Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 542 | 1,009 | 1,326 | 1,365 | 1,386 | 1,435 | |
| COGS | 71 | 267 | 350 | 379 | 369 | 422 |
| Gross profit | 472 | 742 | 976 | 986 | 1,017 | 1,014 |
| 237 | 262 | 318 | 329 | 375 | 385 | |
| 235 | 480 | 658 | 657 | 643 | 628 | |
| OPM % | 43.3% | 47.6% | 49.6% | 48.1% | 46.4% | 43.8% |
| Depreciation | 89 | 88 | 97 | 132 | 153 | 170 |
| Interest | 25 | 27 | 30 | 44 | 55 | 56 |
| 58 | 49 | 37 | 68 | 85 | 94 | |
| Profit before tax | 178 | 414 | 567 | 548 | 520 | 496 |
| Tax | 48 | 105 | 144 | 134 | 131 | 120 |
| Tax % | 26.8% | 25.5% | 25.4% | 24.4% | 25.2% | 24.3% |
| 131 | 308 | 423 | 415 | 388 | 376 | |
| PAT margin % | 24.1% | 30.6% | 31.9% | 30.4% | 28% | 26.2% |
| EPS (₹) | — | 12.6 | 17.4 | 17.1 | 16 | 15.5 |
| EPS adjusted (₹) | 5.3 | 12.7 | 17.4 | 17.1 | 16 | 15.5 |
| — | 39.6% | 51.7% | 49.8% | 50% | 50.1% | |
| Annual report | — | Annual report for Mar 2022 | 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 | 25 | 24 | 24 | 24 | 24 | 24 |
| Reserves | — | 1,060 | 1,371 | 1,573 | 1,762 | 1,940 |
| — | 0 | 0 | 0 | 0 | 0 | |
| — | 665 | 766 | 905 | 960 | 888 | |
| Total equity & liabilities | — | 1,749 | 2,161 | 2,503 | 2,747 | 2,853 |
| 233 | 243 | 518 | 663 | 688 | 659 | |
| CWIP | — | 252 | 2 | 0 | 0 | 0 |
| Investments | — | 524 | 793 | 958 | 1,051 | 1,214 |
| — | 730 | 849 | 882 | 1,008 | 979 | |
| Total assets | — | 1,749 | 2,161 | 2,503 | 2,747 | 2,853 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 341 | 459 | 478 | 389 | 481 | |
| 62 | -228 | -104 | -16 | -102 | |
| -406 | -226 | -361 | -377 | -386 | |
| Net cash flow | -3 | 5 | 14 | -4 | -6 |
| Free cash flow | 339 | 455 | 474 | 385 | 469 |
| CFO / Operating profit % | 71% | 69.8% | 72.8% | 60.5% | 76.6% |