Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 800 | 1,343 | 2,127 | 2,357 | 2,507 | 2,864 | |
| COGS | 360 | 566 | 892 | 988 | 1,061 | 1,205 |
| Gross profit | 440 | 777 | 1,235 | 1,369 | 1,447 | 1,659 |
| 267 | 367 | 554 | 667 | 687 | 790 | |
| 173 | 410 | 681 | 703 | 759 | 869 | |
| OPM % | 21.6% | 30.6% | 32% | 29.8% | 30.3% | 30.4% |
| Depreciation | 122 | 134 | 181 | 229 | 258 | 311 |
| Interest | 45 | 50 | 63 | 79 | 90 | 111 |
| 78 | 59 | 54 | 71 | 93 | 104 | |
| Profit before tax | 84 | 284 | 491 | 465 | 504 | 551 |
| Tax | 19 | 70 | 126 | 50 | 149 | 135 |
| Tax % | 23% | 24.7% | 25.6% | 10.7% | 29.6% | 24.6% |
| 65 | 214 | 365 | 415 | 354 | 416 | |
| PAT margin % | 8.1% | 16% | 17.2% | 17.6% | 14.1% | 14.5% |
| EPS (₹) | — | 8 | 13.3 | 15.2 | 12.9 | 15.1 |
| EPS adjusted (₹) | 2.4 | 7.8 | 13.3 | 15.2 | 12.9 | 15.1 |
| — | 0% | 0% | 110.3% | 42.7% | 39.7% | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 133 | 133 | 136 | 136 | 136 | 136 | 136 |
| Reserves | — | 695 | 1,129 | 1,412 | 1,728 | 1,573 | 1,857 |
| Minority interest | — | 20 | 22 | 26 | 29 | 29 | 34 |
| — | 1 | 0 | 2 | 0 | 173 | 0 | |
| — | 811 | 1,018 | 1,352 | 1,460 | 1,424 | 1,989 | |
| Total equity & liabilities | — | 1,659 | 2,305 | 2,927 | 3,353 | 3,334 | 4,015 |
| 708 | 724 | 848 | 464 | 512 | 534 | 605 | |
| CWIP | — | 4 | 6 | 17 | 7 | 9 | 14 |
| Investments | — | 400 | 401 | 478 | 750 | 550 | 673 |
| — | 532 | 1,050 | 1,968 | 2,083 | 2,242 | 2,724 | |
| Total assets | — | 1,659 | 2,305 | 2,927 | 3,353 | 3,334 | 4,015 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 265 | 220 | 699 | 590 | 698 | 474 | |
| -122 | -301 | -369 | -251 | 122 | -100 | |
| -127 | 116 | -359 | -323 | -773 | -436 | |
| Net cash flow | 16 | 35 | -30 | 16 | 47 | -62 |
| Free cash flow | 240 | 172 | 599 | 474 | 610 | 335 |
| CFO / Operating profit % | 153.6% | 53.7% | 102.9% | 84.4% | 92.1% | 54.6% |