Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 614 | 925 | 1,114 | 1,237 | 1,455 | 1,546 | |
| COGS | — | 188 | 150 | 157 | 190 | 200 |
| Gross profit | — | 737 | 964 | 1,079 | 1,265 | 1,346 |
| 451 | 441 | 582 | 666 | 790 | 846 | |
| 164 | 296 | 382 | 413 | 474 | 500 | |
| OPM % | 26.6% | 32% | 34.3% | 33.4% | 32.6% | 32.3% |
| Depreciation | 68 | 77 | 84 | 105 | 132 | 136 |
| Interest | 42 | 50 | 52 | 56 | 70 | 71 |
| 12 | 21 | 27 | 37 | 49 | 42 | |
| Profit before tax | 66 | 190 | 273 | 289 | 322 | 334 |
| Tax | 16 | 47 | 67 | 74 | 85 | 84 |
| Tax % | 25% | 25% | 24.5% | 25.7% | 26.2% | 25.2% |
| 49 | 142 | 206 | 215 | 238 | 250 | |
| PAT margin % | 8% | 15.4% | 18.5% | 17.4% | 16.3% | 16.2% |
| EPS (₹) | 5.5 | 15.2 | 20.4 | 21.2 | 23.4 | 24.6 |
| EPS adjusted (₹) | 9 | 13.6 | 20.3 | 21.2 | 23.4 | 24.6 |
| 0% | 13.2% | 14.7% | 14.2% | 12.8% | 14.2% | |
| 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 | 421 | 531 | 987 | 1,184 | 1,387 | 1,588 |
| 48 | 42 | 0 | 0 | 0 | 15 | |
| 546 | 607 | 670 | 865 | 866 | 944 | |
| Total equity & liabilities | 1,070 | 1,285 | 1,759 | 2,150 | 2,354 | 2,648 |
| — | 401 | 891 | 1,219 | 1,368 | 1,458 | |
| CWIP | 29 | 5 | 21 | 14 | 28 | 76 |
| Investments | 37 | 42 | 105 | 346 | 596 | 589 |
| 1,004 | 838 | 742 | 572 | 363 | 526 | |
| Total assets | 1,070 | 1,285 | 1,759 | 2,150 | 2,354 | 2,648 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 214 | 315 | 306 | 385 | 381 | |
| -169 | -460 | -214 | -263 | -241 | |
| -41 | 148 | -97 | -113 | -139 | |
| Net cash flow | 4 | 2 | -4 | 9 | 0 |
| Free cash flow | 156 | 175 | -46 | 242 | 181 |
| CFO / Operating profit % | 72.3% | 82.4% | 74.1% | 81.2% | 76.2% |