| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 23 | 23 | 23 | |
| COGS | 3 | 2 | 3 |
| Gross profit | 20 | 20 | 20 |
| 16 | 16 | 15 | |
| Operating profit (EBITDA) | 4 | 4 | 5 |
| OPM % | 19.5% | 18.9% | 22.8% |
| Depreciation | 3 | 3 | 3 |
| Interest | 3 | 2 | 1 |
| 4 | 3 | 2 | |
| Profit before tax | 3 | 4 | 4 |
| Tax | 0 | 1 | 1 |
| Tax % | 17.2% | 15.5% | 15.7% |
| 2 | 3 | 3 | |
| PAT margin % | 10.3% | 14.4% | 14.5% |
| EPS (₹) | 1 | 1.4 | 1.4 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 121 | 116 | 116 | |
| Total equity & liabilities | 121 | 116 | 116 |
| Fixed assets | — | 41 | 40 |
| CWIP | — | — | — |
| Investments | 0 | 0 | 0 |
| 121 | 75 | 76 | |
| Total assets | 121 | 116 | 116 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 11 | 9 | 8 | |
| -1 | -1 | -3 | |
| -12 | -7 | -3 | |
| Net cash flow | -1 | 1 | 2 |
| Free cash flow | 11 | 8 | 5 |
| CFO / Operating profit % | 252.5% | 214.7% | 148.7% |