Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1,549 | 1,989 | 2,338 | 2,811 | 3,017 | 3,498 | |
| COGS | 663 | 1,190 | 1,017 | 1,218 | 1,241 | 1,454 |
| Gross profit | 886 | 799 | 1,321 | 1,594 | 1,775 | 2,044 |
| 614 | 466 | 944 | 1,114 | 1,260 | 1,412 | |
| 272 | 334 | 377 | 480 | 516 | 633 | |
| OPM % | 17.6% | 16.8% | 16.1% | 17.1% | 17.1% | 18.1% |
| Depreciation | 102 | 120 | 130 | 149 | 174 | 206 |
| Interest | 47 | 51 | 62 | 77 | 70 | 38 |
| 23 | 15 | 18 | 2 | 20 | 43 | |
| Profit before tax | 146 | 178 | 203 | 256 | 292 | 432 |
| Tax | 36 | 46 | 55 | 69 | 75 | 105 |
| Tax % | 24.8% | 26.1% | 27% | 26.8% | 25.7% | 24.4% |
| 110 | 132 | 148 | 188 | 217 | 327 | |
| PAT margin % | 7.1% | 6.6% | 6.3% | 6.7% | 7.2% | 9.3% |
| EPS (₹) | — | 25.3 | 27.7 | 34.8 | 37.4 | 52.1 |
| EPS adjusted (₹) | 11.1 | 25 | 27.6 | 34.7 | 34.8 | 52 |
| — | 7.9% | 9% | 8.6% | 8.7% | 7.7% | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 20 | 10 | 11 | 11 | 12 | 12 |
| Reserves | 858 | 1,013 | 1,157 | 1,337 | 2,738 | 3,075 |
| Minority interest | 10 | 12 | 14 | 16 | 17 | 20 |
| 548 | 645 | 712 | 801 | 300 | 458 | |
| 492 | 541 | 569 | 628 | 668 | 930 | |
| Total equity & liabilities | 1,929 | 2,221 | 2,463 | 2,793 | 3,736 | 4,495 |
| 1,127 | 1,239 | 1,306 | 1,500 | 1,818 | 2,262 | |
| CWIP | 60 | 122 | 76 | 84 | 195 | 220 |
| Investments | 4 | 11 | 11 | 41 | 52 | 90 |
| 737 | 848 | 1,070 | 1,168 | 1,671 | 1,924 | |
| Total assets | 1,929 | 2,221 | 2,463 | 2,793 | 3,736 | 4,495 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 256 | 213 | 256 | 374 | 377 | 656 | |
| -139 | -255 | -241 | -368 | -955 | 494 | |
| -139 | 47 | -6 | -8 | 583 | -24 | |
| Net cash flow | -23 | 4 | 9 | -2 | 5 | 1,126 |
| Free cash flow | 121 | -54 | 14 | 39 | -214 | 144 |
| CFO / Operating profit % | 94.1% | 63.9% | 68% | 78% | 73.2% | 103.7% |