Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 427 | 480 | 551 | 556 | |
| COGS | 294 | 340 | 393 | 408 |
| Gross profit | 133 | 140 | 158 | 148 |
| 58 | 56 | 62 | 62 | |
| 75 | 84 | 95 | 86 | |
| OPM % | 17.6% | 17.5% | 17.3% | 15.5% |
| Depreciation | 36 | 38 | 43 | 46 |
| Interest | 31 | 28 | 26 | 31 |
| 3 | 25 | 3 | 25 | |
| Profit before tax | 11 | 43 | 29 | 34 |
| Tax | 3 | 10 | 8 | 8 |
| Tax % | 29.6% | 23.6% | 27% | 24% |
| 8 | 33 | 21 | 26 | |
| PAT margin % | 1.8% | 6.8% | 3.9% | 4.7% |
| EPS (₹) | — | 27.3 | 15 | 17.2 |
| EPS adjusted (₹) | 6.7 | 24 | 14.1 | 17.2 |
| — | 4.4% | 8% | 7% | |
| 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 | — | 77 | 186 | 232 | 256 |
| — | 113 | 89 | 105 | 179 | |
| — | 205 | 160 | 144 | 96 | |
| Total equity & liabilities | — | 407 | 449 | 496 | 546 |
| 81 | 87 | 96 | 183 | 151 | |
| CWIP | — | 2 | 0 | 8 | 20 |
| Investments | — | 139 | 143 | 41 | 41 |
| — | 179 | 209 | 263 | 333 | |
| Total assets | — | 407 | 449 | 496 | 546 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 29 | 38 | 1 | 38 | 32 | |
| -24 | -16 | -35 | -34 | -73 | |
| -6 | -24 | 34 | -4 | 41 | |
| Net cash flow | -1 | -1 | 0 | -0 | 0 |
| Free cash flow | — | — | -49 | 2 | -43 |
| CFO / Operating profit % | — | 51.2% | 1.6% | 39.8% | 37.1% |