Consolidated figures · ₹ crore
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 343 | 510 | 805 | 682 | 498 | 521 | 173 | 268 | 136 | 236 | |
| COGS | 220 | 349 | 632 | 482 | 392 | 369 | 141 | 226 | 98 | 206 |
| Gross profit | 123 | 161 | 173 | 199 | 105 | 152 | 32 | 42 | 38 | 30 |
| 136 | 208 | 183 | 122 | 119 | 142 | 32 | 39 | 36 | 42 | |
| -13 | -47 | -10 | 77 | -14 | 10 | 1 | 3 | 2 | -12 | |
| OPM % | -3.9% | -9.2% | -1.3% | 11.3% | -2.7% | 2% | 0.4% | 1.3% | 1.5% | -5.2% |
| Depreciation | 28 | 35 | 34 | 35 | 37 | 37 | 12 | 11 | 9 | 8 |
| Interest | 33 | 50 | 62 | 40 | 26 | 20 | 8 | 9 | 10 | 18 |
| 134 | 111 | 76 | 70 | 59 | 64 | 67 | 81 | 88 | 36 | |
| Profit before tax | 59 | -21 | — | — | -18 | 18 | -70 | 51 | -4 | -2 |
| Tax | 15 | 25 | -39 | 6 | 44 | 16 | 15 | 8 | 8 | 10 |
| Tax % | 25.7% | 120.2% | — | — | 241.7% | 87.5% | 21.5% | 14.6% | 225.4% | 488% |
| 44 | -45 | 9 | 67 | -62 | 2 | -85 | 44 | -12 | -12 | |
| PAT margin % | 12.8% | -8.9% | 1.1% | 9.9% | -12.4% | 0.4% | -49.1% | 16.4% | -9% | -5.2% |
| EPS (₹) | 56.3 | -60 | 26.6 | 68.4 | -65.6 | 20.1 | -119.1 | 61.5 | -17.1 | -17.2 |
| EPS adjusted (₹) | 61.6 | -63.6 | 12.4 | 94.3 | -65.6 | 20.1 | 46.1 | 79.5 | 86.2 | -17.2 |
| 0% | — | 0% | 2.9% | — | 5% | — | 4.9% | — | — | |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2019 | 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 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Reserves | 1,360 | 1,316 | 1,382 | 1,429 | 1,417 | 1,446 | 1,497 | 1,425 | 1,530 | 1,542 | 1,502 |
| Minority interest | 107 | 178 | 168 | 165 | 133 | 99 | 87 | 58 | 55 | 38 | 30 |
| 419 | 644 | 440 | 317 | 231 | 209 | 140 | 80 | 70 | 99 | 282 | |
| 183 | 228 | 146 | 161 | 202 | 179 | 106 | 122 | 112 | 99 | 70 | |
| Total equity & liabilities | 2,075 | 2,373 | 2,143 | 2,078 | 1,991 | 1,941 | 1,838 | 1,692 | 1,774 | 1,784 | 1,891 |
| 783 | 769 | 744 | 723 | 746 | 769 | 737 | 392 | 381 | 433 | 426 | |
| CWIP | 1 | 2 | 16 | 57 | 66 | 0 | 0 | 0 | — | — | 0 |
| Investments | 917 | 969 | 470 | 352 | 158 | 175 | 198 | 209 | 339 | 307 | 606 |
| 374 | 633 | 912 | 946 | 1,021 | 996 | 902 | 1,091 | 1,054 | 1,045 | 860 | |
| Total assets | 2,075 | 2,373 | 2,143 | 2,078 | 1,991 | 1,941 | 1,838 | 1,692 | 1,774 | 1,784 | 1,891 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -284 | -34 | -1 | 116 | 130 | 161 | 1 | 9 | -28 | -9 | |
| -67 | 65 | 269 | 163 | 30 | -91 | -71 | 8 | 21 | 21 | -22 | |
| -55 | 192 | -263 | -169 | -131 | -68 | -93 | 2 | -41 | 8 | 140 | |
| Net cash flow | -122 | -27 | -28 | -7 | 15 | -29 | -2 | 11 | -11 | -0 | 108 |
| Free cash flow | — | — | — | — | — | 130 | 155 | 0 | -4 | -77 | -10 |
| CFO / Operating profit % | — | — | — | -1.7% | — | — | — | 78.3% | 263.6% | — | — |