Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 59 | 1,031 | 1,729 | 1,905 | 2,341 | 2,664 | 2,874 | |
| COGS | 0 | 245 | 443 | 349 | 431 | 540 | 638 |
| Gross profit | — | 786 | 1,286 | 1,556 | 1,910 | 2,124 | 2,236 |
| 65 | 625 | 865 | 971 | 1,148 | 1,290 | 1,416 | |
| -6 | 161 | 421 | 584 | 762 | 833 | 821 | |
| OPM % | -10.1% | 15.6% | 24.3% | 30.7% | 32.6% | 31.3% | 28.6% |
| Depreciation | 3 | 91 | 99 | 113 | 117 | 131 | 143 |
| Interest | 60 | 112 | 44 | 52 | 52 | 48 | 40 |
| 66 | -104 | 125 | 144 | 271 | 293 | 286 | |
| Profit before tax | -3 | -146 | 403 | 563 | 865 | 947 | 924 |
| Tax | -0 | 18 | 72 | -131 | 178 | 246 | 208 |
| Tax % | -4.5% | 12.3% | 17.8% | -23.3% | 20.5% | 26% | 22.5% |
| -3 | -164 | 331 | 694 | 687 | 701 | 717 | |
| PAT margin % | -5% | -16% | 19.2% | 36.5% | 29.4% | 26.3% | 24.9% |
| EPS (₹) | — | -1.9 | 3.4 | 7.2 | 7.1 | 7.2 | 7.4 |
| EPS adjusted (₹) | -0.1 | -1.7 | 3.4 | 7.2 | 7.1 | 7.2 | 7.4 |
| — | — | 0% | 14% | 21.2% | 20.8% | 27.1% | |
| Annual report | Annual report for Mar 2020 | 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 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 537 | 537 | 966 | 970 | 971 | 972 | 972 | 973 |
| Reserves | 749 | 2,338 | 4,973 | 5,339 | 6,071 | 6,709 | 7,317 | 7,967 |
| 378 | 658 | 335 | 303 | 534 | 443 | 612 | 825 | |
| 287 | 20 | 869 | 890 | 845 | 945 | 1,065 | 1,125 | |
| Total equity & liabilities | 1,951 | 3,553 | 7,143 | 7,502 | 8,420 | 9,069 | 9,967 | 10,890 |
| 479 | 90 | 2,989 | 3,147 | 4,485 | 4,717 | 4,866 | 4,904 | |
| CWIP | 9 | 0 | 8 | 14 | 57 | 129 | 240 | 479 |
| Investments | 770 | 2,471 | 2,379 | 2,567 | 1,475 | 1,915 | 2,618 | 2,630 |
| 694 | 992 | 1,767 | 1,774 | 2,404 | 2,308 | 2,242 | 2,876 | |
| Total assets | 1,951 | 3,553 | 7,143 | 7,502 | 8,420 | 9,069 | 9,967 | 10,890 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -19 | -36 | 219 | 425 | 696 | 613 | 598 | 503 | |
| 55 | -2,536 | -345 | -733 | -843 | -806 | -873 | -426 | |
| -36 | 2,332 | 397 | -75 | -54 | -246 | -29 | 39 | |
| Net cash flow | -0 | -240 | 271 | -384 | -201 | -438 | -304 | 116 |
| Free cash flow | -19 | -39 | 201 | 58 | 576 | 152 | 342 | 151 |
| CFO / Operating profit % | — | — | 136.3% | 100.9% | 119.2% | 80.5% | 71.8% | 61.3% |