Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 568 | 607 | 644 | 787 | 991 | |
| COGS | 357 | 386 | 370 | 416 | 426 |
| Gross profit | 210 | 221 | 274 | 371 | 564 |
| 129 | 129 | 157 | 195 | 285 | |
| 81 | 92 | 117 | 176 | 280 | |
| OPM % | 14.3% | 15.1% | 18.2% | 22.4% | 28.3% |
| Depreciation | 27 | 33 | 36 | 42 | 49 |
| Interest | 17 | 18 | 18 | 17 | 16 |
| 9 | 5 | 6 | 2 | 8 | |
| Profit before tax | 47 | 45 | 70 | 119 | 223 |
| Tax | 11 | 10 | 13 | 26 | 53 |
| Tax % | 24.2% | 22.3% | 18% | 21.9% | 23.7% |
| 35 | 35 | 57 | 93 | 170 | |
| PAT margin % | 6.2% | 5.8% | 8.9% | 11.8% | 17.2% |
| EPS (₹) | 39.9 | 38.3 | 12.5 | 20.3 | 37 |
| EPS adjusted (₹) | 7.7 | 7.7 | 12.5 | 20.3 | 37 |
| 0% | 0% | 8% | 9.9% | 8.1% | |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | — | 358 | 392 | 450 | 539 | 707 |
| Minority interest | — | 0 | 0 | — | — | — |
| — | 174 | 186 | 208 | 188 | 174 | |
| — | 136 | 106 | 115 | 197 | 256 | |
| Total equity & liabilities | — | 677 | 693 | 782 | 933 | 1,147 |
| 229 | 333 | 367 | 473 | 501 | 618 | |
| CWIP | — | 16 | 49 | 15 | 17 | 29 |
| Investments | — | 0 | 0 | 0 | 0 | 0 |
| — | 328 | 276 | 293 | 414 | 500 | |
| Total assets | — | 677 | 693 | 782 | 933 | 1,147 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 55 | 90 | 92 | 110 | 226 | |
| -129 | -101 | -94 | -71 | -185 | |
| 108 | -5 | 5 | -42 | -39 | |
| Net cash flow | 34 | -16 | 3 | -3 | 2 |
| Free cash flow | -56 | -4 | 5 | 42 | 47 |
| CFO / Operating profit % | 68.2% | 97.9% | 78.9% | 62.5% | 80.6% |