Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 407 | 376 | 334 | 536 | 667 | 832 | 770 | |
| COGS | — | 306 | 248 | 412 | 502 | 588 | 541 |
| Gross profit | — | 71 | 86 | 124 | 165 | 244 | 229 |
| 392 | 40 | 71 | 88 | 91 | 124 | 145 | |
| 14 | 30 | 15 | 37 | 75 | 121 | 84 | |
| OPM % | 3.5% | 8.1% | 4.5% | 6.9% | 11.2% | 14.5% | 10.9% |
| Depreciation | 6 | 10 | 15 | 15 | 17 | 15 | 14 |
| Interest | 3 | 2 | 2 | 2 | 2 | 2 | 1 |
| 32 | 12 | 35 | 90 | 100 | 68 | 112 | |
| Profit before tax | 10 | 30 | 33 | 110 | 156 | 172 | 180 |
| Tax | 3 | 7 | 6 | 20 | 29 | 41 | 45 |
| Tax % | 25.2% | 25% | 16.9% | 18.2% | 18.9% | 23.8% | 25% |
| 8 | 22 | 28 | 90 | 126 | 131 | 135 | |
| PAT margin % | 1.9% | 5.9% | 8.3% | 16.8% | 18.9% | 15.7% | 17.5% |
| EPS (₹) | — | 4.2 | 4.7 | 14.4 | 20.2 | 20.8 | 21.4 |
| EPS adjusted (₹) | — | 3.9 | 4.4 | 14.4 | 20.1 | 20.8 | 21.4 |
| — | 48.2% | 107.5% | 76.6% | 54.5% | 52.8% | 51.4% | |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 58 | 63 | 62 | 63 | 63 | 63 |
| Reserves | — | 1,162 | 1,064 | 1,126 | 1,196 | 1,262 |
| — | 0 | 0 | 0 | 0 | 0 | |
| — | 103 | 144 | 183 | 410 | 171 | |
| Total equity & liabilities | — | 1,328 | 1,271 | 1,371 | 1,669 | 1,496 |
| 37 | 60 | 54 | 58 | 47 | 48 | |
| CWIP | — | 0 | 1 | 0 | 0 | 0 |
| Investments | — | 55 | 53 | 52 | 54 | 56 |
| — | 1,213 | 1,162 | 1,261 | 1,568 | 1,392 | |
| Total assets | — | 1,328 | 1,271 | 1,371 | 1,669 | 1,496 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 39 | 94 | -177 | -6 | 18 | 258 | -171 | |
| -11 | -201 | -593 | 168 | 20 | -67 | 252 | |
| -9 | 215 | 831 | -209 | -63 | -68 | -76 | |
| Net cash flow | 19 | 107 | 61 | -46 | -26 | 123 | 5 |
| Free cash flow | — | 86 | -185 | -13 | -2 | 252 | -176 |
| CFO / Operating profit % | 279.6% | 308% | — | -15.7% | 23.8% | 214.1% | -203.9% |