Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 203 | 279 | 351 | 457 | 771 | 1,367 | |
| COGS | — | — | — | — | 398 | 733 |
| Gross profit | — | — | — | — | 373 | 633 |
| — | — | — | — | 187 | 272 | |
| 35 | 39 | 56 | 74 | 186 | 361 | |
| OPM % | 17.1% | 14% | 16.1% | 16.1% | 24.2% | 26.4% |
| Depreciation | 8 | 8 | 11 | 14 | 22 | 26 |
| Interest | 10 | 6 | 9 | 20 | 39 | 38 |
| 6 | 8 | 6 | 13 | 21 | 10 | |
| Profit before tax | 22 | 34 | 43 | 53 | 146 | 308 |
| Tax | — | — | — | — | 36 | 83 |
| Tax % | — | — | — | — | 24.8% | 27% |
| 15 | 24 | 30 | 40 | 110 | 225 | |
| PAT margin % | 7.2% | 8.7% | 8.5% | 8.8% | 14.2% | 16.5% |
| EPS (₹) | — | — | — | — | 18.4 | 37.7 |
| EPS adjusted (₹) | 2.6 | 4.1 | 5 | 6.7 | 18.4 | 37.7 |
| — | — | — | — | 3.3% | 2.1% | |
| 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 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 11 | 11 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 119 | 134 | 256 | 286 | 325 | 448 | 670 |
| 119 | 85 | 108 | 110 | 346 | 482 | 356 | |
| 43 | 24 | 19 | 16 | 53 | 41 | 162 | |
| Total equity & liabilities | 293 | 254 | 396 | 424 | 737 | 983 | 1,200 |
| 55 | 57 | 55 | 97 | 129 | 175 | 195 | |
| CWIP | — | — | — | — | — | 2 | 18 |
| Investments | — | — | — | — | — | 1 | 1 |
| — | — | — | — | — | 805 | 985 | |
| Total assets | 293 | 254 | 396 | 424 | 737 | 983 | 1,200 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 33 | -33 | 59 | -154 | -57 | 250 | |
| 11 | -35 | -99 | -62 | -34 | -78 | |
| -45 | 117 | -7 | 214 | 93 | -165 | |
| Net cash flow | -0 | 49 | -47 | -1 | 2 | 7 |
| Free cash flow | — | — | — | — | -89 | 196 |
| CFO / Operating profit % | 96.6% | -85.7% | 105% | -208.8% | -30.5% | 69.3% |