| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 5,635 | 7,057 | 8,328 | 9,320 | 11,478 | |
| COGS | 3,609 | 4,632 | 5,454 | 6,076 | 7,742 |
| Gross profit | 2,026 | 2,426 | 2,875 | 3,244 | 3,736 |
| 1,295 | 1,644 | 1,861 | 2,247 | 2,676 | |
| 730 | 781 | 1,013 | 997 | 1,060 | |
| OPM % | 13% | 11.1% | 12.2% | 10.7% | 9.2% |
| Depreciation | 105 | 124 | 147 | 179 | 216 |
| Interest | 29 | 28 | 27 | 25 | 26 |
| -35 | 22 | 7 | 12 | 4 | |
| Profit before tax | 561 | 652 | 846 | 805 | 822 |
| Tax | 150 | 165 | 207 | 200 | 197 |
| Tax % | 26.8% | 25.3% | 24.5% | 24.8% | 23.9% |
| 411 | 487 | 638 | 606 | 625 | |
| PAT margin % | 7.3% | 6.9% | 7.7% | 6.5% | 5.5% |
| EPS (₹) | 1.3 | 1.1 | 1.4 | 1.4 | 0.9 |
| EPS adjusted (₹) | 0.6 | 0.7 | 1 | 0.9 | 0.9 |
| 0% | 0% | 55.6% | 62% | 61.7% | |
| Annual report | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 0 | 316 | 442 | 442 | 442 | 663 |
| Reserves | — | 799 | 888 | 1,235 | 1,256 | 1,499 |
| — | 19 | 373 | 259 | 269 | 233 | |
| — | 1,428 | 1,195 | 1,203 | 1,761 | 2,351 | |
| Total equity & liabilities | — | 2,562 | 2,898 | 3,139 | 3,729 | 4,746 |
| 156 | 179 | 579 | 600 | 691 | 779 | |
| CWIP | — | 32 | 27 | 24 | 37 | 2 |
| Investments | — | 0 | 0 | 0 | 0 | 0 |
| — | 2,351 | 2,291 | 2,515 | 3,001 | 3,965 | |
| Total assets | — | 2,562 | 2,898 | 3,139 | 3,729 | 4,746 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 501 | 224 | 791 | 365 | 761 | |
| -0 | -101 | -194 | -208 | -60 | -200 | |
| 0 | -144 | -287 | -452 | -457 | -509 | |
| Net cash flow | 0 | 256 | -257 | 131 | -153 | 52 |
| Free cash flow | — | 399 | 25 | 680 | 193 | 560 |
| CFO / Operating profit % | — | 68.6% | 28.6% | 78.1% | 36.6% | 71.8% |