Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 8,115 | 4,300 | 84 | 8,735 | 9,460 | 12,677 | 14,542 | |
| COGS | — | 2,956 | 55 | 5,583 | 5,725 | 7,851 | 9,017 |
| Gross profit | — | 1,344 | 29 | 3,151 | 3,734 | 4,827 | 5,524 |
| — | 359 | 10 | 1,313 | 1,411 | 1,451 | 1,657 | |
| — | 985 | 19 | 1,839 | 2,324 | 3,376 | 3,867 | |
| OPM % | — | 22.9% | 22.8% | 21.1% | 24.6% | 26.6% | 26.6% |
| Depreciation | — | 57 | 1 | 124 | 251 | 296 | 320 |
| Interest | 782 | 818 | 4 | 598 | 543 | 612 | 751 |
| 335 | -314 | 2 | -923 | 55 | 429 | 877 | |
| Profit before tax | 655 | -204 | 16 | 194 | 1,584 | 2,896 | 3,673 |
| Tax | 222 | -18 | 5 | -111 | 420 | 706 | 753 |
| Tax % | 33.9% | -8.8% | 29.1% | -57.2% | 26.5% | 24.4% | 20.5% |
| 433 | -186 | 11 | 305 | 1,164 | 2,190 | 2,920 | |
| PAT margin % | 5.3% | -4.3% | 13.5% | 3.5% | 12.3% | 17.3% | 20.1% |
| EPS (₹) | 10.9 | -4.7 | 24.8 | 6.3 | 12 | 22 | 29.3 |
| EPS adjusted (₹) | — | -2.4 | 0.1 | 3.2 | 11.7 | 22 | 29.2 |
| 0% | — | 0% | 15.8% | 18.7% | 19.3% | 14.5% | |
| 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 | — | 11,695 | 12,087 | 15,999 | 18,106 | 21,213 |
| — | 10,833 | 10,229 | 8,671 | 7,542 | 10,724 | |
| — | 14,553 | 17,542 | 21,960 | 22,100 | 24,631 | |
| Total equity & liabilities | — | 37,562 | 40,340 | 47,625 | 48,746 | 57,567 |
| 873 | 1,351 | 1,710 | 898 | 721 | 1,082 | |
| CWIP | — | — | 0 | 0 | 0 | 191 |
| Investments | — | 973 | 625 | 2,615 | 1,606 | 4,005 |
| — | 35,238 | 38,005 | 44,111 | 46,418 | 52,289 | |
| Total assets | — | 37,562 | 40,340 | 47,625 | 48,746 | 57,567 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 3,772 | 3,456 | 22 | 1,108 | 1,780 | 1,183 | 1,486 | |
| 212 | 496 | -18 | 1,690 | -1,931 | -218 | -1,532 | |
| -4,188 | -3,873 | -2 | -1,857 | 667 | -1,941 | 1,436 | |
| Net cash flow | — | 79 | 1 | 940 | 516 | -976 | 1,389 |
| Free cash flow | 3,735 | 3,454 | 21 | 1,018 | 1,626 | 987 | 1,295 |
| CFO / Operating profit % | — | 350.8% | 113% | 60.2% | 76.6% | 35% | 38.4% |