| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 2,798 | 3,445 | 4,525 | |
| COGS | 1,805 | 2,233 | 2,993 |
| Gross profit | 993 | 1,211 | 1,532 |
| 481 | 620 | 821 | |
| Operating profit (EBITDA) | 512 | 591 | 711 |
| OPM % | 18.3% | 17.2% | 15.7% |
| Depreciation | 76 | 93 | 123 |
| Interest | 49 | 67 | 91 |
| 2 | 27 | 18 | |
| Profit before tax | 388 | 458 | 516 |
| Tax | 89 | 104 | 119 |
| Tax % | 23.1% | 22.7% | 23.1% |
| 299 | 354 | 397 | |
| PAT margin % | 10.7% | 10.3% | 8.8% |
| EPS (₹) | 20.8 | 24.3 | 24.4 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 17 | 18 | 38 |
| Reserves | 731 | 976 | 2,397 |
| Minority interest | 1 | 0 | 1 |
| 555 | 776 | 841 | |
| 408 | 566 | 838 | |
| Total equity & liabilities | 1,712 | 2,336 | 4,115 |
| 635 | 814 | 1,255 | |
| CWIP | 40 | 188 | 18 |
| Investments | 6 | 4 | 0 |
| 1,031 | 1,330 | 2,842 | |
| Total assets | 1,712 | 2,336 | 4,115 |