Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 10,101 | 8,573 | 10,818 | 14,071 | 18,548 | 25,045 | 35,743 | |
| COGS | 8,392 | 7,114 | 9,126 | 11,872 | 15,835 | 21,761 | 31,039 |
| Gross profit | 1,709 | 1,459 | 1,692 | 2,199 | 2,714 | 3,284 | 4,704 |
| 949 | 865 | 877 | 1,085 | 1,401 | 1,767 | 2,213 | |
| 760 | 594 | 815 | 1,114 | 1,313 | 1,517 | 2,491 | |
| OPM % | 7.5% | 6.9% | 7.5% | 7.9% | 7.1% | 6.1% | 7% |
| Depreciation | 239 | 225 | 232 | 245 | 274 | 343 | 423 |
| Interest | 380 | 375 | 322 | 303 | 323 | 359 | 433 |
| 80 | 45 | 38 | 5 | 74 | 145 | 167 | |
| Profit before tax | 221 | 39 | 299 | 572 | 789 | 960 | 1,802 |
| Tax | 79 | 45 | 75 | 140 | 193 | 245 | 452 |
| Tax % | 35.6% | 115.4% | 25% | 24.4% | 24.4% | 25.6% | 25.1% |
| 142 | -6 | 224 | 432 | 596 | 714 | 1,350 | |
| PAT margin % | 1.4% | -0.1% | 2.1% | 3.1% | 3.2% | 2.9% | 3.8% |
| EPS (₹) | 1.7 | -0.1 | 2.2 | 4.2 | 5.8 | 6.9 | 13.1 |
| EPS adjusted (₹) | 1.5 | -0.1 | 2.2 | 4.2 | 5.8 | 6.9 | 13.1 |
| 0% | — | 0% | 11.9% | 20.7% | 21.6% | 19.1% | |
| 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 | 958 | 1,030 | 1,030 | 1,030 | 1,030 | 1,031 | 1,033 |
| Reserves | — | 1,796 | 2,107 | 2,605 | 3,159 | 3,772 | 5,276 |
| Minority interest | — | 1 | 1 | — | — | — | — |
| — | 3,218 | 3,328 | 1,655 | 1,064 | 950 | 524 | |
| — | 2,820 | 2,479 | 5,423 | 7,564 | 9,373 | 13,884 | |
| Total equity & liabilities | — | 8,865 | 8,945 | 10,713 | 12,818 | 15,126 | 20,717 |
| 1,094 | 976 | 994 | 884 | 1,099 | 1,313 | 1,504 | |
| CWIP | — | 53 | 2 | 20 | 48 | 8 | 18 |
| Investments | — | 61 | 62 | 65 | 66 | 66 | 67 |
| — | 7,775 | 7,888 | 9,744 | 11,605 | 13,739 | 19,128 | |
| Total assets | — | 8,865 | 8,945 | 10,713 | 12,818 | 15,126 | 20,717 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 629 | 245 | 1,013 | 1,323 | 1,209 | 1,318 | |
| -217 | 64 | -384 | -138 | -177 | -118 | |
| -208 | -524 | -638 | -1,148 | -840 | -1,264 | |
| Net cash flow | 204 | -216 | -8 | 37 | 193 | -64 |
| Free cash flow | 581 | 154 | 826 | 951 | 782 | 911 |
| CFO / Operating profit % | 105.8% | 30.1% | 91% | 100.8% | 79.7% | 52.9% |