Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 401 | 520 | 671 | 880 | 1,207 | |
| COGS | 81 | 93 | 133 | 179 | 235 |
| Gross profit | 320 | 427 | 537 | 702 | 973 |
| 209 | 294 | 357 | 482 | 680 | |
| 111 | 134 | 180 | 220 | 292 | |
| OPM % | 27.6% | 25.7% | 26.8% | 25% | 24.2% |
| Depreciation | 28 | 28 | 29 | 57 | 88 |
| Interest | 21 | 21 | 9 | 8 | 7 |
| 2 | 3 | 16 | 16 | 26 | |
| Profit before tax | 63 | 88 | 157 | 172 | 224 |
| Tax | 19 | 22 | 42 | 41 | 53 |
| Tax % | 30% | 25% | 27% | 24% | 23.8% |
| 44 | 66 | 114 | 131 | 170 | |
| PAT margin % | 11% | 12.6% | 17.1% | 14.8% | 14.1% |
| EPS (₹) | 6.8 | 10.1 | 14.5 | 14.7 | 18.2 |
| EPS adjusted (₹) | 6.8 | 10.1 | 13.3 | 13.6 | 17.7 |
| 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 | 16 | 66 | 66 | 86 | 96 | 96 |
| Reserves | — | 51 | 117 | 788 | 1,509 | 1,711 |
| Minority interest | — | — | — | — | 32 | — |
| — | 258 | 264 | 83 | 0 | 253 | |
| — | 51 | 39 | 62 | 94 | 221 | |
| Total equity & liabilities | — | 426 | 486 | 1,019 | 1,731 | 2,282 |
| 252 | 303 | 299 | 440 | 605 | 1,250 | |
| CWIP | — | — | — | 0 | 222 | 102 |
| Investments | — | 0 | 0 | 1 | 74 | 2 |
| — | 123 | 187 | 577 | 830 | 928 | |
| Total assets | — | 426 | 486 | 1,019 | 1,731 | 2,282 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 60 | 64 | -3 | 150 | 205 | |
| -52 | -20 | -226 | -420 | -598 | |
| -1 | -18 | 304 | 520 | 254 | |
| Net cash flow | 7 | 26 | 75 | 249 | -140 |
| Free cash flow | 21 | 44 | -96 | -161 | -112 |
| CFO / Operating profit % | 54.1% | 47.7% | -1.7% | 67.9% | 70% |