Consolidated figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 408 | 520 | |
| COGS | 271 | 354 |
| Gross profit | 137 | 166 |
| 90 | 94 | |
| 47 | 72 | |
| OPM % | 11.6% | 13.9% |
| Depreciation | 10 | 12 |
| Interest | 11 | 17 |
| 1 | 2 | |
| Profit before tax | 29 | 44 |
| Tax | 7 | 13 |
| Tax % | 25.7% | 29.2% |
| 22 | 32 | |
| PAT margin % | 5.3% | 6.2% |
| EPS (₹) | 10.8 | 14.4 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 470 | 629 | |
| Total equity & liabilities | 470 | 629 |
| Fixed assets | 79 | 115 |
| CWIP | — | — |
| Investments | 7 | 27 |
| 384 | 487 | |
| Total assets | 470 | 629 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 103 | -21 | |
| -38 | -101 | |
| 256 | 107 | |
| Net cash flow | 322 | -15 |
| Free cash flow | 78 | -69 |
| CFO / Operating profit % | 219.3% | -28.7% |