Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 254 | 431 | 644 | 1,153 | 1,357 | 1,667 | |
| COGS | 173 | 291 | 463 | 886 | 1,048 | 1,302 |
| Gross profit | 81 | 140 | 181 | 267 | 309 | 365 |
| 47 | 83 | 99 | 128 | 134 | 155 | |
| 34 | 56 | 82 | 139 | 175 | 209 | |
| OPM % | 13.5% | 13% | 12.7% | 12% | 12.9% | 12.6% |
| Depreciation | 6 | 8 | 9 | 34 | 50 | 65 |
| Interest | 8 | 8 | 10 | 33 | 45 | 54 |
| 1 | 3 | 1 | 5 | 3 | 13 | |
| Profit before tax | 21 | 43 | 63 | 77 | 83 | 104 |
| Tax | 6 | 11 | 17 | 21 | 21 | 28 |
| Tax % | 28.6% | 24.9% | 26.5% | 26.6% | 25.7% | 27% |
| 15 | 32 | 46 | 57 | 62 | 76 | |
| PAT margin % | 6% | 7.4% | 7.2% | 4.9% | 4.6% | 4.6% |
| EPS (₹) | — | 18.8 | 18.3 | 20.3 | 20.3 | 24.5 |
| EPS adjusted (₹) | 8.9 | 18.8 | 16.7 | 19.7 | 19.9 | 24.5 |
| — | 0% | 0% | 2.9% | 3% | 3.1% | |
| 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 | 13 | 17 | 17 | 28 | 29 | 31 | 31 |
| Reserves | — | 54 | 84 | 348 | 435 | 542 | 616 |
| — | 80 | 87 | 296 | 371 | 400 | 369 | |
| — | 23 | 27 | 38 | 45 | 224 | 167 | |
| Total equity & liabilities | — | 174 | 216 | 709 | 880 | 1,197 | 1,182 |
| 50 | 59 | 54 | 135 | 366 | 424 | 479 | |
| CWIP | — | 8 | 10 | 103 | 13 | 12 | 15 |
| Investments | — | 0 | 0 | 0 | 0 | 0 | 9 |
| — | 107 | 152 | 471 | 501 | 761 | 680 | |
| Total assets | — | 174 | 216 | 709 | 880 | 1,197 | 1,182 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 10 | 4 | -101 | 5 | 79 | 192 | |
| -23 | -4 | -222 | -182 | -86 | -110 | |
| 12 | -0 | 426 | 74 | 31 | -107 | |
| Net cash flow | -1 | -1 | 104 | -102 | 24 | -26 |
| Free cash flow | -5 | 1 | -323 | -136 | -26 | 72 |
| CFO / Operating profit % | 30.4% | 6.6% | -122.8% | 3.6% | 44.8% | 91.7% |