Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 2,921 | 2,842 | 3,160 | 3,423 | |
| COGS | 2,513 | 2,474 | 2,814 | 3,020 |
| Gross profit | 408 | 367 | 346 | 403 |
| 156 | 168 | 200 | 195 | |
| 252 | 200 | 146 | 208 | |
| OPM % | 8.6% | 7% | 4.6% | 6.1% |
| Depreciation | 13 | 15 | 22 | 25 |
| Interest | 38 | 38 | 33 | 24 |
| 25 | 17 | 15 | 21 | |
| Profit before tax | 227 | 164 | 105 | 181 |
| Tax | 58 | 45 | 30 | 43 |
| Tax % | 25.4% | 27.5% | 28.6% | 23.5% |
| 170 | 119 | 75 | 138 | |
| PAT margin % | 5.8% | 4.2% | 2.4% | 4% |
| EPS (₹) | 21.2 | 13.8 | 7.7 | 14.1 |
| EPS adjusted (₹) | 21.2 | 12.1 | 7.7 | 14.1 |
| 0% | 3.6% | 6.5% | — | |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 16 | 16 | 20 | 20 | 20 |
| Reserves | — | 688 | 1,093 | 1,154 | 1,281 |
| — | 16 | 27 | 0 | 0 | |
| — | 451 | 412 | 415 | 562 | |
| Total equity & liabilities | — | 1,171 | 1,552 | 1,588 | 1,862 |
| 100 | 125 | 207 | 246 | 283 | |
| CWIP | — | 73 | 8 | 8 | 29 |
| Investments | — | 3 | 3 | 4 | 7 |
| — | 970 | 1,334 | 1,330 | 1,543 | |
| Total assets | — | 1,171 | 1,552 | 1,588 | 1,862 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 52 | -83 | -6 | 80 | |
| -40 | -29 | -43 | -61 | |
| -48 | 163 | 36 | -54 | |
| Net cash flow | -36 | 50 | -12 | -36 |
| Free cash flow | — | -83 | -60 | 3 |
| CFO / Operating profit % | 20.8% | -41.8% | -3.9% | 38.3% |