Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 2,167 | 2,694 | 3,275 | 3,692 | 4,410 | |
| COGS | 543 | 625 | 759 | 880 | 997 |
| Gross profit | 1,624 | 2,069 | 2,516 | 2,813 | 3,413 |
| 1,173 | 1,457 | 1,717 | 1,936 | 2,494 | |
| 451 | 612 | 799 | 877 | 919 | |
| OPM % | 20.8% | 22.7% | 24.4% | 23.8% | 20.8% |
| Depreciation | 130 | 150 | 173 | 194 | 223 |
| Interest | 79 | 78 | 74 | 65 | 79 |
| 39 | 65 | 75 | 29 | 98 | |
| Profit before tax | 281 | 449 | 627 | 647 | 715 |
| Tax | 84 | 123 | 149 | 166 | 161 |
| Tax % | 30.1% | 27.4% | 23.8% | 25.6% | 22.5% |
| 196 | 326 | 478 | 481 | 554 | |
| PAT margin % | 9.1% | 12.1% | 14.6% | 13% | 12.6% |
| EPS (₹) | — | 12.6 | 17.8 | 17.9 | 20.7 |
| EPS adjusted (₹) | 7.8 | 12.2 | 17.8 | 17.9 | 20.7 |
| — | 0% | 0% | 2.8% | 2.4% | |
| Annual report | — | 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 | 82 | 51 | 54 | 54 | 54 | 54 |
| Reserves | — | 1,565 | 2,375 | 2,852 | 3,333 | 3,908 |
| Minority interest | — | 0 | — | — | 1 | 23 |
| — | 838 | 842 | 419 | 328 | 1,190 | |
| — | 692 | 846 | 979 | 1,051 | 731 | |
| Total equity & liabilities | — | 3,146 | 4,116 | 4,304 | 4,766 | 5,905 |
| 1,616 | 1,776 | 1,713 | 1,817 | 1,982 | 3,795 | |
| CWIP | — | 439 | 327 | 386 | 529 | 132 |
| Investments | — | 0 | 0 | 0 | 3 | 3 |
| — | 930 | 2,076 | 2,101 | 2,253 | 1,975 | |
| Total assets | — | 3,146 | 4,116 | 4,304 | 4,766 | 5,905 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 311 | 645 | 612 | 624 | 714 | |
| -421 | -342 | -441 | -721 | -1,065 | |
| 160 | 346 | -514 | -97 | 248 | |
| Net cash flow | 50 | 648 | -343 | -194 | -103 |
| Free cash flow | 37 | 409 | 334 | 107 | -124 |
| CFO / Operating profit % | 69% | 105.3% | 76.6% | 71.1% | 77.7% |