Standalone figures · ₹ crore
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 1,668 | 2,216 | 2,526 | 3,672 | 5,675 | 7,484 | 6,997 | 6,411 | 5,401 | 3,930 | |
| COGS | 1,393 | 1,872 | 2,178 | 3,181 | 5,062 | 6,783 | 6,179 | 5,661 | 4,597 | 3,245 |
| Gross profit | 275 | 344 | 348 | 491 | 613 | 701 | 818 | 750 | 804 | 686 |
| 190 | 237 | 223 | 291 | 345 | 423 | 458 | 435 | 557 | 475 | |
| 85 | 106 | 124 | 200 | 268 | 279 | 361 | 315 | 247 | 210 | |
| OPM % | 5.1% | 4.8% | 4.9% | 5.5% | 4.7% | 3.7% | 5.2% | 4.9% | 4.6% | 5.4% |
| Depreciation | 10 | 14 | 20 | 32 | 38 | 51 | 58 | 64 | 71 | 70 |
| Interest | 15 | 13 | 24 | 35 | 26 | 30 | 36 | 41 | 53 | 54 |
| 1 | 3 | 4 | 9 | 2 | 3 | 18 | 37 | 556 | 802 | |
| Profit before tax | 61 | 82 | 84 | 142 | 206 | 200 | 285 | 247 | 679 | 888 |
| Tax | 17 | 25 | 28 | 32 | 54 | 49 | 74 | 61 | 113 | 129 |
| Tax % | 27.4% | 30.8% | 33% | 22.3% | 26.3% | 24.7% | 26% | 24.8% | 16.6% | 14.5% |
| 44 | 57 | 56 | 111 | 152 | 151 | 211 | 186 | 566 | 759 | |
| PAT margin % | 2.6% | 2.6% | 2.2% | 3% | 2.7% | 2% | 3% | 2.9% | 10.5% | 19.3% |
| EPS (₹) | 42.4 | 51 | 49.8 | 96.9 | 26.1 | 25.6 | 35.5 | 31.1 | 94.4 | 125.4 |
| EPS adjusted (₹) | — | 10.1 | 10 | 19.1 | 26 | 25.4 | 35.5 | 31.1 | 93.9 | 124.9 |
| 0% | 3.9% | 4% | 4.1% | 3.8% | 7.8% | 8.4% | 16.1% | 8.5% | 8% | |
| Annual report | — | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | 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 | — |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 292 | 349 | 503 | 691 | 910 | 1,154 | 1,382 | 2,171 | 3,227 |
| 41 | 135 | 73 | 131 | 246 | 82 | 105 | 177 | 172 | |
| 324 | 609 | 835 | 1,586 | 1,558 | 1,483 | 1,335 | 1,121 | 898 | |
| Total equity & liabilities | 668 | 1,103 | 1,421 | 2,419 | 2,726 | 2,732 | 2,834 | 3,480 | 4,309 |
| 168 | 207 | 350 | 381 | 608 | 741 | 824 | 842 | 796 | |
| CWIP | 13 | 19 | 10 | 72 | 19 | 52 | 34 | 174 | 367 |
| Investments | 13 | 18 | 45 | 140 | 227 | 138 | 124 | 1,086 | 1,907 |
| 474 | 859 | 1,016 | 1,826 | 1,872 | 1,801 | 1,851 | 1,378 | 1,239 | |
| Total assets | 668 | 1,103 | 1,421 | 2,419 | 2,726 | 2,732 | 2,834 | 3,480 | 4,309 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 61 | -12 | 238 | 158 | 214 | 404 | 239 | 279 | -104 | |
| -39 | -97 | -54 | -93 | -266 | -249 | -283 | -266 | -382 | -33 | |
| -7 | 42 | 67 | -61 | 51 | 110 | -189 | 2 | 121 | 130 | |
| Net cash flow | -0 | 7 | 1 | 84 | -57 | 75 | -67 | -24 | 18 | -6 |
| Free cash flow | — | — | -74 | 149 | 45 | 2 | 260 | 88 | 88 | -410 |
| CFO / Operating profit % | 54.4% | 57.7% | -9.5% | 119% | 58.9% | 76.9% | 112.2% | 75.9% | 113% | -49.2% |