| ₹ Cr | Mar 2026 |
|---|---|
| Revenue | 2,655 |
| COGS | 1,925 |
| Gross profit | 730 |
| 240 | |
| 490 | |
| OPM % | 18.5% |
| Depreciation | 44 |
| Interest | 44 |
| 6 | |
| Profit before tax | 408 |
| Tax | 104 |
| Tax % | 25.5% |
| PAT | 304 |
| PAT margin % | 11.5% |
| EPS (₹) | 10.2 |
| EPS adjusted (₹) | 9.9 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 14 | 14 | 25 | 31 |
| Reserves | 59 | 71 | 215 | 1,243 |
| Minority interest | 109 | 109 | — | 0 |
| 141 | 211 | 200 | 461 | |
| 77 | 110 | 170 | 609 | |
| Total equity & liabilities | 400 | 515 | 610 | 2,344 |
| 37 | 162 | 208 | 594 | |
| CWIP | 0 | 8 | 0 | 201 |
| Investments | 0 | 0 | 0 | 0 |
| 363 | 344 | 401 | 1,548 | |
| Total assets | 400 | 515 | 610 | 2,344 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|
| -58 | 78 | 85 | -3 | |
| -46 | -132 | -45 | -505 | |
| 104 | 55 | -37 | 639 | |
| Net cash flow | — | — | — | 131 |
| Free cash flow | — | — | — | -516 |
| CFO / Operating profit % | — | — | — | -0.6% |