Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 152 | 198 | 254 | 316 | 384 | 401 | |
| COGS | 16 | 19 | 37 | 40 | 33 | 39 |
| Gross profit | 136 | 180 | 217 | 275 | 351 | 362 |
| 85 | 93 | 101 | 129 | 185 | 209 | |
| 51 | 86 | 116 | 147 | 166 | 153 | |
| OPM % | 33.6% | 43.6% | 45.6% | 46.5% | 43.1% | 38.1% |
| Depreciation | 9 | 8 | 6 | 9 | 10 | 17 |
| Interest | 3 | 2 | 2 | 1 | 1 | 1 |
| 40 | 39 | 35 | 40 | 52 | 57 | |
| Profit before tax | 79 | 115 | 143 | 177 | 206 | 191 |
| Tax | 19 | 30 | 34 | 40 | 56 | 53 |
| Tax % | 24.1% | 25.7% | 24% | 22.4% | 27.3% | 27.9% |
| 60 | 86 | 109 | 137 | 150 | 138 | |
| PAT margin % | 39.5% | 43.2% | 42.8% | 43.5% | 39.1% | 34.4% |
| EPS (₹) | 11.4 | 16.1 | 20.3 | 25.4 | 27.6 | 25.3 |
| EPS adjusted (₹) | 0.9 | 16.1 | 20.3 | 25.4 | 27.6 | 25.2 |
| 0% | 12.4% | 14.8% | 13.8% | 12.7% | 13.9% | |
| Annual report | — | 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 133 | 133 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 166 | 227 | 427 | 524 | 645 | 779 | 920 |
| Minority interest | — | — | — | 0 | 0 | — | — |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 77 | 68 | 65 | 104 | 94 | 86 | 125 | |
| Total equity & liabilities | 375 | 428 | 504 | 639 | 750 | 876 | 1,057 |
| 12 | 9 | 7 | 13 | 26 | 53 | 61 | |
| CWIP | — | — | — | 0 | 0 | 0 | 0 |
| Investments | 228 | 299 | 333 | 387 | 435 | 518 | 570 |
| 135 | 120 | 163 | 240 | 289 | 305 | 425 | |
| Total assets | 375 | 428 | 504 | 639 | 750 | 876 | 1,057 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 79 | 31 | 100 | 67 | 111 | 109 | |
| -57 | -11 | -57 | -50 | -91 | -93 | |
| -6 | -14 | -5 | -21 | -24 | -25 | |
| Net cash flow | 17 | 5 | 38 | -4 | -4 | -9 |
| Free cash flow | 77 | 28 | 92 | 49 | 76 | 81 |
| CFO / Operating profit % | 155.1% | 35.4% | 86.2% | 45.4% | 66.8% | 71.1% |