Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1,020 | 1,722 | 2,266 | 2,594 | 2,882 | 3,125 | |
| COGS | 310 | 528 | 741 | 811 | 907 | 995 |
| Gross profit | 710 | 1,194 | 1,525 | 1,783 | 1,975 | 2,130 |
| 585 | 889 | 1,097 | 1,322 | 1,498 | 1,657 | |
| 124 | 305 | 428 | 461 | 477 | 474 | |
| OPM % | 12.2% | 17.7% | 18.9% | 17.8% | 16.5% | 15.2% |
| Depreciation | 209 | 214 | 264 | 324 | 364 | 392 |
| Interest | 76 | 78 | 87 | 101 | 112 | 123 |
| 62 | 38 | 31 | 33 | 22 | 4 | |
| Profit before tax | -99 | 51 | 108 | 70 | 23 | -37 |
| Tax | 1 | 5 | -125 | 18 | 6 | -5 |
| Tax % | 1.2% | 10.5% | -115.1% | 25.7% | 27.8% | -14.3% |
| -100 | 46 | 233 | 52 | 17 | -32 | |
| PAT margin % | -9.8% | 2.7% | 10.3% | 2% | 0.6% | -1% |
| EPS (₹) | — | 7.8 | 36.7 | 8.3 | 0.6 | -1 |
| EPS adjusted (₹) | -3.8 | 1.5 | 7.4 | 1.7 | 0.7 | -1 |
| Annual report | — | 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 | 53 | 64 | 64 | 64 | 64 | 64 |
| Reserves | 427 | 944 | 1,192 | 1,275 | 1,334 | 1,326 |
| Minority interest | — | — | — | 1 | — | — |
| 76 | 61 | 963 | 28 | 20 | 6 | |
| 793 | 1,096 | 375 | 1,473 | 1,623 | 1,860 | |
| Total equity & liabilities | 1,349 | 2,164 | 2,594 | 2,840 | 3,041 | 3,256 |
| 610 | 765 | 1,789 | 2,178 | 2,338 | 2,569 | |
| CWIP | 21 | 32 | 55 | 67 | 56 | 60 |
| Investments | 27 | 153 | 66 | 0 | 144 | 3 |
| 690 | 1,215 | 684 | 595 | 503 | 624 | |
| Total assets | 1,349 | 2,164 | 2,594 | 2,840 | 3,041 | 3,256 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 154 | 395 | 382 | 449 | 508 | 507 | |
| -78 | -692 | -204 | -187 | -337 | -233 | |
| -52 | 313 | -195 | -212 | -211 | -260 | |
| Net cash flow | 25 | 16 | -17 | 49 | -39 | 14 |
| Free cash flow | 80 | 110 | -2 | 64 | 243 | 187 |
| CFO / Operating profit % | 123.8% | 129.5% | 89.1% | 97.3% | 106.6% | 107.1% |