Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 229 | 301 | 283 | 277 | 314 | 333 | |
| COGS | 62 | 63 | 65 | 73 | 89 | 97 |
| Gross profit | 167 | 238 | 218 | 205 | 225 | 236 |
| 64 | 85 | 88 | 101 | 119 | 126 | |
| 103 | 153 | 130 | 103 | 105 | 110 | |
| OPM % | 45.2% | 50.8% | 45.8% | 37.3% | 33.6% | 33.1% |
| Depreciation | 14 | 22 | 29 | 38 | 54 | 87 |
| Interest | 3 | 4 | 4 | 10 | 18 | 19 |
| 5 | 8 | 12 | 14 | 24 | 28 | |
| Profit before tax | 92 | 135 | 109 | 69 | 58 | 31 |
| Tax | 24 | 34 | 28 | 18 | 15 | 9 |
| Tax % | 25.5% | 25.4% | 25.8% | 26.1% | 26.2% | 27.6% |
| 69 | 101 | 81 | 51 | 43 | 23 | |
| PAT margin % | 30.1% | 33.5% | 28.5% | 18.5% | 13.6% | 6.8% |
| EPS (₹) | 13.4 | 19.5 | 15.2 | 9.6 | 8 | 4.3 |
| EPS adjusted (₹) | 725 | 18.9 | 15.2 | 9.6 | 8 | 4.3 |
| 0% | 0% | 0% | 20.8% | 0% | — | |
| 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 | 0 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 244 | 479 | 559 | 610 | 642 | 665 |
| 33 | 22 | 111 | 257 | 231 | 274 | |
| 18 | 33 | 46 | 76 | 108 | 152 | |
| Total equity & liabilities | 296 | 544 | 726 | 953 | 991 | 1,102 |
| 120 | 189 | 218 | 245 | 453 | 655 | |
| CWIP | 22 | 32 | 119 | 267 | 233 | 159 |
| Investments | 0 | 0 | 0 | 0 | 13 | 44 |
| 154 | 323 | 388 | 441 | 291 | 244 | |
| Total assets | 296 | 544 | 726 | 953 | 991 | 1,102 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 68 | 83 | 76 | 105 | 110 | 112 | |
| -64 | -138 | -179 | -296 | -52 | -138 | |
| -27 | 130 | 85 | 136 | -54 | 25 | |
| Net cash flow | -23 | 75 | -18 | -55 | 4 | -1 |
| Free cash flow | 6 | -49 | -114 | -79 | -42 | -14 |
| CFO / Operating profit % | 65.9% | 54.7% | 58.3% | 101.5% | 104.2% | 101.6% |