Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 338 | 484 | 719 | 941 | 608 | |
| COGS | 218 | 323 | 490 | 652 | 427 |
| Gross profit | 120 | 161 | 229 | 289 | 181 |
| 14 | 21 | 34 | 41 | 53 | |
| 106 | 140 | 195 | 247 | 129 | |
| OPM % | 31.4% | 29% | 27.1% | 26.3% | 21.2% |
| Depreciation | 2 | 2 | 5 | 8 | 8 |
| Interest | 6 | 3 | 2 | 4 | 7 |
| 4 | 5 | 15 | 12 | 12 | |
| Profit before tax | 102 | 140 | 203 | 247 | 126 |
| Tax | 27 | 37 | 53 | 64 | 37 |
| Tax % | 26.6% | 26.4% | 26% | 26.1% | 29.5% |
| 75 | 103 | 150 | 182 | 88 | |
| PAT margin % | 22.3% | 21.3% | 20.9% | 19.4% | 14.6% |
| EPS (₹) | 64 | 22 | 28.9 | 32.8 | 15.9 |
| EPS adjusted (₹) | 64 | 22 | 27 | 32.8 | 15.9 |
| 0% | 0% | 6.9% | 4.6% | 9.4% | |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 12 | 12 | 12 | 47 | 56 | 56 | 56 |
| Reserves | — | 289 | 365 | 433 | 729 | 906 | 983 |
| Minority interest | — | — | — | — | — | — | 0 |
| — | 1 | 2 | 0 | 1 | 13 | 77 | |
| 13 | 59 | 108 | 76 | 68 | 86 | 103 | |
| Total equity & liabilities | 25 | 361 | 486 | 556 | 854 | 1,061 | 1,219 |
| 25 | 27 | 26 | 29 | 56 | 54 | 49 | |
| CWIP | — | 0 | 0 | 4 | 0 | 0 | 0 |
| Investments | — | 10 | 18 | 20 | 41 | 53 | 56 |
| — | 324 | 442 | 503 | 757 | 953 | 1,114 | |
| Total assets | 25 | 361 | 486 | 556 | 854 | 1,061 | 1,219 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 17 | 9 | -73 | 30 | -84 | |
| -6 | -5 | -69 | 23 | 8 | |
| -5 | -4 | 156 | 2 | -1 | |
| Net cash flow | 7 | -0 | 14 | 56 | -77 |
| Free cash flow | 16 | 0 | -104 | 24 | -86 |
| CFO / Operating profit % | 16.4% | 6.4% | -37.5% | 12.3% | -65.1% |