Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 851 | 328 | 1,010 | 551 | 668 | |
| COGS | 219 | 182 | 815 | 373 | 522 |
| Gross profit | 633 | 147 | 195 | 177 | 146 |
| 523 | 70 | 150 | 198 | 225 | |
| 109 | 77 | 45 | -21 | -79 | |
| OPM % | 12.9% | 23.5% | 4.5% | -3.8% | -11.9% |
| Depreciation | 3 | 4 | 7 | 12 | 15 |
| Interest | 25 | 9 | 32 | 43 | 36 |
| 75 | 83 | 139 | 205 | 179 | |
| Profit before tax | 156 | 146 | 145 | 129 | 49 |
| Tax | 36 | 37 | 34 | 35 | 8 |
| Tax % | 23.1% | 25.2% | 23.1% | 27.4% | 17.1% |
| 120 | 109 | 112 | 93 | 41 | |
| PAT margin % | 14.1% | 33.3% | 11.1% | 17% | 6.1% |
| EPS (₹) | 12 | 10.2 | 9.8 | 7.5 | 3.2 |
| EPS adjusted (₹) | 12 | 9.6 | 9.8 | 7.4 | 3.2 |
| 0% | 0% | 0% | 19.9% | — | |
| Annual report | — | 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 | 100 | 114 | 114 | 126 | 126 |
| Reserves | 608 | 1,401 | 1,539 | 2,408 | 2,461 |
| 809 | 452 | 742 | 350 | 637 | |
| 977 | 1,254 | 916 | 1,013 | 803 | |
| Total equity & liabilities | 2,493 | 3,221 | 3,310 | 3,896 | 4,027 |
| 19 | 29 | 40 | 57 | 31 | |
| CWIP | — | 0 | 0 | — | — |
| Investments | 553 | 593 | 425 | 477 | 531 |
| 1,921 | 2,599 | 2,845 | 3,363 | 3,465 | |
| Total assets | 2,493 | 3,221 | 3,310 | 3,896 | 4,027 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 15 | 95 | 228 | -177 | -347 | |
| -108 | -91 | -840 | 133 | -41 | |
| 2 | 275 | 429 | 336 | 222 | |
| Net cash flow | -92 | 280 | -182 | 292 | -166 |
| Free cash flow | 14 | 90 | 224 | -193 | -347 |
| CFO / Operating profit % | 13.3% | 123.9% | 507.9% | — | — |