Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 165 | 191 | 251 | |
| COGS | 119 | 139 | 176 |
| Gross profit | 46 | 52 | 74 |
| 28 | 32 | 51 | |
| Operating profit (EBITDA) | 18 | 19 | 24 |
| OPM % | 10.8% | 10.1% | 9.5% |
| Depreciation | 3 | 4 | 5 |
| Interest | 2 | 3 | 4 |
| 3 | 3 | 2 | |
| Profit before tax | 17 | 15 | 17 |
| Tax | 5 | 3 | 4 |
| Tax % | 30.1% | 22.9% | 26.4% |
| 12 | 11 | 12 | |
| PAT margin % | 7.1% | 5.9% | 4.9% |
| EPS (₹) | 14.6 | 14.1 | 15.4 |
| EPS adjusted (₹) | 14.6 | 14.1 | 15.4 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Equity capital | 8 | 8 | 8 |
| Reserves | 46 | 58 | 69 |
| 20 | 29 | 34 | |
| 46 | 63 | 58 | |
| Total equity & liabilities | 120 | 157 | 169 |
| 46 | 63 | 68 | |
| CWIP | — | — | — |
| Investments | 0 | 0 | 0 |
| 74 | 94 | 101 | |
| Total assets | 120 | 157 | 169 |
| ₹ Cr | Mar 2023 | Mar 2024 |
|---|---|---|
| 25 | 13 | |
| -22 | -21 | |
| Cash from financing | 4 | 7 |
| Net cash flow | 7 | -1 |
| Free cash flow | 3 | -8 |
| CFO / Operating profit % | 140.5% | 66.4% |