Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 7,846 | 7,326 | 9,056 | 11,584 | 15,783 | 21,639 | 31,027 | |
| COGS | 6,455 | 6,084 | 7,669 | 9,774 | 13,491 | 18,881 | 27,082 |
| Gross profit | 1,391 | 1,241 | 1,387 | 1,810 | 2,291 | 2,757 | 3,945 |
| 755 | 617 | 695 | 877 | 1,175 | 1,478 | 1,821 | |
| 636 | 625 | 692 | 933 | 1,116 | 1,280 | 2,124 | |
| OPM % | 8.1% | 8.5% | 7.6% | 8.1% | 7.1% | 5.9% | 6.9% |
| Depreciation | 186 | 174 | 181 | 183 | 206 | 246 | 296 |
| Interest | 313 | 316 | 264 | 234 | 242 | 250 | 289 |
| 98 | 53 | 42 | 9 | 76 | 149 | 194 | |
| Profit before tax | 235 | 187 | 290 | 525 | 744 | 932 | 1,732 |
| Tax | 79 | 49 | 76 | 135 | 190 | 244 | 447 |
| Tax % | 33.6% | 26.3% | 26.1% | 25.8% | 25.5% | 26.1% | 25.8% |
| 156 | 138 | 214 | 390 | 554 | 689 | 1,285 | |
| PAT margin % | 2% | 1.9% | 2.4% | 3.4% | 3.5% | 3.2% | 4.1% |
| EPS (₹) | 1.9 | 1.6 | 2.1 | 3.8 | 5.4 | 6.7 | 12.5 |
| EPS adjusted (₹) | 1.9 | 1.3 | 2.1 | 3.8 | 5.4 | 6.7 | 12.4 |
| 0% | 0% | 0% | 13.2% | 22.3% | 22.5% | 20.1% | |
| 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 | 839 | 1,030 | 1,030 | 1,030 | 1,030 | 1,031 | 1,033 |
| Reserves | — | 1,995 | 2,234 | 2,637 | 3,137 | 3,746 | 5,088 |
| Minority interest | — | — | 0 | — | — | — | — |
| — | 2,389 | 2,367 | 1,324 | 889 | 881 | 317 | |
| — | 2,498 | 2,126 | 4,207 | 5,872 | 7,051 | 10,617 | |
| Total equity & liabilities | — | 7,912 | 7,756 | 9,198 | 10,928 | 12,709 | 17,055 |
| 922 | 836 | 857 | 740 | 947 | 1,120 | 1,231 | |
| CWIP | — | 53 | 1 | 19 | 48 | 6 | 14 |
| Investments | — | 816 | 829 | 829 | 835 | 912 | 913 |
| — | 6,208 | 6,069 | 7,610 | 9,098 | 10,671 | 14,897 | |
| Total assets | — | 7,912 | 7,756 | 9,198 | 10,928 | 12,709 | 17,055 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 521 | 109 | 715 | 986 | 973 | 1,587 | |
| -310 | 144 | -362 | -116 | -293 | -481 | |
| -27 | -474 | -376 | -833 | -513 | -1,170 | |
| Net cash flow | 183 | -221 | -23 | 36 | 167 | -65 |
| Free cash flow | 473 | 33 | 554 | 638 | 629 | 1,265 |
| CFO / Operating profit % | 83.4% | 15.7% | 76.6% | 88.3% | 76.1% | 74.7% |