Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 828 | 1,190 | 1,615 | 1,949 | |
| COGS | 504 | 667 | 821 | 935 |
| Gross profit | 324 | 522 | 794 | 1,014 |
| 207 | 250 | 335 | 449 | |
| 117 | 272 | 458 | 564 | |
| OPM % | 14.1% | 22.9% | 28.4% | 29% |
| Depreciation | 26 | 27 | 32 | 42 |
| Interest | 71 | 66 | 17 | 53 |
| 32 | 8 | 7 | 54 | |
| Profit before tax | 52 | 187 | 416 | 523 |
| Tax | 13 | 47 | 106 | 132 |
| Tax % | 24.5% | 25.1% | 25.5% | 25.2% |
| 39 | 140 | 310 | 391 | |
| PAT margin % | 4.8% | 11.8% | 19.2% | 20.1% |
| EPS (₹) | 2.7 | 7.3 | 13.6 | 17.2 |
| EPS adjusted (₹) | 2.4 | 6.2 | 13.6 | 17.2 |
| 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 | 29 | 33 | 45 | 45 | 45 |
| Reserves | — | 451 | 1,711 | 2,020 | 2,409 |
| — | 625 | 92 | 198 | 589 | |
| — | 475 | 452 | 561 | 685 | |
| Total equity & liabilities | — | 1,584 | 2,301 | 2,825 | 3,729 |
| 245 | 238 | 285 | 409 | 519 | |
| CWIP | — | 4 | 33 | 59 | 89 |
| Investments | — | 185 | 245 | 325 | 357 |
| — | 1,158 | 1,738 | 2,033 | 2,763 | |
| Total assets | — | 1,584 | 2,301 | 2,825 | 3,729 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 21 | -65 | 70 | 103 | |
| -22 | -231 | -377 | -281 | |
| 2 | 527 | 81 | 196 | |
| Net cash flow | -0 | 231 | -226 | 18 |
| Free cash flow | -3 | -171 | 70 | -182 |
| CFO / Operating profit % | 17.7% | -23.9% | 15.3% | 18.2% |