Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 4,349 | 5,446 | 6,285 | 6,965 | 7,183 | |
| COGS | — | 4,705 | 5,371 | 5,968 | 6,146 |
| Gross profit | — | 741 | 915 | 997 | 1,037 |
| — | 405 | 465 | 546 | 599 | |
| — | 336 | 450 | 451 | 438 | |
| OPM % | — | 6.2% | 7.2% | 6.5% | 6.1% |
| Depreciation | — | 85 | 106 | 127 | 156 |
| Interest | 85 | 99 | 108 | 118 | 154 |
| 4 | 11 | 10 | 9 | 15 | |
| Profit before tax | — | 163 | 246 | 215 | 143 |
| Tax | — | 40 | 62 | 55 | 36 |
| Tax % | — | 24.8% | 25.3% | 25.7% | 25.3% |
| 104 | 123 | 184 | 160 | 107 | |
| PAT margin % | 2.4% | 2.3% | 2.9% | 2.3% | 1.5% |
| EPS (₹) | — | 3.6 | 4.8 | 4.2 | 2.8 |
| EPS adjusted (₹) | 3.5 | 3.2 | 4.8 | 4.2 | 2.8 |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 300 | 385 | 385 | 385 | 385 |
| Reserves | — | 800 | 985 | 1,146 | 1,242 |
| — | 727 | 713 | 984 | 891 | |
| — | 778 | 975 | 1,181 | 1,278 | |
| Total equity & liabilities | — | 2,690 | 3,057 | 3,696 | 3,795 |
| 785 | 510 | 604 | 908 | 996 | |
| CWIP | — | 14 | 45 | 30 | 19 |
| Investments | — | 0 | 0 | 0 | 0 |
| — | 2,165 | 2,408 | 2,758 | 2,780 | |
| Total assets | — | 2,690 | 3,057 | 3,696 | 3,795 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 116 | 4 | 161 | 177 | 443 | |
| -68 | -307 | -117 | -332 | -125 | |
| -49 | 470 | -161 | 101 | -299 | |
| Net cash flow | -1 | 166 | -117 | -54 | 18 |
| Free cash flow | 55 | -240 | -1 | -147 | 319 |
| CFO / Operating profit % | — | 1.1% | 35.7% | 39.2% | 101% |