Consolidated figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 540 | 579 | 574 | |
| COGS | 375 | 397 | 386 |
| Gross profit | 165 | 182 | 188 |
| 103 | 124 | 150 | |
| 62 | 58 | 38 | |
| OPM % | 11.5% | 10% | 6.6% |
| Depreciation | 7 | 8 | 7 |
| Interest | 21 | 21 | 21 |
| 13 | 16 | 8 | |
| Profit before tax | 47 | 45 | 17 |
| Tax | 11 | 13 | 5 |
| Tax % | 24% | 28.5% | 28.6% |
| 36 | 32 | 12 | |
| PAT margin % | 6.7% | 5.5% | 2.2% |
| EPS (₹) | 5.7 | 3.4 | 1.4 |
| EPS adjusted (₹) | 4.4 | 3.1 | 1.4 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 67 | 82 | 82 |
| Reserves | 106 | 212 | 223 |
| Minority interest | 38 | 43 | 44 |
| 244 | 200 | 230 | |
| 62 | 55 | 49 | |
| Total equity & liabilities | 517 | 591 | 627 |
| 72 | 86 | 77 | |
| CWIP | 16 | 0 | — |
| Investments | 1 | 1 | 2 |
| 428 | 503 | 549 | |
| Total assets | 517 | 591 | 627 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -27 | -40 | -7 | |
| -11 | 12 | -4 | |
| 32 | 30 | 8 | |
| Net cash flow | -5 | 3 | -3 |
| Free cash flow | — | -40 | -19 |
| CFO / Operating profit % | -42.8% | -69% | -17.7% |