Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 690 | 1,073 | 975 | 1,203 | 1,432 | 1,752 | |
| COGS | 452 | 820 | 704 | 897 | 1,047 | 1,307 |
| Gross profit | 239 | 253 | 271 | 306 | 385 | 445 |
| 118 | 130 | 148 | 145 | 198 | 237 | |
| 121 | 123 | 123 | 161 | 186 | 208 | |
| OPM % | 17.5% | 11.5% | 12.6% | 13.4% | 13% | 11.9% |
| Depreciation | 22 | 26 | 26 | 24 | 28 | 31 |
| Interest | 3 | 3 | 5 | 10 | 10 | 13 |
| 10 | 13 | 4 | 7 | 6 | 27 | |
| Profit before tax | 106 | 107 | 96 | 134 | 155 | 191 |
| Tax | 27 | 27 | 24 | 34 | 40 | 48 |
| Tax % | 25.4% | 25.5% | 25.4% | 25.7% | 25.8% | 25.2% |
| 79 | 79 | 71 | 100 | 115 | 143 | |
| PAT margin % | 11.5% | 7.4% | 7.3% | 8.3% | 8% | 8.2% |
| EPS (₹) | 15.3 | 14.5 | 13 | 18.1 | 20.8 | 25.8 |
| EPS adjusted (₹) | 15.2 | 14.4 | 12.9 | 18 | 20.7 | 25.8 |
| 3.3% | 3.5% | 3.9% | 2.8% | 2.4% | 1.9% | |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 273 | 394 | 774 | 848 | 949 | 1,066 | 1,207 |
| 61 | — | 65 | 65 | 55 | 30 | 127 | |
| 124 | 140 | 77 | 202 | 266 | 344 | 419 | |
| Total equity & liabilities | 468 | 544 | 926 | 1,126 | 1,281 | 1,451 | 1,764 |
| 87 | 165 | 171 | 155 | 167 | 179 | 218 | |
| CWIP | 22 | 0 | 1 | 11 | 25 | 34 | 105 |
| Investments | 15 | 18 | 381 | 493 | 528 | 538 | 548 |
| 345 | 361 | 374 | 466 | 561 | 699 | 893 | |
| Total assets | 468 | 544 | 926 | 1,126 | 1,281 | 1,451 | 1,764 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 56 | 52 | 33 | 114 | 74 | 92 | 59 | |
| -187 | -37 | -318 | -161 | -70 | -70 | -101 | |
| 155 | -29 | 297 | 61 | -22 | -32 | 79 | |
| Net cash flow | 23 | -14 | 12 | 14 | -18 | -10 | 36 |
| Free cash flow | — | -6 | 1 | 92 | 22 | 39 | -60 |
| CFO / Operating profit % | — | 43.1% | 27% | 92.7% | 45.8% | 49.5% | 28.2% |