Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 967 | 1,026 | 1,512 | 1,861 | 2,207 | 2,550 | 3,443 | |
| COGS | 880 | 932 | 1,374 | 1,697 | 2,021 | 2,317 | 3,188 |
| Gross profit | 87 | 95 | 138 | 164 | 186 | 233 | 255 |
| 43 | 44 | 64 | 85 | 98 | 97 | 109 | |
| 44 | 51 | 74 | 79 | 88 | 136 | 146 | |
| OPM % | 4.6% | 5% | 4.9% | 4.2% | 4% | 5.3% | 4.3% |
| Depreciation | 5 | 7 | 7 | 11 | 13 | 18 | 24 |
| Interest | 24 | 25 | 27 | 25 | 32 | 34 | 39 |
| 1 | 1 | 1 | -5 | 1 | 2 | 2 | |
| Profit before tax | 16 | 20 | 41 | 38 | 45 | 86 | 86 |
| Tax | 2 | 5 | 11 | 9 | 11 | 22 | 22 |
| Tax % | 14.2% | 25.5% | 27% | 23.4% | 24.4% | 25.8% | 25.2% |
| 14 | 15 | 30 | 29 | 34 | 64 | 64 | |
| PAT margin % | 1.5% | 1.5% | 2% | 1.6% | 1.5% | 2.5% | 1.9% |
| EPS (₹) | 13 | 13.8 | — | 2.4 | 2.6 | 3.5 | 3.2 |
| EPS adjusted (₹) | — | 1.3 | 2.4 | 2.3 | 2.3 | 3.1 | 3.2 |
| 0% | 0% | — | 1.1% | 1% | 0.7% | — | |
| Annual report | — | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 11 | 12 | 13 | 15 | 20 | 20 |
| Reserves | 162 | 204 | 355 | 501 | 1,167 | 1,231 |
| 198 | 240 | 153 | 268 | 119 | 115 | |
| 82 | 124 | 220 | 177 | 283 | 425 | |
| Total equity & liabilities | 453 | 581 | 740 | 961 | 1,590 | 1,791 |
| 145 | 180 | 226 | 290 | 312 | 480 | |
| CWIP | 29 | 28 | 34 | 57 | 152 | 78 |
| Investments | 3 | 3 | 5 | 5 | 6 | 24 |
| 275 | 370 | 475 | 609 | 1,120 | 1,209 | |
| Total assets | 453 | 581 | 740 | 961 | 1,590 | 1,791 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 3 | 76 | 12 | 56 | -71 | 120 | 87 | |
| -31 | -27 | -42 | -81 | -109 | -496 | -74 | |
| 28 | -49 | 29 | 26 | 179 | 407 | -25 | |
| Net cash flow | — | -0 | 0 | 1 | 0 | 31 | -12 |
| Free cash flow | -26 | 50 | -29 | -7 | -171 | -14 | -32 |
| CFO / Operating profit % | 7.2% | 147.8% | 16.7% | 71.2% | -80% | 88% | 59.2% |