Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 650 | 974 | 1,174 | 1,297 | 1,516 | 1,703 | |
| COGS | — | 195 | 158 | 165 | 195 | 227 |
| Gross profit | — | 779 | 1,015 | 1,132 | 1,321 | 1,476 |
| 487 | 474 | 619 | 703 | 831 | 932 | |
| 163 | 305 | 396 | 429 | 490 | 544 | |
| OPM % | 25.1% | 31.3% | 33.8% | 33.1% | 32.3% | 32% |
| Depreciation | 73 | 83 | 90 | 112 | 138 | 151 |
| Interest | 44 | 53 | 55 | 59 | 72 | 78 |
| 10 | 19 | 31 | 37 | 51 | 42 | |
| Profit before tax | 56 | 187 | 282 | 295 | 330 | 358 |
| Tax | 16 | 49 | 69 | 77 | 86 | 77 |
| Tax % | 29% | 26% | 24.6% | 26% | 26% | 21.4% |
| 40 | 139 | 212 | 218 | 244 | 282 | |
| PAT margin % | 6.1% | 14.2% | 18.1% | 16.8% | 16.1% | 16.5% |
| EPS (₹) | 4.3 | 14.8 | 20.9 | 21.4 | 24 | 27.4 |
| EPS adjusted (₹) | 7.3 | 13.2 | 20.8 | 21.4 | 24 | 27.4 |
| 0% | 13.6% | 14.4% | 14% | 12.5% | 12.8% | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 55 | 105 | 102 | 102 | 102 | 102 |
| Reserves | 391 | 498 | 958 | 1,157 | 1,367 | 1,547 |
| Minority interest | 2 | 3 | 5 | 6 | 7 | 16 |
| 48 | 42 | 0 | 0 | 0 | 0 | |
| 585 | 648 | 711 | 905 | 902 | 1,111 | |
| Total equity & liabilities | 1,081 | 1,296 | 1,776 | 2,170 | 2,377 | 2,775 |
| 403 | 423 | 931 | 1,253 | 1,398 | 1,756 | |
| CWIP | 29 | 5 | 21 | 14 | 28 | 76 |
| Investments | 18 | 22 | 58 | 308 | 571 | 405 |
| 631 | 846 | 766 | 596 | 380 | 539 | |
| Total assets | 1,081 | 1,296 | 1,776 | 2,170 | 2,377 | 2,775 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 143 | 224 | 327 | 321 | 396 | 420 | |
| -83 | -175 | -465 | -226 | -268 | -259 | |
| -61 | -44 | 143 | -102 | -118 | -147 | |
| Net cash flow | -1 | 4 | 5 | -7 | 10 | 14 |
| Free cash flow | — | 162 | 186 | -32 | 250 | 203 |
| CFO / Operating profit % | 87.6% | 73.4% | 82.6% | 74.9% | 80.8% | 77.1% |