Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 5,230 | 6,259 | 8,374 | |
| COGS | 4,426 | 5,404 | 6,719 |
| Gross profit | 804 | 855 | 1,656 |
| 422 | 485 | 690 | |
| 381 | 370 | 965 | |
| OPM % | 7.3% | 5.9% | 11.5% |
| Depreciation | 59 | 66 | 72 |
| Interest | 108 | 135 | 200 |
| 43 | 55 | 77 | |
| Profit before tax | 257 | 224 | 770 |
| Tax | 69 | 59 | 189 |
| Tax % | 26.6% | 26.2% | 24.5% |
| 189 | 165 | 581 | |
| PAT margin % | 3.6% | 2.6% | 6.9% |
| EPS (₹) | 25.1 | 10.5 | 35.5 |
| EPS adjusted (₹) | 12.2 | 10.1 | 35.5 |
| 8% | 9.5% | 4.9% | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 78 | 82 | 82 |
| Reserves | 1,299 | 1,902 | 2,457 |
| Minority interest | 0 | — | — |
| 1,497 | 1,759 | 2,290 | |
| 841 | 993 | 2,083 | |
| Total equity & liabilities | 3,715 | 4,736 | 6,912 |
| 354 | 388 | 425 | |
| CWIP | 0 | 1 | 2 |
| Investments | 13 | 32 | 42 |
| 3,348 | 4,315 | 6,443 | |
| Total assets | 3,715 | 4,736 | 6,912 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -290 | -206 | -809 | |
| -123 | -45 | 83 | |
| 421 | 264 | 727 | |
| Net cash flow | 8 | 13 | 2 |
| Free cash flow | -290 | -206 | -857 |
| CFO / Operating profit % | -76% | -55.7% | -83.8% |