Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 723 | 906 | 1,073 | 1,255 | 1,277 | 1,330 | |
| COGS | 377 | 514 | 595 | 654 | 683 | 706 |
| Gross profit | 347 | 392 | 478 | 601 | 594 | 624 |
| 224 | 256 | 297 | 368 | 363 | 377 | |
| 123 | 136 | 182 | 233 | 232 | 247 | |
| OPM % | 16.9% | 15% | 16.9% | 18.5% | 18.1% | 18.6% |
| Depreciation | 24 | 31 | 34 | 46 | 54 | 55 |
| Interest | 4 | 1 | 1 | 2 | 3 | 2 |
| 4 | 11 | 10 | 13 | 17 | 6 | |
| Profit before tax | 98 | 114 | 156 | 198 | 192 | 195 |
| Tax | 27 | 30 | 24 | 50 | 48 | 50 |
| Tax % | 27.6% | 26.5% | 15.4% | 25.1% | 25.1% | 25.5% |
| 71 | 84 | 132 | 149 | 144 | 145 | |
| PAT margin % | 9.8% | 9.3% | 12.3% | 11.9% | 11.3% | 10.9% |
| EPS (₹) | 15.6 | 17.7 | 27.7 | 31.2 | 30.2 | 30.5 |
| EPS adjusted (₹) | 14.9 | 17.7 | 27.7 | 31.2 | 30.2 | 30.5 |
| 0% | 17% | 12.6% | 11.2% | 11.6% | 16.4% | |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 29 | 48 | 48 | 48 | 48 | 48 | 48 |
| Reserves | 150 | 516 | 602 | 729 | 867 | 1,001 | 1,135 |
| Minority interest | — | — | — | — | — | 0 | — |
| 39 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 204 | 248 | 270 | 285 | 307 | 310 | 388 | |
| Total equity & liabilities | 422 | 811 | 920 | 1,062 | 1,222 | 1,358 | 1,570 |
| 173 | 249 | 253 | 265 | 490 | 465 | 490 | |
| CWIP | 1 | 3 | 51 | 251 | 15 | 135 | 220 |
| Investments | 21 | 50 | 173 | 132 | 188 | 216 | 320 |
| 227 | 509 | 442 | 414 | 529 | 542 | 540 | |
| Total assets | 422 | 811 | 920 | 1,062 | 1,222 | 1,358 | 1,570 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 72 | 121 | 65 | 116 | 152 | 205 | 211 | |
| -61 | -318 | -69 | -84 | -143 | -175 | -194 | |
| -17 | 236 | -5 | -20 | -24 | -25 | -26 | |
| Net cash flow | -6 | 39 | -9 | 12 | -15 | 4 | -9 |
| Free cash flow | — | 55 | -56 | -83 | 51 | 72 | 79 |
| CFO / Operating profit % | — | 99% | 47.9% | 64% | 65.4% | 88.5% | 85.7% |