Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 370 | 370 | 433 | 628 | 760 | 955 | |
| COGS | — | 159 | 187 | 285 | 356 | 413 |
| Gross profit | — | 211 | 246 | 343 | 405 | 542 |
| — | 116 | 140 | 191 | 209 | 272 | |
| — | 94 | 107 | 152 | 195 | 270 | |
| OPM % | — | 25.5% | 24.6% | 24.2% | 25.7% | 28.3% |
| Depreciation | 22 | 22 | 23 | 39 | 45 | 54 |
| Interest | 3 | 3 | 2 | 9 | 6 | 4 |
| 4 | 4 | 10 | 8 | 8 | 18 | |
| Profit before tax | — | 74 | 91 | 113 | 153 | 230 |
| Tax | — | 19 | 24 | 27 | 34 | 58 |
| Tax % | — | 25.6% | 26.2% | 24.2% | 22.3% | 25.3% |
| 55 | 55 | 67 | 85 | 119 | 172 | |
| PAT margin % | 14.9% | 14.9% | 15.5% | 13.6% | 15.6% | 18% |
| EPS (₹) | — | 18.1 | 22.1 | 27.5 | 37.8 | 54 |
| EPS adjusted (₹) | 18.1 | 18.1 | 22.1 | 27.3 | 37.6 | 53.3 |
| — | 0% | 0% | 7.3% | 6.6% | 6.5% | |
| 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 | 30 | 30 | 30 | 31 | 31 | 32 |
| Reserves | — | 330 | 399 | 520 | 646 | 836 |
| Minority interest | — | — | — | 11 | 12 | 13 |
| — | 13 | 20 | 68 | 16 | 8 | |
| — | 85 | 88 | 160 | 169 | 223 | |
| Total equity & liabilities | — | 458 | 538 | 790 | 874 | 1,112 |
| 143 | 188 | 186 | 440 | 395 | 404 | |
| CWIP | — | 0 | 2 | 2 | 6 | 60 |
| Investments | — | 78 | 139 | 40 | 90 | 229 |
| — | 191 | 212 | 307 | 383 | 420 | |
| Total assets | — | 458 | 538 | 790 | 874 | 1,112 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 61 | 87 | 109 | 163 | 224 | |
| -50 | -100 | -133 | -99 | -210 | |
| -17 | 5 | 29 | -60 | -7 | |
| Net cash flow | -6 | -8 | 4 | 5 | 8 |
| Free cash flow | 48 | 57 | 79 | 126 | 141 |
| CFO / Operating profit % | 64.4% | 81.7% | 71.5% | 83.4% | 82.8% |