Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 1,758 | 1,892 | 2,698 | 3,488 | 3,415 | 3,536 | 3,939 | |
| COGS | 1,079 | 1,210 | 1,641 | 2,224 | 2,215 | 2,208 | 2,481 |
| Gross profit | 679 | 682 | 1,057 | 1,265 | 1,200 | 1,328 | 1,458 |
| 509 | 428 | 658 | 818 | 824 | 938 | 980 | |
| 170 | 254 | 399 | 447 | 377 | 390 | 478 | |
| OPM % | 9.7% | 13.4% | 14.8% | 12.8% | 11% | 11% | 12.2% |
| Depreciation | 46 | 70 | 76 | 81 | 103 | 104 | 113 |
| Interest | 43 | 29 | 42 | 81 | 97 | 90 | 72 |
| 13 | 11 | 5 | 1,200 | 6 | 17 | 8 | |
| Profit before tax | 94 | 166 | 285 | 1,485 | 183 | 212 | 301 |
| Tax | 2 | 25 | 68 | 370 | 40 | 50 | 98 |
| Tax % | 1.9% | 15.1% | 23.8% | 24.9% | 21.7% | 23.5% | 32.7% |
| 92 | 141 | 217 | 1,115 | 144 | 162 | 202 | |
| PAT margin % | 5.2% | 7.4% | 8% | 32% | 4.2% | 4.6% | 5.1% |
| EPS (₹) | 5.2 | 7.8 | 12 | 61.9 | 8 | 9 | 11.2 |
| EPS adjusted (₹) | 5.1 | 7.8 | 12 | 61.9 | 8 | 9 | 11.2 |
| 0% | 0% | 0% | 0% | 0% | 8.3% | 8.9% | |
| Annual report | Annual report for Mar 2020 | 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 | — |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 |
| Reserves | 404 | 463 | 760 | — | 1,353 | 1,569 | 3,162 | 4,984 | 8,586 | 8,692 |
| Minority interest | — | — | — | — | 2 | 2 | 2 | 2 | 2 | 2 |
| 325 | 174 | 318 | — | 209 | 528 | 549 | 670 | 571 | 475 | |
| 450 | 432 | 510 | 914 | 646 | 812 | 1,050 | 1,187 | 1,848 | 1,944 | |
| Total equity & liabilities | 1,360 | 1,248 | 1,769 | 1,095 | 2,389 | 3,091 | 4,942 | 7,022 | 11,187 | 11,292 |
| 572 | 543 | 537 | 1,088 | 1,134 | 1,252 | 1,591 | 1,525 | 1,442 | 1,539 | |
| CWIP | 26 | 26 | 202 | — | 229 | 373 | 193 | 281 | 297 | 214 |
| Investments | 4 | 7 | 12 | — | 16 | 17 | 1,726 | 3,642 | 7,779 | 7,692 |
| 757 | 671 | 1,019 | 6 | 1,011 | 1,449 | 1,432 | 1,574 | 1,669 | 1,848 | |
| Total assets | 1,360 | 1,248 | 1,769 | 1,095 | 2,389 | 3,091 | 4,942 | 7,022 | 11,187 | 11,292 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 236 | -15 | 177 | 209 | 223 | 43 | 278 | 244 | 187 | 390 | |
| -13 | -33 | -141 | -125 | -60 | -335 | -219 | -83 | -87 | -122 | |
| -213 | 60 | -39 | -79 | -150 | 289 | -63 | 21 | -193 | -188 | |
| Net cash flow | 10 | 13 | -3 | 5 | 12 | -3 | -4 | 182 | -93 | 81 |
| Free cash flow | — | — | — | — | 169 | -296 | 109 | 119 | 107 | 262 |
| CFO / Operating profit % | — | — | — | 122.6% | 88.1% | 10.8% | 62.3% | 65.2% | 48.1% | 81.8% |