Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 359 | 614 | 670 | 596 | 673 | 817 | |
| COGS | 234 | 385 | 421 | 385 | 399 | 499 |
| Gross profit | 126 | 229 | 250 | 211 | 274 | 319 |
| 77 | 135 | 139 | 112 | 165 | 181 | |
| 49 | 93 | 111 | 99 | 108 | 138 | |
| OPM % | 13.6% | 15.2% | 16.5% | 16.6% | 16.1% | 16.9% |
| Depreciation | 12 | 19 | 20 | 16 | 50 | 55 |
| Interest | 16 | 14 | 16 | 15 | 59 | 56 |
| 10 | 10 | 11 | 8 | 9 | 1 | |
| Profit before tax | 31 | 71 | 86 | 76 | 8 | 29 |
| Tax | 9 | 19 | 22 | 19 | 2 | 8 |
| Tax % | 30% | 26% | 25.7% | 25.2% | 27.8% | 25.9% |
| 21 | 53 | 64 | 57 | 6 | 21 | |
| PAT margin % | 6% | 8.6% | 9.6% | 9.6% | 0.9% | 2.6% |
| EPS (₹) | 19.7 | 47.7 | 56.4 | 50.1 | 5.3 | 17.8 |
| EPS adjusted (₹) | 19.7 | 46.3 | 56.4 | 50.1 | 5 | 17.8 |
| 2.5% | 1% | 0.9% | 1% | 9.5% | 2.8% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 |
| Reserves | 34 | 46 | 35 | 68 | 162 | 226 | 282 | 409 | 429 |
| 147 | 140 | 140 | 161 | 176 | 316 | 548 | 559 | 541 | |
| 41 | 53 | 67 | 66 | 134 | 95 | 150 | 114 | 178 | |
| Total equity & liabilities | 232 | 250 | 252 | 305 | 483 | 648 | 992 | 1,093 | 1,160 |
| — | — | 76 | 120 | 161 | 177 | 203 | 624 | 619 | |
| CWIP | — | — | 23 | 0 | 1 | 123 | 461 | 1 | 10 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 21 |
| 232 | 250 | 153 | 185 | 322 | 348 | 323 | 463 | 510 | |
| Total assets | 232 | 250 | 252 | 305 | 483 | 648 | 992 | 1,093 | 1,160 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 20 | -5 | 54 | 31 | 35 | 16 | 14 | 121 | -45 | 151 | |
| -8 | -17 | -33 | -30 | -14 | -59 | -132 | -336 | -10 | -73 | |
| -10 | 15 | -20 | -1 | -21 | 42 | 118 | 214 | 60 | -81 | |
| Net cash flow | 2 | -7 | 0 | -0 | 0 | -1 | 0 | 0 | 5 | -2 |
| Free cash flow | — | — | — | — | 24 | -41 | -134 | -213 | -48 | 84 |
| CFO / Operating profit % | — | — | — | — | 70.7% | 17.1% | 12.7% | 122.5% | -41.5% | 109.5% |