Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1,267 | 1,672 | 2,822 | 3,147 | 3,519 | 3,613 | |
| COGS | 718 | 653 | 1,229 | 1,648 | 1,798 | 1,795 |
| Gross profit | 550 | 1,019 | 1,593 | 1,499 | 1,722 | 1,818 |
| 425 | 764 | 1,348 | 1,330 | 1,571 | 1,562 | |
| 125 | 255 | 246 | 169 | 151 | 256 | |
| OPM % | 9.8% | 15.2% | 8.7% | 5.4% | 4.3% | 7.1% |
| Depreciation | 38 | 41 | 56 | 66 | 82 | 92 |
| Interest | 24 | 19 | 17 | 27 | 46 | 58 |
| 4 | 7 | 8 | 14 | 10 | 13 | |
| Profit before tax | 67 | 202 | 180 | 91 | 33 | 119 |
| Tax | 17 | 61 | 58 | -5 | 11 | 28 |
| Tax % | 25.7% | 30.2% | 32.1% | -5.9% | 34% | 23.5% |
| 50 | 141 | 122 | 96 | 22 | 91 | |
| PAT margin % | 3.9% | 8.4% | 4.3% | 3.1% | 0.6% | 2.5% |
| EPS (₹) | 17.3 | 48.9 | 84.8 | 33.3 | 8.1 | 31.7 |
| EPS adjusted (₹) | — | 48.9 | 42.4 | 33.3 | 7.6 | 31.6 |
| 5.8% | 4.1% | 7.1% | 10.5% | 34.2% | 20.6% | |
| Annual report | Annual report for Mar 2020 | Annual report for Mar 2021 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 29 | 29 | 29 | 29 | 29 | 29 |
| Reserves | 557 | — | 858 | 943 | 964 | 1,062 |
| 134 | — | 276 | 318 | 519 | 515 | |
| 273 | — | 427 | 477 | 582 | 642 | |
| Total equity & liabilities | 992 | — | 1,590 | 1,767 | 2,093 | 2,249 |
| 579 | 648 | 800 | 956 | 992 | 1,249 | |
| CWIP | 48 | — | 126 | 89 | 150 | 37 |
| Investments | 0 | — | 0 | 4 | 0 | 6 |
| 365 | — | 664 | 718 | 952 | 956 | |
| Total assets | 992 | — | 1,590 | 1,767 | 2,093 | 2,249 |
| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 148 | 102 | 170 | 67 | 268 | |
| -87 | -197 | -165 | -208 | -185 | |
| -23 | 71 | -6 | 142 | -88 | |
| Net cash flow | 38 | -24 | -1 | 1 | -5 |
| Free cash flow | 148 | -104 | -6 | -141 | 76 |
| CFO / Operating profit % | 58.3% | 41.5% | 100.4% | 44.4% | 103.6% |