Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 422 | 493 | 670 | 679 | 853 | 924 | 968 | |
| 359 | 376 | 450 | 497 | 585 | 667 | 717 | |
| 63 | 117 | 220 | 182 | 268 | 257 | 251 | |
| OPM % | 15% | 23.8% | 32.8% | 26.8% | 31.4% | 27.8% | 26% |
| Depreciation | 14 | 12 | 14 | 17 | 24 | 23 | 22 |
| Interest | 43 | 28 | 37 | 59 | 95 | 134 | 159 |
| 31 | 22 | 14 | 14 | 31 | 31 | 30 | |
| Profit before tax | 38 | 99 | 182 | 120 | 180 | 131 | 101 |
| Tax | 8 | 29 | 38 | 26 | 39 | 26 | 20 |
| Tax % | 20.8% | 29% | 20.6% | 22.1% | 21.6% | 19.8% | 19.4% |
| 30 | 70 | 145 | 93 | 141 | 105 | 81 | |
| PAT margin % | 7.1% | 14.2% | 21.6% | 13.8% | 16.5% | 11.4% | 8.4% |
| EPS (₹) | — | 6.2 | 12.8 | 8.7 | 13.5 | 10.1 | 3.9 |
| EPS adjusted (₹) | — | 3.1 | 6.4 | 4.5 | 6.7 | 5 | 3.9 |
| — | 12.9% | 18.8% | 27.5% | 17.8% | 23.9% | 30.9% | |
| 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 23 | 23 | 21 | 21 | 21 | 42 |
| Reserves | 649 | 771 | 747 | 863 | 942 | 976 |
| 238 | 151 | 385 | — | 846 | 1,285 | |
| 1,031 | 1,427 | 1,355 | 2,728 | 1,795 | 2,236 | |
| Total equity & liabilities | 1,940 | 2,372 | 2,507 | 3,611 | 3,603 | 4,539 |
| 22 | 74 | 82 | 78 | 76 | 75 | |
| CWIP | — | 9 | 9 | 27 | 44 | 78 |
| Investments | 484 | — | 420 | 7 | 431 | 462 |
| 1,435 | 2,289 | 1,996 | 3,499 | 3,051 | 3,924 | |
| Total assets | 1,940 | 2,372 | 2,507 | 3,611 | 3,603 | 4,539 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 805 | -273 | 214 | -78 | -92 | -111 | -162 | |
| -50 | 1 | -49 | -9 | 1 | 2 | -82 | |
| -596 | 133 | -136 | 49 | 124 | 72 | 282 | |
| Net cash flow | 159 | -139 | 30 | -37 | 33 | -38 | 38 |
| Free cash flow | 797 | -277 | 154 | -102 | -120 | -138 | -207 |
| CFO / Operating profit % | — | -233.4% | 97.6% | -42.6% | -34.5% | -43.3% | -64.5% |