Standalone figures · ₹ crore
| ₹ Cr | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|
| 555 | 725 | 878 | |
| COGS | 152 | 186 | 230 |
| Gross profit | 404 | 538 | 648 |
| 185 | 268 | 339 | |
| 219 | 271 | 309 | |
| OPM % | 39.4% | 37.4% | 35.2% |
| Depreciation | 2 | 5 | 12 |
| Interest | 0 | 4 | 2 |
| 2 | -15 | 25 | |
| Profit before tax | 219 | 247 | 320 |
| Tax | 54 | 66 | 80 |
| Tax % | 24.8% | 26.7% | 25% |
| 165 | 181 | 240 | |
| PAT margin % | 29.7% | 25% | 27.3% |
| EPS (₹) | — | 78.6 | 104.3 |
| EPS adjusted (₹) | 824.5 | 78.7 | 104.4 |
| — | 70% | 71.9% | |
| Annual report | — | Annual report for Dec 2024 | Annual report for Dec 2025 |
| ₹ Cr | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|
| Equity capital | 2 | 23 | 23 |
| Reserves | 206 | 250 | 361 |
| 0 | 0 | 0 | |
| 138 | 158 | 163 | |
| Total equity & liabilities | 345 | 431 | 547 |
| 5 | 29 | 36 | |
| CWIP | 0 | 1 | 0 |
| Investments | 0 | 0 | 0 |
| 341 | 402 | 511 | |
| Total assets | 345 | 431 | 547 |
| ₹ Cr | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|
| -0 | 439 | 277 | |
| 0 | 2 | -8 | |
| 2 | -116 | -222 | |
| Net cash flow | 2 | 325 | 48 |
| Free cash flow | -4 | 429 | 270 |
| CFO / Operating profit % | -0.2% | 162.2% | 89.8% |