Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 299 | 372 | 420 | 454 | 592 | |
| COGS | 59 | 62 | 79 | 88 | 115 |
| Gross profit | 239 | 309 | 341 | 366 | 477 |
| 155 | 204 | 224 | 239 | 337 | |
| 84 | 105 | 117 | 127 | 140 | |
| OPM % | 28.2% | 28.4% | 28% | 28% | 23.7% |
| Depreciation | 13 | 13 | 13 | 19 | 30 |
| Interest | 12 | 9 | 4 | 1 | 6 |
| 1 | 2 | 14 | 12 | 23 | |
| Profit before tax | 60 | 86 | 113 | 119 | 127 |
| Tax | 18 | 21 | 29 | 32 | 32 |
| Tax % | 30.2% | 25% | 25.7% | 26.6% | 25% |
| 42 | 64 | 84 | 88 | 95 | |
| PAT margin % | 14.1% | 17.3% | 20% | 19.3% | 16.1% |
| EPS (₹) | 6.5 | 9.8 | 10.6 | 9.9 | 9.9 |
| EPS adjusted (₹) | 6.5 | 9.8 | 9.8 | 9.1 | 9.9 |
| 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 | — | 46 | 111 | 751 | 1,429 | 1,523 |
| Minority interest | — | — | — | — | 0 | 0 |
| — | 109 | 114 | 5 | 0 | 224 | |
| — | 65 | 36 | 36 | 50 | 98 | |
| Total equity & liabilities | — | 286 | 326 | 878 | 1,575 | 1,941 |
| 132 | 122 | 121 | 131 | 161 | 393 | |
| CWIP | — | — | — | 0 | 153 | 18 |
| Investments | — | 47 | 47 | 68 | 234 | 534 |
| — | 117 | 159 | 679 | 1,026 | 996 | |
| Total assets | — | 286 | 326 | 878 | 1,575 | 1,941 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 27 | 26 | 16 | 89 | 95 | |
| -18 | -9 | -167 | -298 | -383 | |
| -7 | -6 | 241 | 347 | 215 | |
| Net cash flow | 1 | 11 | 89 | 138 | -73 |
| Free cash flow | 21 | 17 | -18 | -116 | -21 |
| CFO / Operating profit % | 31.8% | 24.3% | 13.6% | 69.8% | 67.5% |