Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 269 | 318 | 376 | 442 | |
| COGS | 171 | 201 | 224 | 251 |
| Gross profit | 99 | 117 | 152 | 191 |
| 46 | 55 | 73 | 91 | |
| 53 | 62 | 79 | 100 | |
| OPM % | 19.6% | 19.4% | 21% | 22.6% |
| Depreciation | 5 | 6 | 11 | 26 |
| Interest | 3 | 2 | 0 | 1 |
| -3 | 4 | 3 | 1 | |
| Profit before tax | 41 | 57 | 70 | 74 |
| Tax | 11 | 16 | 17 | 19 |
| Tax % | 26.9% | 27.1% | 24.9% | 25.1% |
| 30 | 42 | 53 | 56 | |
| PAT margin % | 11.2% | 13.1% | 14% | 12.6% |
| EPS (₹) | 2.6 | 3.4 | 4.1 | 4.3 |
| EPS adjusted (₹) | 2.6 | 3.2 | 4.1 | 4.2 |
| 0% | 7.4% | 7.4% | 9.3% | |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 23 | 23 | 26 | 26 | 26 |
| Reserves | — | 91 | 267 | 317 | 421 |
| Minority interest | — | — | — | 0 | — |
| — | 45 | 0 | 1 | 1 | |
| — | 55 | 82 | 84 | 117 | |
| Total equity & liabilities | — | 214 | 375 | 427 | 565 |
| 46 | 56 | 83 | 172 | 206 | |
| CWIP | — | 1 | 5 | 10 | 23 |
| Investments | — | 0 | 0 | 0 | 7 |
| — | 157 | 287 | 245 | 329 | |
| Total assets | — | 214 | 375 | 427 | 565 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 7 | 44 | 27 | 66 | |
| -9 | -35 | -74 | -120 | |
| 0 | 90 | -3 | 47 | |
| Net cash flow | -2 | 99 | -50 | -7 |
| Free cash flow | -2 | 6 | -77 | -5 |
| CFO / Operating profit % | 13.7% | 71.3% | 33.6% | 66% |