Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2,496 | 2,524 | 3,813 | 5,622 | 4,022 | 4,565 | 4,542 | |
| COGS | 873 | 832 | 1,190 | 1,594 | 1,408 | 1,518 | 1,413 |
| Gross profit | 1,624 | 1,692 | 2,623 | 4,028 | 2,614 | 3,047 | 3,129 |
| 1,181 | 1,047 | 1,460 | 1,973 | 1,734 | 1,911 | 1,815 | |
| 443 | 645 | 1,163 | 2,055 | 880 | 1,136 | 1,314 | |
| OPM % | 17.7% | 25.6% | 30.5% | 36.6% | 21.9% | 24.9% | 28.9% |
| Depreciation | 176 | 185 | 188 | 218 | 259 | 292 | 295 |
| Interest | 101 | 109 | 76 | 115 | 128 | 158 | 117 |
| 158 | 119 | 132 | 97 | 66 | 54 | 17 | |
| Profit before tax | 323 | 470 | 1,030 | 1,819 | 558 | 740 | 919 |
| Tax | 133 | 698 | 256 | 463 | 140 | 165 | 241 |
| Tax % | 41.2% | 148.5% | 24.9% | 25.5% | 25% | 22.3% | 26.2% |
| 190 | -228 | 774 | 1,356 | 419 | 575 | 678 | |
| PAT margin % | 7.6% | -9% | 20.3% | 24.1% | 10.4% | 12.6% | 14.9% |
| EPS (₹) | 17.3 | -20.8 | 70.5 | 123.4 | 38.1 | 52.4 | 61.7 |
| EPS adjusted (₹) | 17.3 | -20.8 | 70.4 | 123.4 | 38.1 | 52.3 | 61.6 |
| 0% | — | 5.7% | 3.2% | 7.9% | 5.7% | 4.9% | |
| Annual report | 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 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 0 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | -0 | 3,681 | 3,454 | 4,206 | 5,517 | 5,912 | 6,453 | 7,099 |
| 0 | 1,491 | 1,379 | 1,391 | 1,453 | 1,985 | 1,982 | 1,559 | |
| 0 | 773 | 1,019 | 1,189 | 1,295 | 1,228 | 1,189 | 1,185 | |
| Total equity & liabilities | 0 | 5,957 | 5,863 | 6,798 | 8,276 | 9,136 | 9,635 | 9,854 |
| 0 | 2,250 | 2,212 | 2,383 | 3,007 | 3,602 | 3,605 | 3,861 | |
| CWIP | 0 | 318 | 400 | 672 | 792 | 902 | 938 | 856 |
| Investments | 0 | 88 | 185 | 166 | 557 | 950 | 1,049 | 1,082 |
| 0 | 3,300 | 3,066 | 3,577 | 3,920 | 3,682 | 4,043 | 4,055 | |
| Total assets | 0 | 5,957 | 5,863 | 6,798 | 8,276 | 9,136 | 9,635 | 9,854 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 534 | 619 | 777 | 787 | 658 | 617 | 1,108 | |
| 0 | -1,191 | -373 | -662 | -534 | -1,029 | -385 | -414 | |
| 0 | 635 | -252 | -104 | -260 | 372 | -217 | -630 | |
| Net cash flow | 0 | -21 | -6 | 11 | -7 | 1 | 15 | 64 |
| Free cash flow | — | — | 345 | 110 | 457 | 27 | 306 | 723 |
| CFO / Operating profit % | — | 120.6% | 95.9% | 66.8% | 38.3% | 74.7% | 54.3% | 84.3% |