Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 805 | 1,398 | 1,963 | 2,236 | 2,451 | 2,625 | |
| COGS | 243 | 419 | 618 | 673 | 739 | 807 |
| Gross profit | 563 | 979 | 1,345 | 1,563 | 1,712 | 1,818 |
| 472 | 742 | 957 | 1,145 | 1,296 | 1,420 | |
| 90 | 238 | 388 | 418 | 416 | 398 | |
| OPM % | 11.2% | 17% | 19.8% | 18.7% | 17% | 15.2% |
| Depreciation | 174 | 180 | 237 | 291 | 326 | 349 |
| Interest | 66 | 67 | 79 | 94 | 105 | 115 |
| 53 | 34 | 29 | 32 | 12 | 3 | |
| Profit before tax | -97 | 25 | 101 | 65 | -3 | -63 |
| Tax | 0 | 0 | -125 | 15 | 4 | -15 |
| Tax % | 0% | 0% | -124.3% | 22.3% | 126.5% | -23.2% |
| -97 | 25 | 226 | 51 | -6 | -48 | |
| PAT margin % | -12% | 1.8% | 11.5% | 2.3% | -0.3% | -1.9% |
| EPS (₹) | — | 4.2 | 35.6 | 8 | -0.2 | -1.5 |
| EPS adjusted (₹) | -3.7 | 0.8 | 7.1 | 1.6 | -0.2 | -1.5 |
| 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 | 462 | 978 | 1,221 | 1,165 | 1,193 | 1,166 |
| 62 | 54 | 902 | 19 | 12 | 3 | |
| 678 | 984 | 328 | 1,362 | 1,517 | 1,699 | |
| Total equity & liabilities | 1,254 | 2,080 | 2,515 | 2,610 | 2,787 | 2,932 |
| 446 | 611 | 1,571 | 1,952 | 2,124 | 2,305 | |
| CWIP | 16 | 27 | 49 | 60 | 47 | 52 |
| Investments | 187 | 321 | 248 | 40 | 171 | 3 |
| 605 | 1,122 | 647 | 558 | 445 | 573 | |
| Total assets | 1,254 | 2,080 | 2,515 | 2,610 | 2,787 | 2,932 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 115 | 240 | 414 | 422 | 462 | 429 | |
| -71 | -579 | -254 | -171 | -295 | -187 | |
| -30 | 342 | -178 | -197 | -191 | -233 | |
| Net cash flow | 14 | 3 | -18 | 54 | -24 | 9 |
| Free cash flow | 53 | -7 | 69 | 65 | 224 | 147 |
| CFO / Operating profit % | 127.6% | 100.9% | 106.7% | 101% | 111% | 107.9% |