| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1,293 | 1,454 | 1,898 | |
| COGS | 824 | 889 | 1,143 |
| Gross profit | 470 | 565 | 755 |
| 357 | 429 | 578 | |
| 113 | 136 | 176 | |
| OPM % | 8.7% | 9.4% | 9.3% |
| Depreciation | 8 | 12 | 14 |
| Interest | 2 | 2 | 2 |
| 13 | 21 | 25 | |
| Profit before tax | 116 | 143 | 185 |
| Tax | 30 | 35 | 50 |
| Tax % | 25.6% | 24.4% | 27.3% |
| 86 | 108 | 135 | |
| PAT margin % | 6.7% | 7.4% | 7.1% |
| EPS (₹) | 58.7 | 68.5 | 80.4 |
| EPS adjusted (₹) | 59.8 | 64.8 | 80.2 |
| 0% | 18.2% | 15.5% | |
| Annual report | — | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 15 | 14 | 17 | 17 |
| Reserves | — | 430 | 735 | 864 |
| — | 10 | 17 | 15 | |
| — | 300 | 345 | 405 | |
| Total equity & liabilities | — | 755 | 1,114 | 1,301 |
| 158 | 163 | 150 | 284 | |
| CWIP | — | 13 | 13 | 56 |
| Investments | — | 8 | 44 | 49 |
| — | 571 | 907 | 911 | |
| Total assets | — | 755 | 1,114 | 1,301 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 82 | 54 | -19 | |
| -32 | -223 | -23 | |
| -46 | 192 | -22 | |
| Net cash flow | 3 | 23 | -64 |
| Free cash flow | 63 | -23 | -138 |
| CFO / Operating profit % | 72.1% | 39.3% | -10.7% |