Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 950 | 1,085 | 1,296 | 1,557 | |
| COGS | 423 | 474 | 573 | 685 |
| Gross profit | 527 | 611 | 723 | 873 |
| 322 | 375 | 437 | 538 | |
| 205 | 236 | 286 | 335 | |
| OPM % | 21.6% | 21.8% | 22.1% | 21.5% |
| Depreciation | 13 | 17 | 24 | 31 |
| Interest | 3 | 5 | 8 | 9 |
| 20 | 32 | 46 | 41 | |
| Profit before tax | 208 | 246 | 300 | 337 |
| Tax | 52 | 60 | 75 | 85 |
| Tax % | 25% | 24.2% | 25.1% | 25.1% |
| 156 | 186 | 225 | 252 | |
| PAT margin % | 16.5% | 17.2% | 17.4% | 16.2% |
| EPS (₹) | 17.2 | 20.5 | 24.8 | 27.8 |
| EPS adjusted (₹) | 17.2 | 20.5 | 24.8 | 27.8 |
| 0% | 0% | 8.1% | 7.2% | |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 18 | 18 | 18 | 18 | 18 |
| Reserves | — | 567 | 658 | 883 | 1,121 |
| Minority interest | — | 0 | — | — | 0 |
| — | 0 | 12 | 33 | 70 | |
| — | 568 | 532 | 710 | 792 | |
| Total equity & liabilities | — | 1,154 | 1,220 | 1,644 | 2,000 |
| 130 | 161 | 251 | 355 | 375 | |
| CWIP | — | 0 | 5 | 4 | 0 |
| Investments | — | 293 | 291 | 312 | 341 |
| — | 699 | 672 | 973 | 1,283 | |
| Total assets | — | 1,154 | 1,220 | 1,644 | 2,000 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 169 | 125 | 106 | 92 | |
| -10 | -29 | -124 | -88 | |
| -153 | -102 | 19 | 7 | |
| Net cash flow | 6 | -6 | 1 | 12 |
| Free cash flow | 121 | 25 | -20 | 37 |
| CFO / Operating profit % | 82.6% | 52.9% | 37.1% | 27.4% |