Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 883 | 929 | 705 | 574 | 717 | |
| COGS | 373 | 394 | 299 | 246 | 287 |
| Gross profit | 509 | 536 | 405 | 328 | 430 |
| 364 | 370 | 307 | 274 | 326 | |
| 145 | 166 | 99 | 54 | 103 | |
| OPM % | 16.4% | 17.9% | 14% | 9.5% | 14.4% |
| Depreciation | 25 | 26 | 27 | 26 | 25 |
| Interest | 3 | 3 | 2 | 5 | 6 |
| 33 | 48 | 92 | 71 | 101 | |
| Profit before tax | 149 | 185 | 162 | 95 | 173 |
| Tax | 28 | 36 | 20 | 12 | 23 |
| Tax % | 18.6% | 19.2% | 12.6% | 12.4% | 13.3% |
| 121 | 150 | 141 | 83 | 150 | |
| PAT margin % | 13.7% | 16.1% | 20.1% | 14.5% | 21% |
| EPS (₹) | 27.4 | 33.8 | 31.9 | 18.4 | 33.3 |
| EPS adjusted (₹) | 27.2 | 33.5 | 31.3 | 18.4 | 33.3 |
| 0% | 24.4% | 62.7% | 200.1% | — | |
| Annual report | — | 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 | 45 | 45 | 45 | 45 | 45 | 45 |
| Reserves | — | 358 | 454 | 511 | 529 | 505 |
| — | 91 | 0 | 50 | 70 | 65 | |
| — | 126 | 116 | 114 | 111 | 183 | |
| Total equity & liabilities | — | 620 | 615 | 720 | 755 | 798 |
| 208 | 207 | 201 | 187 | 168 | 180 | |
| CWIP | — | 1 | 3 | 4 | 3 | 1 |
| Investments | — | 54 | 67 | 201 | 293 | 241 |
| — | 359 | 343 | 327 | 291 | 376 | |
| Total assets | — | 620 | 615 | 720 | 755 | 798 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 56 | 153 | 168 | 98 | 61 | |
| 4 | 20 | -144 | -42 | 133 | |
| -60 | -150 | -44 | -52 | -184 | |
| Net cash flow | -0 | 23 | -20 | 4 | 9 |
| Free cash flow | 31 | 139 | 153 | 85 | 51 |
| CFO / Operating profit % | 38.5% | 92% | 169.8% | 179.8% | 58.5% |