Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 703 | 1,098 | 2,160 | 2,747 | 4,870 | 5,288 | |
| COGS | 557 | 884 | 1,765 | 2,206 | 3,892 | 4,355 |
| Gross profit | 147 | 214 | 395 | 540 | 977 | 933 |
| 97 | 139 | 219 | 281 | 496 | 543 | |
| 50 | 74 | 176 | 260 | 481 | 390 | |
| OPM % | 7.1% | 6.8% | 8.2% | 9.5% | 9.9% | 7.4% |
| Depreciation | 18 | 22 | 35 | 47 | 66 | 88 |
| Interest | 18 | 23 | 48 | 52 | 89 | 102 |
| 2 | 19 | 4 | 13 | 35 | 55 | |
| Profit before tax | 15 | 49 | 98 | 174 | 362 | 255 |
| Tax | 4 | 12 | 20 | 39 | 74 | 58 |
| Tax % | 23.2% | 23.7% | 20.6% | 22.6% | 20.4% | 22.9% |
| 12 | 37 | 77 | 135 | 288 | 197 | |
| PAT margin % | 1.7% | 3.4% | 3.6% | 4.9% | 5.9% | 3.7% |
| EPS (₹) | 6 | 18.1 | 35.8 | 54.7 | 10.7 | 6.9 |
| EPS adjusted (₹) | 0.6 | 1.8 | 3.4 | 5.2 | 10.2 | 6.9 |
| 0% | 0% | 0% | 0.4% | 2.3% | 3.6% | |
| 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 | 20 | 20 | 21 | 23 | 26 | 28 | 29 |
| Reserves | — | 173 | 291 | 373 | 1,012 | 2,800 | 3,020 |
| Minority interest | — | — | 0 | — | — | — | 0 |
| — | 183 | 384 | 543 | 361 | 302 | 597 | |
| — | 204 | 372 | 570 | 909 | 1,991 | 2,302 | |
| Total equity & liabilities | — | 579 | 1,069 | 1,508 | 2,308 | 5,121 | 5,947 |
| 254 | 273 | 441 | 578 | 783 | 1,136 | 1,540 | |
| CWIP | — | 6 | 5 | 2 | 63 | 74 | 312 |
| Investments | — | 0 | 1 | 2 | 6 | 8 | 11 |
| — | 300 | 622 | 926 | 1,457 | 3,903 | 4,083 | |
| Total assets | — | 579 | 1,069 | 1,508 | 2,308 | 5,121 | 5,947 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 57 | -79 | 46 | 186 | -77 | 66 | |
| -43 | -161 | -173 | -399 | -1,201 | -198 | |
| -17 | 257 | 112 | 234 | 1,329 | 82 | |
| Net cash flow | -4 | 16 | -15 | 22 | 51 | -50 |
| Free cash flow | 13 | -237 | -109 | -41 | -565 | -719 |
| CFO / Operating profit % | 114.5% | -106.7% | 26% | 71.2% | -15.8% | 17.1% |