| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|
| 225 | 259 | 280 | 288 | |
| COGS | 77 | 102 | 105 | 97 |
| Gross profit | 149 | 157 | 175 | 191 |
| 34 | 51 | 64 | 131 | |
| 115 | 106 | 111 | 60 | |
| OPM % | 50.9% | 41.1% | 39.5% | 20.8% |
| Depreciation | 17 | 18 | 20 | 19 |
| Interest | 44 | 35 | 34 | 21 |
| -68 | 4 | 1 | 1 | |
| Profit before tax | 62 | 3 | 5 | 21 |
| Tax | 8 | 5 | 2 | 6 |
| Tax % | 12.8% | 178.4% | 32.7% | 29.6% |
| 54 | -2 | 4 | 15 | |
| PAT margin % | 23.9% | -0.8% | 1.3% | 5.2% |
| EPS (₹) | — | — | — | 4.3 |
| EPS adjusted (₹) | — | — | — | 3.8 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | 39 |
| Reserves | 181 |
| 234 | |
| 103 | |
| Total equity & liabilities | 558 |
| 198 | |
| CWIP | 82 |
| Investments | 16 |
| 261 | |
| Total assets | 558 |
| ₹ Cr | Mar 2026 |
|---|---|
| 48 | |
| -94 | |
| 126 | |
| Net cash flow | 81 |
| Free cash flow | -32 |
| CFO / Operating profit % | 80.9% |