Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 204 | 324 | 470 | 509 | 508 | 571 | |
| COGS | 101 | 161 | 245 | 283 | 289 | 313 |
| Gross profit | 102 | 163 | 225 | 226 | 219 | 258 |
| 65 | 86 | 115 | 117 | 114 | 124 | |
| 38 | 77 | 110 | 110 | 105 | 134 | |
| OPM % | 18.6% | 23.8% | 23.4% | 21.5% | 20.7% | 23.5% |
| Depreciation | 6 | 6 | 11 | 12 | 12 | 14 |
| Interest | 2 | 3 | 7 | 5 | 4 | 5 |
| 4 | 5 | 10 | 19 | 13 | 11 | |
| Profit before tax | 34 | 73 | 102 | 112 | 103 | 127 |
| Tax | 9 | 18 | 23 | 27 | 26 | 31 |
| Tax % | 25.8% | 24.8% | 22.7% | 24.6% | 25% | 24.5% |
| 25 | 55 | 79 | 84 | 77 | 96 | |
| PAT margin % | 12.5% | 17% | 16.8% | 16.6% | 15.2% | 16.8% |
| EPS (₹) | 6.6 | 14.4 | 13.7 | 14.6 | 13.3 | 16.6 |
| EPS adjusted (₹) | 4.4 | 9.6 | 13.7 | 14.6 | 13.4 | 16.6 |
| 9.1% | 7% | 8.8% | 11.7% | 20.2% | 24% | |
| Annual report | Annual report for Mar 2021 | 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 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 0 | 8 | 8 | 8 | 12 | 12 | 12 | 12 |
| Reserves | 0 | 75 | 132 | 184 | 254 | 330 | 394 | 470 |
| Minority interest | 83 | 22 | — | — | — | — | — | — |
| 1 | 30 | 28 | 58 | 58 | 42 | 33 | 59 | |
| 63 | 41 | 53 | 59 | 66 | 59 | 70 | 95 | |
| Total equity & liabilities | 147 | 176 | 221 | 308 | 390 | 443 | 508 | 636 |
| 1 | 45 | 44 | 77 | 116 | 118 | 135 | 148 | |
| CWIP | 0 | 4 | 24 | 7 | 5 | 13 | 24 | 34 |
| Investments | 0 | 8 | 15 | 18 | 10 | 13 | 15 | 18 |
| 146 | 119 | 138 | 206 | 259 | 299 | 334 | 436 | |
| Total assets | 147 | 176 | 221 | 308 | 390 | 443 | 508 | 636 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 6 | 4 | 41 | 30 | -3 | 66 | 69 | 94 | 55 | |
| -7 | -7 | -14 | -15 | -24 | -43 | -18 | -58 | -68 | |
| 1 | 3 | -27 | 0 | 23 | -16 | -29 | -26 | -0 | |
| Net cash flow | 0 | 0 | -0 | 15 | -5 | 7 | 21 | 10 | -14 |
| Free cash flow | — | — | — | 30 | -3 | 34 | 47 | 63 | 20 |
| CFO / Operating profit % | — | — | — | 82.6% | -4.7% | 60.4% | 64.5% | 90.2% | 42% |