Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 497 | 592 | 715 | 737 | 895 | 789 | |
| COGS | 197 | 265 | 322 | 310 | 407 | 342 |
| Gross profit | 300 | 327 | 393 | 427 | 488 | 448 |
| 178 | 219 | 240 | 262 | 281 | 280 | |
| 122 | 107 | 153 | 166 | 207 | 168 | |
| OPM % | 24.5% | 18.2% | 21.4% | 22.5% | 23.1% | 21.3% |
| Depreciation | 25 | 21 | 18 | 20 | 24 | 26 |
| Interest | 13 | 8 | 10 | 11 | 8 | 6 |
| 220 | 45 | 25 | 29 | 56 | 70 | |
| Profit before tax | 305 | 124 | 150 | 164 | 230 | 206 |
| Tax | 31 | 28 | 36 | 37 | 55 | 51 |
| Tax % | 10.2% | 22.5% | 23.9% | 22.8% | 23.7% | 24.6% |
| 274 | 96 | 114 | 127 | 176 | 155 | |
| PAT margin % | 55.1% | 16.2% | 15.9% | 17.2% | 19.7% | 19.7% |
| EPS (₹) | — | 16.1 | 17.2 | 19 | 26.4 | 22.4 |
| EPS adjusted (₹) | 41.3 | 14.5 | 17.2 | 19 | 26.4 | 20.7 |
| — | 0% | 11.6% | 10.5% | 7.6% | 8.9% | |
| 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 | 66 | 66 | 66 | 67 | 67 | 75 |
| Reserves | 755 | 851 | 965 | 1,079 | 1,241 | 3,155 |
| Minority interest | 0 | — | — | — | — | — |
| 154 | 169 | 158 | 125 | 103 | 67 | |
| 140 | 142 | 129 | 184 | 145 | 196 | |
| Total equity & liabilities | 1,115 | 1,228 | 1,318 | 1,454 | 1,556 | 3,493 |
| 142 | 140 | 156 | 171 | 183 | 172 | |
| CWIP | 5 | 5 | 8 | 7 | 4 | 4 |
| Investments | 626 | 641 | 721 | 764 | 741 | 2,632 |
| 342 | 442 | 433 | 512 | 629 | 686 | |
| Total assets | 1,115 | 1,228 | 1,318 | 1,454 | 1,556 | 3,493 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 132 | 8 | 144 | 105 | 17 | 225 | |
| -67 | -6 | -119 | -54 | 23 | -1,874 | |
| -70 | 1 | -24 | -51 | -38 | 1,649 | |
| Net cash flow | -5 | 2 | 1 | -0 | 1 | -1 |
| Free cash flow | 96 | -13 | 109 | 72 | -17 | 205 |
| CFO / Operating profit % | 108.2% | 7.4% | 94.1% | 63.5% | 8.1% | 133.5% |