| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 387 | 552 | 802 | 959 | 1,167 | |
| COGS | 315 | 445 | 575 | 640 | 771 |
| Gross profit | 72 | 108 | 227 | 319 | 396 |
| 23 | 39 | 81 | 151 | 206 | |
| 49 | 69 | 146 | 168 | 191 | |
| OPM % | 12.7% | 12.5% | 18.2% | 17.5% | 16.3% |
| Depreciation | 1 | 2 | 12 | 19 | 24 |
| Interest | 7 | 10 | 22 | 34 | 41 |
| 2 | 2 | 3 | 11 | 11 | |
| Profit before tax | 43 | 60 | 116 | 125 | 137 |
| Tax | 11 | 15 | 30 | 0 | 35 |
| Tax % | 26.1% | 25.9% | 25.7% | 0% | 25.8% |
| 32 | 44 | 86 | 125 | 102 | |
| PAT margin % | 8.2% | 8% | 10.7% | 13.1% | 8.7% |
| EPS (₹) | 22.6 | 22.6 | 42.4 | 45.7 | 49.5 |
| EPS adjusted (₹) | 20.8 | 21.8 | 42.4 | 61.4 | 49.2 |
| 0% | 4.4% | 2.4% | 2.2% | 2% | |
| Annual report | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 15 | 20 | 20 | 20 | 21 |
| Reserves | — | 302 | 386 | 511 | 648 |
| — | 90 | 149 | 192 | 286 | |
| — | 95 | 202 | 285 | 346 | |
| Total equity & liabilities | — | 507 | 758 | 1,008 | 1,300 |
| 21 | 60 | 282 | 310 | 399 | |
| CWIP | — | 122 | 12 | 67 | 124 |
| Investments | — | 3 | 3 | 3 | 1 |
| — | 323 | 461 | 629 | 776 | |
| Total assets | — | 507 | 758 | 1,008 | 1,300 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -60 | 9 | 52 | 69 | 112 | |
| -23 | -178 | -100 | -114 | -203 | |
| 83 | 169 | 38 | 47 | 94 | |
| Net cash flow | -0 | 1 | -10 | 2 | 3 |
| Free cash flow | -81 | -153 | -55 | -40 | -76 |
| CFO / Operating profit % | -121.9% | 12.9% | 35.7% | 41% | 59% |