| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,351 | 1,374 | 1,462 | 1,654 | |
| COGS | 823 | 815 | 851 | 958 |
| Gross profit | 529 | 559 | 611 | 696 |
| 316 | 347 | 399 | 435 | |
| 213 | 212 | 212 | 261 | |
| OPM % | 15.7% | 15.4% | 14.5% | 15.8% |
| Depreciation | 41 | 48 | 53 | 59 |
| Interest | 45 | 53 | 40 | 31 |
| 7 | 23 | 24 | 19 | |
| Profit before tax | 134 | 135 | 143 | 190 |
| Tax | 36 | 34 | 57 | 49 |
| Tax % | 26.9% | 25.1% | 40.2% | 25.7% |
| 98 | 101 | 85 | 141 | |
| PAT margin % | 7.2% | 7.3% | 5.8% | 8.5% |
| EPS (₹) | — | 7.5 | 5.8 | 9.6 |
| EPS adjusted (₹) | 8.1 | 6.9 | 5.8 | 9.6 |
| — | 13.3% | 17.2% | 15.7% | |
| 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 | 24 | 24 | 29 | 29 | 29 |
| Reserves | — | 373 | 1,033 | 1,102 | 1,231 |
| — | 346 | 258 | 167 | 20 | |
| — | 478 | 321 | 342 | 568 | |
| Total equity & liabilities | — | 1,220 | 1,642 | 1,641 | 1,849 |
| 249 | 379 | 414 | 465 | 583 | |
| CWIP | — | 0 | 2 | 0 | 1 |
| Investments | — | 0 | 0 | 0 | 0 |
| — | 841 | 1,225 | 1,175 | 1,265 | |
| Total assets | — | 1,220 | 1,642 | 1,641 | 1,849 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 41 | -21 | 107 | 323 | |
| -60 | -332 | 118 | -153 | |
| 15 | 393 | -184 | -236 | |
| Net cash flow | -4 | 40 | 41 | -66 |
| Free cash flow | -19 | -63 | 54 | 272 |
| CFO / Operating profit % | 19.4% | -10.1% | 50.5% | 123.8% |