| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | 1 | 2 | 35 | 32 | 462 | |
| COGS | — | — | — | -32 | -28 | 348 |
| Gross profit | — | — | — | — | — | 115 |
| 1 | 0 | 1 | 65 | 56 | 85 | |
| 0 | 0 | 0 | 3 | 4 | 30 | |
| OPM % | 12.9% | 27.7% | 15.2% | 8.6% | 12.2% | 6.5% |
| Depreciation | — | — | — | 0 | 0 | 8 |
| Interest | — | 0 | 0 | — | — | 9 |
| — | — | — | — | — | 1 | |
| Profit before tax | 0 | 0 | 0 | 3 | 4 | 13 |
| Tax | — | 0 | 0 | 1 | 1 | 4 |
| Tax % | — | 31.3% | 32% | 23.9% | 28.1% | 28.8% |
| 0 | 0 | 0 | 2 | 3 | 9 | |
| PAT margin % | 11.3% | 18.5% | 11.4% | 6.6% | 9.6% | 2% |
| EPS (₹) | 0.2 | 0.4 | 0.6 | 1.8 | 1.9 | 2.2 |
| EPS adjusted (₹) | — | — | — | — | 0.7 | 2.2 |
| 0% | 0% | 0% | 27.6% | 25.9% | — | |
| Annual report | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | Annual report for Mar 2021 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 42 | 42 | 42 | 42 |
| Reserves | 123 | 131 | 130 | 154 |
| 143 | 153 | 127 | 109 | |
| 156 | 160 | 119 | 93 | |
| Total equity & liabilities | 464 | 486 | 419 | 398 |
| — | 139 | 134 | 132 | |
| CWIP | — | — | — | 0 |
| Investments | 12 | 12 | 12 | 15 |
| 452 | 335 | 272 | 252 | |
| Total assets | 464 | 486 | 419 | 398 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2026 |
|---|---|---|---|
| -58 | 15 | 21 | |
| -161 | -1 | -16 | |
| 223 | -13 | -2 | |
| Net cash flow | 4 | 2 | 4 |
| Free cash flow | — | — | 6 |
| CFO / Operating profit % | — | — | 71.4% |