| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 314 | 426 | 618 | 701 | 742 | 627 | 1,048 | 1,404 | 1,488 | 1,745 | 1,996 | |
| COGS | -255 | -362 | -500 | -596 | 608 | 523 | 863 | 1,117 | 1,155 | 1,348 | 1,518 |
| Gross profit | — | — | — | — | 134 | 104 | 185 | 286 | 332 | 397 | 478 |
| 543 | 759 | 1,079 | 1,272 | 91 | 84 | 103 | 158 | 147 | 172 | 216 | |
| 27 | 28 | 39 | 26 | 43 | 20 | 82 | 128 | 185 | 225 | 261 | |
| OPM % | 8.5% | 6.7% | 6.3% | 3.7% | 5.8% | 3.2% | 7.8% | 9.1% | 12.4% | 12.9% | 13.1% |
| Depreciation | 3 | 3 | 6 | 8 | 9 | 11 | 13 | 14 | 18 | 22 | 28 |
| Interest | 7 | 10 | 3 | 2 | 4 | 3 | 5 | 7 | 6 | 7 | 4 |
| 1 | — | 9 | 14 | 3 | 6 | -22 | 2 | 3 | 9 | 21 | |
| Profit before tax | 17 | 17 | 39 | 29 | 33 | 12 | 41 | 110 | 164 | 206 | 250 |
| Tax | 7 | 5 | 14 | 10 | 9 | 7 | 11 | 28 | 42 | 53 | 65 |
| Tax % | 37.9% | 30.5% | 36.1% | 34.8% | 26.2% | 55.1% | 25.9% | 25.7% | 25.4% | 25.8% | 25.9% |
| 11 | 12 | 25 | 19 | 25 | 5 | 31 | 81 | 123 | 153 | 185 | |
| PAT margin % | 3.4% | 2.8% | 4% | 2.7% | 3.3% | 0.9% | 2.9% | 5.8% | 8.2% | 8.8% | 9.3% |
| EPS (₹) | 13 | 11.7 | 20.4 | 15.7 | 20.3 | 4.4 | 25.3 | 67.2 | 101.2 | 126.2 | 144.1 |
| EPS adjusted (₹) | — | 11.7 | — | — | 20.3 | 4.4 | 25.3 | 67.2 | 101.2 | 126.2 | 136.7 |
| 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 9.9% | 0% | 13.9% | |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | 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 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 10 | 0 | 12 | 12 | 12 | 12 | 12 | 12 | 14 |
| Reserves | 0 | 0 | 336 | 342 | 372 | 454 | 576 | 717 | 1,386 |
| Minority interest | — | — | — | 0 | — | — | — | — | — |
| 16 | 0 | 45 | 42 | 32 | 38 | 31 | 39 | 0 | |
| 204 | 0 | 203 | 275 | 460 | 506 | 375 | 388 | 355 | |
| Total equity & liabilities | 230 | 0 | 596 | 671 | 877 | 1,010 | 994 | 1,156 | 1,754 |
| 29 | 0 | 107 | 129 | 126 | 123 | 252 | 244 | 300 | |
| CWIP | 41 | 0 | 115 | 123 | 127 | 131 | 2 | 41 | 61 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 160 | 0 | 375 | 419 | 624 | 756 | 740 | 871 | 1,393 | |
| Total assets | 230 | 0 | 596 | 671 | 877 | 1,010 | 994 | 1,156 | 1,754 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -7 | 49 | -116 | -2 | -2 | 38 | 27 | 16 | 60 | 66 | |
| -6 | -77 | -6 | -14 | -14 | -18 | -24 | 2 | -30 | -392 | |
| 4 | -7 | 14 | 7 | 17 | -15 | -21 | -8 | -7 | 438 | |
| Net cash flow | 0 | -35 | -108 | 1 | 1 | 5 | -18 | 10 | 23 | 112 |
| Free cash flow | -6 | 51 | -105 | -17 | -17 | 19 | 2 | 15 | 30 | -45 |
| CFO / Operating profit % | -25.5% | 126.8% | -449.7% | -4.4% | -9.5% | 46.8% | 21.3% | 8.7% | 26.6% | 25.3% |