Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1,837 | 2,096 | 2,584 | 2,907 | 3,342 | 3,422 | |
| COGS | 1,298 | 1,537 | 2,002 | 2,164 | 2,471 | 2,600 |
| Gross profit | 539 | 559 | 582 | 743 | 870 | 822 |
| 322 | 373 | 432 | 497 | 551 | 597 | |
| 217 | 186 | 150 | 246 | 319 | 224 | |
| OPM % | 11.8% | 8.9% | 5.8% | 8.5% | 9.6% | 6.6% |
| Depreciation | 47 | 49 | 58 | 64 | 64 | 62 |
| Interest | 12 | 6 | 1 | 1 | 1 | 1 |
| 8 | 33 | 24 | 25 | 71 | 69 | |
| Profit before tax | 165 | 163 | 115 | 206 | 324 | 230 |
| Tax | 57 | 27 | 20 | 52 | 77 | 2 |
| Tax % | 34.5% | 16.4% | 17.4% | 25.2% | 23.8% | 0.7% |
| 108 | 137 | 95 | 154 | 247 | 228 | |
| PAT margin % | 5.9% | 6.5% | 3.7% | 5.3% | 7.4% | 6.7% |
| EPS (₹) | 19.3 | 23.1 | 16 | 25.9 | 41.1 | 37.9 |
| EPS adjusted (₹) | 18.6 | 23 | 16 | 25.9 | 40.9 | 37.9 |
| 0% | 0% | 0% | 0% | 12.2% | 13.2% | |
| 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 | 56 | 58 | 59 | 59 | 59 | 60 | 60 |
| Reserves | — | 546 | 728 | 824 | 977 | 1,222 | 1,437 |
| — | 98 | 13 | 0 | 0 | 10 | 0 | |
| — | 200 | 205 | 231 | 266 | 243 | 274 | |
| Total equity & liabilities | — | 903 | 1,005 | 1,114 | 1,302 | 1,535 | 1,771 |
| 482 | 492 | 508 | 561 | 577 | 598 | 617 | |
| CWIP | — | 8 | 4 | 30 | 12 | 11 | 99 |
| Investments | — | 104 | 228 | 309 | 238 | 680 | 702 |
| — | 298 | 265 | 213 | 475 | 247 | 353 | |
| Total assets | — | 903 | 1,005 | 1,114 | 1,302 | 1,535 | 1,771 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 217 | 145 | 140 | -15 | 479 | 233 | |
| -166 | -129 | -166 | 32 | -470 | -217 | |
| 11 | -49 | -3 | -3 | -4 | -16 | |
| Net cash flow | 61 | -33 | -29 | 13 | 6 | 0 |
| Free cash flow | 164 | 74 | 67 | -80 | 391 | 94 |
| CFO / Operating profit % | 100% | 77.8% | 93.4% | -6.1% | 150.1% | 104.1% |