Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 466 | 576 | 601 | 590 | 659 | 859 | |
| COGS | 351 | 456 | 474 | 447 | 534 | 723 |
| Gross profit | 114 | 120 | 127 | 143 | 125 | 136 |
| 69 | 88 | 79 | 81 | 83 | 89 | |
| 46 | 32 | 48 | 62 | 42 | 47 | |
| OPM % | 9.8% | 5.6% | 7.9% | 10.5% | 6.4% | 5.5% |
| Depreciation | 12 | 12 | 15 | 16 | 17 | 18 |
| Interest | 10 | 11 | 15 | 14 | 12 | 12 |
| 0 | 0 | 0 | 0 | 8 | 0 | |
| Profit before tax | 23 | 9 | 18 | 32 | 21 | 17 |
| Tax | 1 | 4 | 5 | 11 | 6 | 5 |
| Tax % | 5.6% | 41% | 29% | 33.5% | 29.8% | 28.3% |
| 22 | 5 | 13 | 21 | 15 | 12 | |
| PAT margin % | 4.6% | 1% | 2.1% | 3.6% | 2.2% | 1.4% |
| EPS (₹) | 28.5 | 7.2 | 16.6 | 26.6 | 17.2 | 14.6 |
| EPS adjusted (₹) | 28.5 | 7.2 | 16 | 25.2 | 17.2 | 14.6 |
| 10.5% | 0% | 0% | 0% | 5.8% | 6.9% | |
| 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 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 125 | 128 | 160 | 210 | 224 | 236 |
| Minority interest | — | 0 | — | — | — | 0 |
| 146 | 162 | 149 | 97 | 109 | 103 | |
| 106 | 105 | 85 | 107 | 136 | 169 | |
| Total equity & liabilities | 384 | 402 | 402 | 422 | 477 | 517 |
| 187 | 173 | 207 | 206 | 202 | 199 | |
| CWIP | 20 | 52 | 8 | 7 | 13 | 41 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 177 | 178 | 187 | 209 | 262 | 277 | |
| Total assets | 384 | 402 | 402 | 422 | 477 | 517 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 18 | 36 | 23 | 25 | 52 | 15 | 77 | |
| -2 | -61 | -23 | 9 | -16 | -20 | -46 | |
| -16 | 32 | -6 | -27 | -37 | -0 | -20 | |
| Net cash flow | 0 | 7 | -5 | 6 | -1 | -5 | 12 |
| Free cash flow | — | -26 | 1 | 14 | 36 | -5 | 32 |
| CFO / Operating profit % | — | 78.8% | 72.5% | 51.9% | 83.6% | 36.6% | 163.5% |