Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 789 | 1,312 | 2,052 | 2,305 | 2,450 | 2,797 | |
| COGS | 352 | 550 | 849 | 958 | 1,031 | 1,171 |
| Gross profit | 437 | 763 | 1,203 | 1,347 | 1,419 | 1,626 |
| 259 | 360 | 523 | 644 | 670 | 772 | |
| 178 | 403 | 680 | 703 | 748 | 854 | |
| OPM % | 22.6% | 30.7% | 33.2% | 30.5% | 30.6% | 30.5% |
| Depreciation | 121 | 134 | 175 | 228 | 257 | 310 |
| Interest | 44 | 50 | 62 | 79 | 90 | 111 |
| 79 | 58 | 55 | 69 | 95 | 100 | |
| Profit before tax | 91 | 278 | 498 | 466 | 496 | 533 |
| Tax | 19 | 70 | 125 | 48 | 147 | 133 |
| Tax % | 20.4% | 25.2% | 25.1% | 10.3% | 29.6% | 24.9% |
| 73 | 208 | 373 | 418 | 350 | 400 | |
| PAT margin % | 9.2% | 15.8% | 18.2% | 18.1% | 14.3% | 14.3% |
| EPS (₹) | — | 7.8 | 13.7 | 15.4 | 12.9 | 14.7 |
| EPS adjusted (₹) | 2.7 | 7.7 | 13.7 | 15.4 | 12.8 | 14.7 |
| — | 0% | 0% | 109% | 42.8% | 40.8% | |
| 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 | — | 672 | 1,102 | 1,397 | 1,699 | 1,543 | 1,817 |
| — | 0 | 0 | 0 | 0 | 1,054 | 0 | |
| — | 807 | 1,017 | 1,270 | 1,454 | 537 | 1,983 | |
| Total equity & liabilities | — | 1,612 | 2,255 | 2,803 | 3,289 | 3,271 | 3,936 |
| 705 | 722 | 847 | 288 | 505 | 529 | 600 | |
| CWIP | — | 4 | 6 | 17 | 7 | 9 | 14 |
| Investments | — | 397 | 398 | 570 | 765 | 552 | 675 |
| — | 488 | 1,005 | 1,928 | 2,012 | 2,180 | 2,647 | |
| Total assets | — | 1,612 | 2,255 | 2,803 | 3,289 | 3,271 | 3,936 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 244 | 218 | 410 | 585 | 687 | 476 | |
| -116 | -299 | -45 | -250 | 129 | -100 | |
| -116 | 118 | -395 | -319 | -768 | -436 | |
| Net cash flow | 12 | 38 | -30 | 16 | 48 | -60 |
| Free cash flow | 219 | 171 | 311 | 469 | 600 | 476 |
| CFO / Operating profit % | 137.2% | 54.2% | 60.3% | 83.2% | 91.8% | 55.7% |