Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,255 | 1,231 | 1,394 | 1,679 | |
| COGS | — | — | — | 296 |
| Gross profit | — | — | — | 1,384 |
| 864 | 921 | 1,021 | 939 | |
| 390 | 310 | 372 | 444 | |
| OPM % | 31.1% | 25.2% | 26.7% | 26.5% |
| Depreciation | 41 | 51 | 58 | 62 |
| Interest | 51 | 70 | 60 | 59 |
| 18 | 32 | 32 | 32 | |
| Profit before tax | — | — | — | 355 |
| Tax | 93 | 82 | 79 | 81 |
| Tax % | — | — | — | 22.9% |
| 228 | 152 | 213 | 274 | |
| PAT margin % | 18.2% | 12.4% | 15.3% | 16.3% |
| EPS (₹) | — | — | — | 6.9 |
| EPS adjusted (₹) | — | — | — | 6 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 77 | 77 | 77 | 77 | 86 |
| Reserves | 380 | 610 | 806 | 993 | 1,936 |
| Minority interest | 87 | 43 | 53 | 57 | 82 |
| 503 | 557 | 633 | 622 | 228 | |
| 246 | 306 | 344 | 385 | 481 | |
| Total equity & liabilities | 1,293 | 1,593 | 1,912 | 2,134 | 2,813 |
| 444 | 518 | 785 | 842 | 1,309 | |
| CWIP | 29 | 5 | 32 | 37 | 123 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| 820 | 1,070 | 1,095 | 1,255 | 1,381 | |
| Total assets | 1,293 | 1,593 | 1,912 | 2,134 | 2,813 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 155 | 195 | 361 | 191 | 329 | |
| -248 | -180 | -255 | -91 | -333 | |
| 163 | 2 | -130 | -74 | 121 | |
| Net cash flow | 70 | 17 | -23 | 26 | 116 |
| Free cash flow | — | — | — | — | 209 |
| CFO / Operating profit % | — | 50% | 116.5% | 51.4% | 74.1% |