| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 1,059 | 1,410 | 1,501 | 1,274 | 1,417 | |
| COGS | 1,033 | 1,378 | 1,468 | 1,255 | 1,393 |
| Gross profit | 27 | 32 | 34 | 20 | 23 |
| 4 | 3 | 5 | 4 | 4 | |
| 22 | 29 | 29 | 16 | 19 | |
| OPM % | 2.1% | 2% | 1.9% | 1.3% | 1.4% |
| Depreciation | 0 | 1 | 0 | 0 | 1 |
| Interest | 6 | 11 | 13 | 16 | 13 |
| 5 | 8 | 13 | 10 | 10 | |
| Profit before tax | 21 | 25 | 28 | 10 | 15 |
| Tax | 5 | 6 | 7 | 3 | 4 |
| Tax % | 25.4% | 25.5% | 26% | 26.8% | 26% |
| 16 | 19 | 21 | 7 | 11 | |
| PAT margin % | 1.5% | 1.3% | 1.4% | 0.6% | 0.8% |
| EPS (₹) | 13.7 | 16.4 | 3.7 | 1.2 | 2 |
| EPS adjusted (₹) | 2.7 | 3.3 | 3.7 | 1.2 | 2 |
| Annual report | 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 | 10 | 11 | 11 | 57 | 57 | 57 |
| Reserves | — | 49 | 68 | 43 | 51 | 62 |
| Minority interest | — | 0 | — | — | — | — |
| — | 179 | 296 | 85 | 220 | 197 | |
| — | 57 | 91 | 97 | 32 | 28 | |
| Total equity & liabilities | — | 297 | 465 | 282 | 359 | 344 |
| 1 | 1 | 1 | 1 | 2 | 2 | |
| CWIP | — | — | — | 0 | — | — |
| Investments | — | 3 | 3 | 3 | 3 | 3 |
| — | 293 | 462 | 278 | 354 | 339 | |
| Total assets | — | 297 | 465 | 282 | 359 | 344 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -63 | -44 | 191 | -120 | 16 | |
| -8 | -8 | 10 | -11 | 9 | |
| 131 | 106 | -223 | 119 | -35 | |
| Net cash flow | 59 | 54 | -22 | -13 | -11 |
| Free cash flow | -64 | -44 | 191 | -120 | 16 |
| CFO / Operating profit % | -284.2% | -153.6% | 661.9% | -756.1% | 81.4% |