Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2,543 | 2,543 | 3,444 | 3,816 | 3,831 | 4,119 | |
| COGS | -6 | 1,643 | 2,197 | 2,347 | 2,223 | 2,369 |
| Gross profit | — | 900 | 1,248 | 1,469 | 1,608 | 1,749 |
| — | 647 | 777 | 902 | 977 | 1,094 | |
| — | 253 | 470 | 566 | 631 | 655 | |
| OPM % | — | 9.9% | 13.7% | 14.8% | 16.5% | 15.9% |
| Depreciation | 92 | 92 | 105 | 110 | 124 | 132 |
| Interest | 2 | 2 | 6 | 5 | 6 | 5 |
| 38 | 38 | 67 | 95 | 108 | 175 | |
| Profit before tax | — | 196 | 427 | 546 | 609 | 693 |
| Tax | — | 54 | 109 | 140 | 149 | 176 |
| Tax % | — | 27.4% | 25.6% | 25.6% | 24.4% | 25.4% |
| 139 | 142 | 318 | 406 | 461 | 517 | |
| PAT margin % | 5.5% | 5.6% | 9.2% | 10.7% | 12% | 12.6% |
| EPS (₹) | — | 74.9 | 167.5 | 214.3 | 242.9 | 272.7 |
| EPS adjusted (₹) | 12.2 | 12.5 | 27.9 | 35.7 | 40.5 | 45.5 |
| — | 0% | 0% | 7.9% | 7.8% | 1.5% | |
| 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | — | 2,105 | 2,400 | 2,781 | 3,205 | 3,681 |
| Minority interest | — | 0 | 0 | 0 | — | — |
| — | 0 | 0 | 0 | 0 | 0 | |
| — | 523 | 613 | 591 | 571 | 735 | |
| Total equity & liabilities | — | 2,637 | 3,022 | 3,382 | 3,785 | 4,426 |
| 432 | 536 | 587 | 670 | 733 | 726 | |
| CWIP | — | 20 | 77 | 84 | 68 | 61 |
| Investments | — | 398 | 100 | 27 | 34 | 611 |
| — | 1,683 | 2,258 | 2,600 | 2,950 | 3,028 | |
| Total assets | — | 2,637 | 3,022 | 3,382 | 3,785 | 4,426 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 138 | 298 | 193 | 286 | 810 | |
| -177 | -271 | -131 | -228 | -707 | |
| -28 | -31 | -34 | -44 | -52 | |
| Net cash flow | -68 | -4 | 28 | 14 | 51 |
| Free cash flow | 38 | 171 | -2 | 119 | 664 |
| CFO / Operating profit % | 54.8% | 63.5% | 34.1% | 45.3% | 123.7% |