Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 246 | 322 | 574 | 581 | 676 | 876 | |
| COGS | 80 | 116 | 270 | 302 | 342 | 458 |
| Gross profit | 166 | 206 | 304 | 278 | 334 | 418 |
| 83 | 111 | 150 | 166 | 213 | 247 | |
| 83 | 94 | 154 | 113 | 121 | 171 | |
| OPM % | 33.7% | 29.3% | 26.8% | 19.4% | 17.9% | 19.5% |
| Depreciation | 13 | 14 | 19 | 23 | 32 | 35 |
| Interest | 7 | 7 | 15 | 22 | 22 | 29 |
| 1 | 9 | 19 | 6 | 5 | 19 | |
| Profit before tax | 65 | 82 | 140 | 74 | 72 | 126 |
| Tax | 19 | 21 | 37 | 18 | 19 | 32 |
| Tax % | 28.9% | 26% | 26.2% | 24.6% | 26.1% | 25.5% |
| 46 | 61 | 103 | 56 | 53 | 94 | |
| PAT margin % | 18.7% | 18.9% | 18% | 9.7% | 7.8% | 10.7% |
| EPS (₹) | 17 | 19.8 | 33.6 | 18.2 | 17.2 | 30.6 |
| EPS adjusted (₹) | 15 | 19.8 | 33.6 | 18.2 | 17.2 | 30.6 |
| 17.7% | 15.2% | 0% | 0% | 0% | — | |
| Annual report | Annual report for Mar 2021 | 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 | 27 | 31 | 31 | 31 | 31 | 31 | 31 |
| Reserves | 198 | 446 | 489 | 589 | 646 | 698 | 792 |
| 36 | 17 | 96 | 143 | 191 | 177 | 369 | |
| 85 | 93 | 112 | 300 | 140 | 224 | 552 | |
| Total equity & liabilities | 346 | 586 | 728 | 1,063 | 1,008 | 1,130 | 1,743 |
| 155 | 167 | 196 | 291 | 341 | 439 | 499 | |
| CWIP | 12 | 11 | 44 | 64 | 73 | 53 | 34 |
| Investments | 0 | 0 | 62 | 27 | 0 | 0 | 215 |
| 179 | 409 | 425 | 680 | 594 | 638 | 994 | |
| Total assets | 346 | 586 | 728 | 1,063 | 1,008 | 1,130 | 1,743 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 56 | 9 | -30 | 7 | 57 | 101 | 197 | |
| -12 | -22 | -145 | -87 | -56 | -103 | -353 | |
| -41 | 180 | 54 | 32 | 25 | -36 | 155 | |
| Net cash flow | 3 | 167 | -121 | -47 | 27 | -37 | -1 |
| Free cash flow | 56 | -14 | -121 | -101 | -37 | 1 | 63 |
| CFO / Operating profit % | — | 10.4% | -31.6% | 4.8% | 50.9% | 83.8% | 115% |