Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 12,443 | 5,449 | 9,233 | 9,470 | 10,316 | 13,780 | 16,676 | |
| COGS | — | 3,604 | 6,063 | 6,064 | 6,203 | 8,250 | 9,796 |
| Gross profit | — | 1,845 | 3,171 | 3,406 | 4,113 | 5,530 | 6,880 |
| — | 473 | 1,045 | 1,345 | 1,451 | 1,543 | 1,950 | |
| — | 1,372 | 2,126 | 2,061 | 2,663 | 3,987 | 4,930 | |
| OPM % | — | 25.2% | 23% | 21.8% | 25.8% | 28.9% | 29.6% |
| Depreciation | — | 73 | 75 | 93 | 204 | 272 | 345 |
| Interest | 730 | 1,126 | 680 | 479 | 480 | 550 | 657 |
| 119 | -140 | 346 | -1,037 | 49 | 390 | 443 | |
| Profit before tax | 1,003 | 33 | 1,717 | 452 | 2,028 | 3,556 | 4,371 |
| Tax | 262 | -15 | 508 | -37 | 473 | 789 | 941 |
| Tax % | 26.1% | -44.4% | 29.6% | -8.2% | 23.4% | 22.2% | 21.5% |
| 742 | 48 | 1,209 | 489 | 1,554 | 2,767 | 3,431 | |
| PAT margin % | 6% | 0.9% | 13.1% | 5.2% | 15.1% | 20.1% | 20.6% |
| EPS (₹) | 18.4 | 1 | 26.3 | 10.1 | 16 | 27.8 | 34.3 |
| EPS adjusted (₹) | — | 0.5 | 12.5 | 5.1 | 15.6 | 27.7 | 34.3 |
| 0% | 0% | 0% | 9.9% | 14% | 15.3% | 12.4% | |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 396 | 482 | 482 | 995 | 998 | 999 |
| Reserves | — | 11,624 | 12,181 | 16,475 | 19,180 | 22,287 |
| Minority interest | — | 57 | 60 | 65 | 67 | 143 |
| — | 11,537 | 9,049 | 7,680 | 7,080 | 9,884 | |
| — | 14,780 | 17,384 | 22,011 | 22,515 | 25,624 | |
| Total equity & liabilities | — | 38,479 | 39,155 | 47,225 | 49,841 | 58,937 |
| 1,123 | 1,658 | 1,674 | 1,026 | 970 | 1,189 | |
| CWIP | — | — | — | 0 | 0 | 256 |
| Investments | — | 839 | 400 | 2,647 | 1,652 | 2,650 |
| — | 35,982 | 37,081 | 43,553 | 47,219 | 54,842 | |
| Total assets | — | 38,479 | 39,155 | 47,225 | 49,841 | 58,937 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2,000 | 2,524 | 1,998 | 2,750 | 2,512 | 1,566 | 959 | |
| -147 | 420 | 1,139 | 1,778 | -2,947 | -90 | -780 | |
| -1,985 | -2,835 | -2,888 | -3,705 | 951 | -2,506 | 1,589 | |
| Net cash flow | -131 | 109 | 250 | 822 | 516 | -1,031 | 1,768 |
| Free cash flow | 1,978 | 2,522 | 1,958 | 2,660 | 2,343 | 1,091 | 709 |
| CFO / Operating profit % | — | 184% | 94.1% | 133.1% | 93.9% | 39.3% | 19.5% |