Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 505 | 635 | 723 | 905 | |
| 386 | 501 | 569 | 730 | |
| 119 | 133 | 154 | 175 | |
| OPM % | 23.6% | 21% | 21.3% | 19.3% |
| Depreciation | 27 | 43 | 56 | 77 |
| Interest | 3 | 3 | 10 | 21 |
| 14 | -5 | 24 | 4 | |
| Profit before tax | 102 | 82 | 112 | 80 |
| Tax | 28 | 13 | 20 | -9 |
| Tax % | 27.7% | 15.9% | 18.1% | -11.2% |
| 74 | 69 | 92 | 89 | |
| PAT margin % | 14.7% | 10.9% | 12.7% | 9.9% |
| EPS (₹) | — | 9.7 | 12.9 | 12.1 |
| EPS adjusted (₹) | 10.8 | 9.5 | 12.9 | 11.8 |
| — | 41.2% | 0% | 16.5% | |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 34 | 34 | 35 | 35 | 37 |
| Reserves | — | 342 | 437 | 506 | 802 |
| Minority interest | — | 7 | 10 | 11 | 13 |
| — | 0 | 0 | 150 | 0 | |
| — | 322 | 369 | 456 | 520 | |
| Total equity & liabilities | — | 706 | 851 | 1,158 | 1,372 |
| 58 | 171 | 246 | 306 | 639 | |
| CWIP | — | — | 0 | 0 | 0 |
| Investments | — | 44 | 77 | 274 | 158 |
| — | 490 | 527 | 578 | 575 | |
| Total assets | — | 706 | 851 | 1,158 | 1,372 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 81 | 66 | 138 | 118 | |
| -10 | -55 | -218 | -160 | |
| -32 | -15 | 112 | 12 | |
| Net cash flow | 39 | -3 | 32 | -30 |
| Free cash flow | 53 | 48 | 92 | 62 |
| CFO / Operating profit % | 67.9% | 49.8% | 89.6% | 67.6% |