Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,395 | 1,764 | 1,866 | 2,305 | |
| COGS | 433 | 540 | 561 | 699 |
| Gross profit | 961 | 1,224 | 1,304 | 1,607 |
| 917 | 1,084 | 1,251 | 1,393 | |
| 45 | 140 | 54 | 214 | |
| OPM % | 3.2% | 8% | 2.9% | 9.3% |
| Depreciation | 15 | 23 | 36 | 34 |
| Interest | 5 | 7 | 11 | 11 |
| -132 | 48 | 76 | 76 | |
| Profit before tax | -107 | 158 | 84 | 245 |
| Tax | 13 | 37 | 20 | 54 |
| Tax % | 12.4% | 23.6% | 23.8% | 22% |
| -121 | 121 | 64 | 191 | |
| PAT margin % | -8.6% | 6.9% | 3.4% | 8.3% |
| EPS (₹) | — | 3.9 | 2 | 5.9 |
| EPS adjusted (₹) | -8.8 | 3.7 | 2 | 5.9 |
| — | 0% | 0% | 51.2% | |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 136 | 324 | 325 | 325 |
| Reserves | — | 491 | 800 | 875 | 1,071 |
| — | 4 | 0 | 0 | 0 | |
| — | 309 | 489 | 544 | 611 | |
| Total equity & liabilities | — | 939 | 1,613 | 1,744 | 2,007 |
| 97 | 126 | 170 | 165 | 188 | |
| CWIP | — | 0 | 0 | 0 | 0 |
| Investments | — | 392 | 426 | 459 | 549 |
| — | 421 | 1,017 | 1,120 | 1,270 | |
| Total assets | — | 939 | 1,613 | 1,744 | 2,007 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -23 | 218 | 78 | 119 | |
| 3 | -459 | -132 | -13 | |
| -7 | 344 | -24 | -30 | |
| Net cash flow | -27 | 103 | -78 | 77 |
| Free cash flow | -31 | 211 | 68 | 114 |
| CFO / Operating profit % | -51.3% | 155.5% | 145.5% | 55.8% |