Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 2,922 | 3,126 | 4,665 | 4,862 | 6,769 | |
| COGS | 2,350 | 2,531 | 4,011 | 4,377 | 6,056 |
| Gross profit | 572 | 595 | 654 | 485 | 713 |
| 467 | 442 | 532 | 447 | 626 | |
| 105 | 152 | 122 | 38 | 87 | |
| OPM % | 3.6% | 4.9% | 2.6% | 0.8% | 1.3% |
| Depreciation | 4 | 4 | 6 | 5 | 5 |
| Interest | 6 | 10 | 10 | 21 | 34 |
| 55 | 46 | 41 | 79 | 123 | |
| Profit before tax | 149 | 184 | 147 | 91 | 172 |
| Tax | 39 | 46 | 36 | 31 | 45 |
| Tax % | 26.1% | 25.3% | 24.5% | 33.8% | 26% |
| 110 | 137 | 111 | 60 | 127 | |
| PAT margin % | 3.8% | 4.4% | 2.4% | 1.2% | 1.9% |
| EPS (₹) | 23.2 | 28.9 | 0 | 1.2 | 2.5 |
| EPS adjusted (₹) | 0 | 2.9 | 2.2 | 1.2 | 2.5 |
| 0% | 10.4% | 1,500% | 25% | — | |
| Annual report | — | 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 | 4 | 48 | 48 | 50 | 50 | 50 |
| Reserves | — | 320 | 437 | 687 | 732 | 845 |
| — | 265 | 286 | 383 | 503 | 834 | |
| 85 | 111 | 133 | 183 | 328 | 584 | |
| Total equity & liabilities | 89 | 744 | 903 | 1,303 | 1,614 | 2,313 |
| 38 | 35 | 35 | 39 | 35 | 39 | |
| CWIP | — | 0 | 0 | 0 | 0 | 0 |
| Investments | — | 73 | 73 | 73 | 220 | 223 |
| 51 | 636 | 794 | 1,191 | 1,360 | 2,052 | |
| Total assets | 89 | 744 | 903 | 1,303 | 1,614 | 2,313 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -48 | 134 | -142 | 19 | -119 | |
| -76 | -87 | -36 | -124 | -126 | |
| 90 | 1 | 221 | 84 | 282 | |
| Net cash flow | -34 | 49 | 43 | -21 | 37 |
| Free cash flow | — | 130 | -149 | 19 | -130 |
| CFO / Operating profit % | -45.9% | 88.3% | -116.3% | 50.4% | -136.2% |