| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 488 | 600 | 915 | 1,134 | |
| COGS | 348 | 432 | 665 | 838 |
| Gross profit | 140 | 168 | 251 | 296 |
| 99 | 112 | 138 | 169 | |
| 41 | 56 | 113 | 127 | |
| OPM % | 8.3% | 9.4% | 12.3% | 11.2% |
| Depreciation | 8 | 9 | 14 | 16 |
| Interest | 11 | 19 | 37 | 31 |
| 1 | 1 | 2 | -5 | |
| Profit before tax | 23 | 29 | 64 | 74 |
| Tax | 6 | 7 | 16 | 19 |
| Tax % | 25.9% | 24% | 25.3% | 25.3% |
| 17 | 22 | 48 | 56 | |
| PAT margin % | 3.4% | 3.7% | 5.2% | 4.9% |
| EPS (₹) | 2.2 | 2.9 | 6.1 | 5.9 |
| EPS adjusted (₹) | — | — | — | 5.4 |
| 0% | 0% | 0% | 4.3% |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 10 | 41 | 51 |
| Reserves | 103 | 125 | 202 | 438 |
| Minority interest | 0 | 0 | — | — |
| 189 | 357 | 507 | 610 | |
| 70 | 94 | 110 | 237 | |
| Total equity & liabilities | 372 | 586 | 860 | 1,337 |
| 175 | 300 | 371 | 366 | |
| CWIP | 44 | 40 | 70 | 464 |
| Investments | 0 | 2 | 1 | 1 |
| 152 | 244 | 417 | 506 | |
| Total assets | 372 | 586 | 860 | 1,337 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 35 | -23 | -11 | 70 | |
| -69 | -106 | -128 | -317 | |
| 35 | 149 | 172 | 260 | |
| Net cash flow | 0 | 20 | 33 | 12 |
| Free cash flow | — | — | — | -246 |
| CFO / Operating profit % | 85.1% | -39.9% | -9.9% | 55.3% |