Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1,166 | 1,360 | 1,396 | 1,497 | 1,505 | 1,578 | |
| COGS | 707 | 0 | 0 | 0 | 0 | 0 |
| Gross profit | 459 | — | — | — | — | — |
| 153 | 998 | 1,042 | 1,143 | 1,160 | 1,206 | |
| 306 | 362 | 354 | 353 | 345 | 372 | |
| OPM % | 26.2% | 26.6% | 25.4% | 23.6% | 22.9% | 23.6% |
| Depreciation | 128 | 125 | 100 | 88 | 91 | 75 |
| Interest | 77 | 63 | 43 | 43 | 40 | 31 |
| 13 | 34 | 28 | 23 | 44 | 31 | |
| Profit before tax | 113 | 209 | 240 | 245 | 258 | 297 |
| Tax | 19 | -16 | 4 | -0 | 20 | 29 |
| Tax % | 16.6% | -7.5% | 1.6% | -0% | 7.6% | 9.6% |
| 94 | 225 | 236 | 245 | 239 | 268 | |
| PAT margin % | 8.1% | 16.5% | 16.9% | 16.4% | 15.9% | 17% |
| EPS (₹) | — | 4.5 | 4.7 | 4.9 | 4.8 | 5.4 |
| EPS adjusted (₹) | 1.9 | 4.5 | 4.7 | 4.9 | 4.8 | 5.4 |
| — | 0% | 42.4% | 40.7% | 68% | — | |
| Annual report | — | Annual report for Mar 2022 | 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 | 500 | 500 | 500 | 500 | 500 | 500 | 500 |
| Reserves | — | 944 | 1,107 | 1,243 | 1,388 | 1,527 | 1,633 |
| Minority interest | — | 0 | 0 | — | 0 | — | — |
| — | 516 | 486 | 400 | 314 | 229 | 168 | |
| 871 | 335 | 267 | 258 | 353 | 382 | 393 | |
| Total equity & liabilities | 1,371 | 2,294 | 2,359 | 2,400 | 2,555 | 2,637 | 2,693 |
| 1,416 | 1,645 | 1,631 | 1,697 | 1,567 | 1,554 | 1,566 | |
| CWIP | — | 29 | 10 | 10 | 36 | 9 | 29 |
| Investments | — | 143 | 145 | 295 | 347 | 452 | 464 |
| — | 477 | 574 | 398 | 604 | 621 | 634 | |
| Total assets | 1,371 | 2,294 | 2,359 | 2,400 | 2,555 | 2,637 | 2,693 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 300 | 357 | 314 | 307 | 348 | 349 | |
| 24 | -40 | -197 | -106 | -100 | -77 | |
| -224 | -210 | -228 | -248 | -244 | -275 | |
| Net cash flow | 100 | 108 | -111 | -47 | 4 | -3 |
| Free cash flow | 261 | 299 | 253 | 234 | 323 | 260 |
| CFO / Operating profit % | 98.1% | 98.6% | 88.6% | 87% | 100.9% | 93.8% |