531 | 809 | 888 | 957 | 1,037 |
| Gross profit | 698 | 1,322 | 1,859 | 2,228 | 2,393 | 2,536 |
| 544 | 933 | 1,315 | 1,633 | 1,791 | 1,951 | |
| 154 | 389 | 544 | 595 | 602 | 585 | |
| OPM % | 15.4% | 21% | 20.4% | 19.1% | 18% | 16.4% |
| Depreciation | 191 | 185 | 238 | 337 | 404 | 445 |
| Interest | 127 | 106 | 124 | 172 | 221 | 226 |
| 94 | 15 | 32 | -79 | 50 | 37 | |
| Profit before tax | -70 | 112 | 214 | 8 | 27 | -50 |
| Tax | 0 | -41 | -32 | 14 | 3 | -16 |
| Tax % | 0% | -36.6% | -15% | 184.4% | 12.3% | -33.2% |
| -70 | 153 | 246 | -6 | 24 | -33 | |
| PAT margin % | -7% | 8.3% | 9.2% | -0.2% | 0.7% | -0.9% |
| EPS (₹) | — | 1.3 | 2 | -0.1 | 0.2 | -0.3 |
| EPS adjusted (₹) | -0.6 | 1.3 | 2 | -0.1 | 0.2 | -0.3 |
| 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 115 | 120 | 121 | 121 | 121 | 123 |
| Reserves | 184 | 773 | 1,032 | 968 | 983 | 1,382 |
| Minority interest | — | 0 | — | — | — | 0 |
| 374 | 61 | 0 | 366 | 372 | 574 | |
| 924 | 1,214 | 1,708 | 2,188 | 2,488 | 2,713 | |
| Total equity & liabilities | 1,597 | 2,168 | 2,860 | 3,643 | 3,964 | 4,792 |
| 1,163 | 1,517 | 2,169 | 2,748 | 3,043 | 1,474 | |
| CWIP | 7 | 1 | 7 | 7 | 3 | 8 |
| Investments | 133 | 146 | 146 | 381 | 382 | 939 |
| 294 | 505 | 538 | 506 | 536 | 2,370 | |
| Total assets | 1,597 | 2,168 | 2,860 | 3,643 | 3,964 | 4,792 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 158 | 385 | 554 | 587 | 662 | 707 | |
| -302 | -363 | -302 | -737 | -323 | -510 | |
| 170 | -10 | -243 | 109 | -327 | -204 | |
| Net cash flow | 26 | 12 | 9 | -42 | 12 | -6 |
| Free cash flow | 33 | 100 | 162 | 172 | 312 | 400 |
| CFO / Operating profit % | 102.9% | 99.1% | 102% | 98.6% | 110% | 121% |