Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 474 | 593 | 750 | 933 | 1,189 | 1,484 | |
| COGS | — | 529 | 321 | 819 | 1,049 | 1,321 |
| Gross profit | — | 65 | 429 | 114 | 140 | 163 |
| 454 | 24 | 377 | 37 | 44 | 49 | |
| 19 | 41 | 52 | 77 | 96 | 115 | |
| OPM % | 4.1% | 6.9% | 6.9% | 8.2% | 8.1% | 7.7% |
| Depreciation | — | 9 | 5 | 12 | 16 | 30 |
| Interest | 14 | 13 | 16 | 22 | 22 | 26 |
| 3 | 3 | 4 | 4 | 6 | 7 | |
| Profit before tax | 8 | 22 | 34 | 46 | 64 | 66 |
| Tax | 2 | 6 | 9 | 12 | 16 | 16 |
| Tax % | 25.4% | 26.7% | 27% | 26.3% | 25.7% | 24.2% |
| 6 | 16 | 25 | 34 | 47 | 50 | |
| PAT margin % | 1.3% | 2.7% | 3.3% | 3.7% | 4% | 3.4% |
| EPS (₹) | 2.5 | 13.3 | 10.1 | 13.9 | 17.4 | 17.5 |
| EPS adjusted (₹) | — | 6.7 | 10.1 | 13.9 | 16.7 | 17.4 |
| 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 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 24 | 24 | 24 | 28 | 29 |
| Reserves | 99 | 124 | 160 | 301 | 356 |
| Minority interest | — | — | — | 0 | — |
| 172 | 206 | 259 | 313 | 455 | |
| 7 | 10 | 12 | 16 | 30 | |
| Total equity & liabilities | 303 | 365 | 455 | 658 | 869 |
| 21 | 37 | 63 | 145 | 207 | |
| CWIP | — | — | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 1 | 1 |
| 282 | 328 | 391 | 512 | 661 | |
| Total assets | 303 | 365 | 455 | 658 | 869 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 9 | -29 | 11 | 14 | -10 | -17 | |
| -2 | 6 | -19 | -36 | -112 | -92 | |
| -11 | 22 | 16 | 33 | 129 | 120 | |
| Net cash flow | -4 | -1 | 8 | 12 | 7 | 12 |
| Free cash flow | 3 | -30 | -10 | -24 | -109 | -107 |
| CFO / Operating profit % | 47.8% | -71.3% | 20.3% | 18.9% | -10.4% | -14.7% |