Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 2,302 | 3,447 | 2,228 | 2,542 | 2,300 | |
| COGS | 1,465 | 2,544 | 1,625 | 1,407 | 1,290 |
| Gross profit | 837 | 903 | 603 | 1,135 | 1,010 |
| 599 | 581 | 503 | 1,012 | 900 | |
| 238 | 322 | 100 | 122 | 110 | |
| OPM % | 10.3% | 9.3% | 4.5% | 4.8% | 4.8% |
| Depreciation | 9 | 10 | 10 | 12 | 14 |
| Interest | 93 | 78 | 72 | 63 | 59 |
| 32 | 14 | -6 | 44 | 65 | |
| Profit before tax | 167 | 249 | 12 | 92 | 102 |
| Tax | 5 | 63 | 6 | 27 | 22 |
| Tax % | 3.1% | 25.5% | 53.2% | 29.9% | 21.4% |
| 162 | 185 | 6 | 64 | 80 | |
| PAT margin % | 7% | 5.4% | 0.3% | 2.5% | 3.5% |
| EPS (₹) | 10.1 | 11.5 | 0.4 | 4 | 5 |
| EPS adjusted (₹) | — | 11.4 | 0.3 | 4 | 5 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 162 | 162 | 0 | 162 | 162 | 162 | 162 |
| Reserves | -694 | -718 | 0 | -449 | -352 | -194 | -70 |
| 598 | 342 | 0 | 1,494 | 1,583 | 1,594 | 634 | |
| 1,186 | 1,316 | 128 | 650 | 614 | 671 | 1,606 | |
| Total equity & liabilities | 1,252 | 1,102 | 128 | 1,857 | 2,007 | 2,233 | 2,333 |
| — | — | 17 | 190 | 198 | 206 | 215 | |
| CWIP | 15 | 18 | 4 | 13 | 21 | 20 | 27 |
| Investments | 0 | 0 | 135 | 338 | 456 | 526 | 576 |
| 1,237 | 1,084 | -28 | 1,315 | 1,332 | 1,482 | 1,515 | |
| Total assets | 1,252 | 1,102 | 128 | 1,857 | 2,007 | 2,233 | 2,333 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -19 | 220 | -150 | -317 | 687 | 169 | 116 | 5 | |
| -10 | -5 | -3 | 2 | 2 | -1 | 26 | 31 | |
| 44 | -245 | 178 | 265 | -320 | 14 | -52 | -34 | |
| Net cash flow | 15 | -30 | 25 | -50 | 369 | 182 | 90 | 2 |
| Free cash flow | -34 | 212 | -154 | -325 | 687 | 138 | 106 | -11 |
| CFO / Operating profit % | — | — | — | -133.3% | 213.4% | 169.1% | 95% | 4.8% |