Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 427 | 480 | 552 | 557 | |
| COGS | 294 | 340 | 393 | 408 |
| Gross profit | 133 | 140 | 158 | 149 |
| 58 | 56 | 63 | 62 | |
| 75 | 83 | 96 | 87 | |
| OPM % | 17.6% | 17.4% | 17.3% | 15.7% |
| Depreciation | 36 | 38 | 43 | 47 |
| Interest | 31 | 28 | 26 | 31 |
| 3 | 25 | 3 | 25 | |
| Profit before tax | 12 | 42 | 29 | 34 |
| Tax | 3 | 10 | 8 | 8 |
| Tax % | 28.4% | 24.1% | 26.9% | 24% |
| 8 | 32 | 21 | 26 | |
| PAT margin % | 2% | 6.7% | 3.9% | 4.7% |
| EPS (₹) | — | 26.7 | 15 | 17.4 |
| EPS adjusted (₹) | 7.1 | 23.3 | 14.2 | 17.4 |
| — | 4.5% | 8% | 6.9% | |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 12 | 12 | 14 | 15 | 15 |
| Reserves | — | 78 | 186 | 232 | 256 |
| Minority interest | — | — | — | 0 | — |
| — | 113 | 89 | 107 | 181 | |
| — | 205 | 160 | 145 | 96 | |
| Total equity & liabilities | — | 408 | 449 | 499 | 548 |
| 81 | 87 | 97 | 186 | 154 | |
| CWIP | — | 2 | 0 | 8 | 20 |
| Investments | — | 139 | 143 | 41 | 41 |
| — | 179 | 208 | 264 | 334 | |
| Total assets | — | 408 | 449 | 499 | 548 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 29 | 38 | 1 | 37 | 32 | |
| -24 | -16 | -35 | -35 | -72 | |
| -6 | -24 | 34 | -2 | 40 | |
| Net cash flow | -1 | -1 | 0 | 0 | 0 |
| Free cash flow | — | 20 | -50 | -1 | -42 |
| CFO / Operating profit % | — | 51.2% | 1.2% | 38.9% | 36.9% |