| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 391 | 530 | 461 | 570 | 696 | 828 | |
| COGS | 128 | 196 | 181 | 222 | 211 | 254 |
| Gross profit | 263 | 334 | 280 | 349 | 485 | 574 |
| 90 | 120 | 151 | 176 | 225 | 280 | |
| 173 | 214 | 129 | 173 | 261 | 294 | |
| OPM % | 44.3% | 40.4% | 28% | 30.3% | 37.4% | 35.5% |
| Depreciation | 7 | 10 | 12 | 16 | 20 | 28 |
| Interest | 4 | 4 | 3 | 2 | 2 | 2 |
| 5 | 8 | 9 | 11 | 10 | 11 | |
| Profit before tax | 167 | 207 | 123 | 166 | 248 | 275 |
| Tax | 44 | 55 | 34 | 47 | 61 | 66 |
| Tax % | 26.1% | 26.8% | 27.2% | 28.1% | 24.4% | 23.9% |
| 124 | 152 | 90 | 119 | 188 | 209 | |
| PAT margin % | 31.6% | 28.6% | 19.5% | 20.9% | 27% | 25.3% |
| EPS (₹) | 16.9 | 18.9 | 11.2 | 14.8 | 23.4 | 26 |
| EPS adjusted (₹) | 16.9 | 18.9 | 11.2 | 14.8 | 23.4 | 26 |
| 0% | 3.2% | 5.4% | 5.4% | 4.3% | 3.8% | |
| 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 | 15 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 254 | 600 | 683 | 799 | 981 | 1,182 |
| 70 | 21 | 17 | 0 | 0 | 0 | |
| 107 | 98 | 104 | 106 | 116 | 159 | |
| Total equity & liabilities | 445 | 735 | 820 | 921 | 1,112 | 1,357 |
| 100 | 190 | 256 | 305 | 453 | 685 | |
| CWIP | 79 | 43 | 68 | 149 | 148 | 36 |
| Investments | 0 | 0 | 25 | 64 | 63 | 99 |
| 267 | 502 | 471 | 403 | 448 | 538 | |
| Total assets | 445 | 735 | 820 | 921 | 1,112 | 1,357 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 76 | 49 | 66 | 113 | 165 | 186 | |
| -47 | -60 | -133 | -174 | -152 | -176 | |
| -15 | 150 | -3 | -22 | -8 | -10 | |
| Net cash flow | 15 | 139 | -70 | -83 | 4 | -0 |
| Free cash flow | 28 | -11 | -42 | -32 | 2 | 34 |
| CFO / Operating profit % | 43.8% | 22.8% | 51.4% | 65.5% | 63.1% | 63.2% |