| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 2,027 | 2,150 | 2,384 | 2,744 | |
| COGS | 723 | 1,869 | 2,077 | 2,386 |
| Gross profit | 1,305 | 281 | 307 | 358 |
| 1,162 | 131 | 142 | 173 | |
| 143 | 150 | 165 | 185 | |
| OPM % | 7.1% | 7% | 6.9% | 6.8% |
| Depreciation | 9 | 8 | 8 | 10 |
| Interest | 43 | 45 | 40 | 36 |
| 4 | 11 | 13 | 14 | |
| Profit before tax | 96 | 109 | 130 | 154 |
| Tax | 24 | 28 | 29 | 39 |
| Tax % | 25.3% | 25.5% | 22.6% | 25.3% |
| 72 | 81 | 100 | 115 | |
| PAT margin % | 3.5% | 3.8% | 4.2% | 4.2% |
| EPS (₹) | 18.3 | 18.4 | 20.6 | 23.5 |
| EPS adjusted (₹) | 18.3 | 16.6 | 20.6 | 23.5 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 39 | 49 | 49 | 49 |
| Reserves | 305 | 569 | 670 | 785 |
| 460 | 405 | 368 | 459 | |
| 273 | 377 | 411 | 573 | |
| Total equity & liabilities | 1,078 | 1,399 | 1,498 | 1,865 |
| 44 | 40 | 69 | 63 | |
| CWIP | 1 | 1 | 0 | 1 |
| Investments | — | 20 | 19 | 19 |
| 1,034 | 1,339 | 1,409 | 1,781 | |
| Total assets | 1,078 | 1,399 | 1,498 | 1,865 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 69 | 60 | -67 | 26 | |
| -4 | -126 | 127 | 2 | |
| -59 | 94 | -76 | 55 | |
| Net cash flow | 7 | 28 | -16 | 83 |
| Free cash flow | — | 58 | -78 | 22 |
| CFO / Operating profit % | 48.4% | 39.6% | -40.5% | 14.2% |