Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 555 | 605 | 669 | |
| COGS | 74 | 77 | 87 |
| Gross profit | 481 | 528 | 582 |
| 296 | 331 | 373 | |
| 185 | 197 | 209 | |
| OPM % | 33.4% | 32.5% | 31.3% |
| Depreciation | 48 | 59 | 68 |
| Interest | 65 | 15 | 26 |
| 13 | 25 | 4 | |
| Profit before tax | 85 | 148 | 120 |
| Tax | 19 | 63 | 49 |
| Tax % | 22.2% | 42.7% | 41.4% |
| 66 | 85 | 70 | |
| PAT margin % | 11.9% | 14% | 10.5% |
| EPS (₹) | 3.7 | 4 | 3.3 |
| EPS adjusted (₹) | 3.1 | 4 | 3.3 |
| 0% | 12.6% | 22.8% | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 17 | 21 | 21 | 21 |
| Reserves | 536 | 1,172 | 1,259 | 1,322 |
| 566 | 31 | 72 | 158 | |
| 226 | 230 | 290 | 385 | |
| Total equity & liabilities | 1,345 | 1,454 | 1,642 | 1,886 |
| 863 | 1,024 | 1,191 | 1,222 | |
| CWIP | 32 | 41 | 54 | 79 |
| Investments | 0 | 181 | 54 | 283 |
| 451 | 209 | 343 | 302 | |
| Total assets | 1,345 | 1,454 | 1,642 | 1,886 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 172 | 162 | 152 | 168 | |
| -41 | -103 | -185 | -203 | |
| -124 | -36 | -3 | 24 | |
| Net cash flow | 7 | 23 | -36 | -11 |
| Free cash flow | — | 59 | 53 | 76 |
| CFO / Operating profit % | — | 87.4% | 77.2% | 80.1% |