Standalone figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 374 | 415 | |
| COGS | 249 | 282 |
| Gross profit | 126 | 132 |
| 83 | 76 | |
| Operating profit (EBITDA) | 42 | 56 |
| OPM % | 11.3% | 13.6% |
| Depreciation | 8 | 9 |
| Interest | 11 | 16 |
| 1 | 1 | |
| Profit before tax | 25 | 33 |
| Tax | 7 | 10 |
| Tax % | 26% | 29.5% |
| 19 | 23 | |
| PAT margin % | 5% | 5.6% |
| EPS (₹) | 9.5 | 10.6 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 451 | 586 | |
| Total equity & liabilities | 451 | 586 |
| Fixed assets | 63 | 82 |
| CWIP | — | — |
| Investments | 158 | 201 |
| 230 | 303 | |
| Total assets | 451 | 586 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -18 | -28 | |
| -163 | -105 | |
| 197 | 113 | |
| Net cash flow | 17 | -21 |
| Free cash flow | -32 | -55 |
| CFO / Operating profit % | -42.6% | -50% |