| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,168 | 1,474 | 1,237 | 851 | |
| COGS | 488 | 525 | 309 | 348 |
| Gross profit | 680 | 949 | 928 | 503 |
| 523 | 739 | 772 | 585 | |
| 157 | 210 | 155 | -82 | |
| OPM % | 13.4% | 14.2% | 12.6% | -9.6% |
| Depreciation | 7 | 11 | 16 | 22 |
| Interest | 30 | 43 | 68 | 74 |
| 3 | 9 | 9 | 0 | |
| Profit before tax | 122 | 165 | 81 | -177 |
| Tax | 32 | 42 | 22 | -27 |
| Tax % | 26% | 25.7% | 27.2% | -15.3% |
| 91 | 122 | 59 | -150 | |
| PAT margin % | 7.8% | 8.3% | 4.7% | -17.6% |
| EPS (₹) | 10.4 | 11 | 4.7 | -12 |
| EPS adjusted (₹) | 9.7 | 9.8 | 4.7 | -12 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 93 | 125 | 125 | 125 |
| Reserves | — | 596 | 655 | 505 |
| — | 396 | 707 | 650 | |
| — | 425 | 523 | 601 | |
| Total equity & liabilities | — | 1,542 | 2,010 | 1,880 |
| 125 | 166 | 222 | 240 | |
| CWIP | — | 6 | 7 | 3 |
| Investments | — | 10 | 11 | 16 |
| — | 1,360 | 1,770 | 1,622 | |
| Total assets | — | 1,542 | 2,010 | 1,880 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -316 | -207 | 142 | |
| -32 | -85 | -15 | |
| 387 | 244 | -132 | |
| Net cash flow | 38 | -48 | -5 |
| Free cash flow | -369 | -283 | 117 |
| CFO / Operating profit % | -150.7% | -133.1% | — |