Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 202 | 114 | 156 | 559 | 749 | 421 | 263 | |
| COGS | 0 | -3 | 4 | -59 | 32 | -143 | -161 |
| Gross profit | — | — | 152 | — | 717 | — | — |
| 78 | 63 | 74 | 314 | 418 | 401 | 326 | |
| 124 | 54 | 78 | 305 | 299 | 162 | 97 | |
| OPM % | 61.4% | 47.5% | 50.1% | 54.5% | 39.9% | 38.5% | 37% |
| Depreciation | 29 | 23 | 26 | 74 | 80 | 78 | 75 |
| Interest | 5 | 6 | 9 | 30 | 22 | 11 | 6 |
| 48 | 25 | -23 | -3 | 52 | 76 | 48 | |
| Profit before tax | 137 | 52 | 20 | 197 | 248 | 150 | 65 |
| Tax | -0 | -2 | -0 | 3 | 22 | 3 | 2 |
| Tax % | -0.2% | -3.1% | -1.6% | 1.6% | 8.8% | 1.8% | 2.8% |
| 138 | 53 | 20 | 194 | 226 | 147 | 63 | |
| PAT margin % | 68.1% | 46.9% | 12.8% | 34.7% | 30.2% | 35% | 23.9% |
| EPS (₹) | 10.5 | 4 | 1.5 | 14.7 | 17.1 | 11.1 | 4.7 |
| EPS adjusted (₹) | 10.4 | 4 | 1.5 | 14.7 | 17.1 | 11.1 | 4.7 |
| 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 | 131 | 132 | 132 | 132 | 132 | 132 | 132 | 132 |
| Reserves | — | 547 | 601 | 621 | 815 | 1,042 | 1,189 | 1,252 |
| — | 32 | 254 | 357 | 364 | 174 | 121 | 50 | |
| — | 324 | 198 | 417 | 539 | 603 | 521 | 736 | |
| Total equity & liabilities | — | 1,036 | 1,185 | 1,527 | 1,850 | 1,951 | 1,962 | 2,171 |
| 380 | 353 | 331 | 507 | 1,244 | 1,244 | 1,188 | 1,435 | |
| CWIP | — | 327 | 535 | 782 | 32 | 38 | 48 | 87 |
| Investments | — | 122 | 69 | 22 | 136 | 3 | 3 | 3 |
| — | 233 | 251 | 216 | 439 | 666 | 723 | 646 | |
| Total assets | — | 1,036 | 1,185 | 1,527 | 1,850 | 1,951 | 1,962 | 2,171 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 306 | -77 | 108 | 219 | 123 | 161 | 178 | |
| -297 | -208 | -280 | -77 | -39 | -83 | -93 | |
| 34 | 206 | 109 | -27 | -215 | -78 | -80 | |
| Net cash flow | 43 | -79 | -63 | 115 | -132 | 0 | 6 |
| Free cash flow | 3 | -283 | -157 | 148 | 104 | 128 | 3 |
| CFO / Operating profit % | 248% | -141.5% | 136.8% | 72% | 41% | 99.2% | 182.8% |