Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 2,977 | 3,382 | 3,288 | 4,026 | 4,896 | |
| COGS | 2,512 | 2,782 | 2,646 | 3,329 | 4,095 |
| Gross profit | 465 | 601 | 642 | 697 | 801 |
| 290 | 363 | 424 | 475 | 536 | |
| 175 | 238 | 218 | 222 | 265 | |
| OPM % | 5.9% | 7% | 6.6% | 5.5% | 5.4% |
| Depreciation | 70 | 87 | 101 | 131 | 149 |
| Interest | 35 | 51 | 53 | 74 | 80 |
| 13 | 5 | 7 | 9 | 15 | |
| Profit before tax | 82 | 104 | 70 | 25 | 50 |
| Tax | 16 | 19 | 12 | 8 | 12 |
| Tax % | 19.6% | 18.3% | 17.7% | 31.4% | 24.4% |
| 66 | 85 | 57 | 17 | 38 | |
| PAT margin % | 2.2% | 2.5% | 1.7% | 0.4% | 0.8% |
| EPS (₹) | 17.9 | 22.6 | 13.8 | 3.9 | 9 |
| EPS adjusted (₹) | 18.1 | 21.3 | 13.9 | 3.9 | 9 |
| 0% | 10% | 10.9% | 13% | 16.6% | |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 18 | 18 | 20 | 21 | 21 | 21 |
| Reserves | — | 229 | 450 | 518 | 533 | 564 |
| Minority interest | — | 1 | 2 | 3 | 4 | 0 |
| — | 246 | 211 | 462 | 526 | 498 | |
| — | 591 | 578 | 547 | 805 | 896 | |
| Total equity & liabilities | — | 1,085 | 1,261 | 1,551 | 1,889 | 1,979 |
| 303 | 497 | 309 | 356 | 449 | 778 | |
| CWIP | — | 4 | 3 | 2 | 3 | 2 |
| Investments | — | 17 | 16 | 253 | 16 | 16 |
| — | 568 | 932 | 940 | 1,421 | 1,183 | |
| Total assets | — | 1,085 | 1,261 | 1,551 | 1,889 | 1,979 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 76 | 71 | 41 | 152 | 267 | |
| -34 | -72 | -113 | -164 | -63 | |
| -38 | 1 | 65 | 23 | -191 | |
| Net cash flow | 5 | -1 | -8 | 11 | 14 |
| Free cash flow | 35 | -1 | -44 | 15 | 203 |
| CFO / Operating profit % | 43.8% | 29.8% | 18.8% | 68.6% | 101% |