Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 337 | 375 | 492 | 616 | |
| COGS | 248 | 268 | 330 | 372 |
| Gross profit | 88 | 107 | 162 | 245 |
| 50 | 68 | 122 | 154 | |
| 39 | 39 | 40 | 91 | |
| OPM % | 11.4% | 10.5% | 8.1% | 14.7% |
| Depreciation | 9 | 10 | 31 | 43 |
| Interest | 6 | 7 | 18 | 23 |
| 1 | 1 | 1 | 1 | |
| Profit before tax | 24 | 23 | -8 | 26 |
| Tax | 6 | 6 | -2 | 7 |
| Tax % | 25.2% | 26.8% | -22% | 25.6% |
| 18 | 17 | -6 | 20 | |
| PAT margin % | 5.4% | 4.5% | -1.2% | 3.2% |
| EPS (₹) | 8.8 | 8.5 | -2.7 | 10.1 |
| EPS adjusted (₹) | 8.8 | 8.5 | -2.7 | 10.1 |
| 11.3% | 11.7% | — | 9.9% | |
| 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 | 21 | 21 | 21 | 21 | 21 |
| Reserves | — | 84 | 99 | 91 | 112 |
| Minority interest | — | 0 | — | — | — |
| — | 131 | 189 | 226 | 231 | |
| — | 38 | 56 | 85 | 76 | |
| Total equity & liabilities | — | 274 | 364 | 423 | 439 |
| 54 | 58 | 66 | 238 | 211 | |
| CWIP | — | 54 | 150 | 0 | 4 |
| Investments | — | 1 | 1 | 1 | 1 |
| — | 160 | 148 | 184 | 224 | |
| Total assets | — | 274 | 364 | 423 | 439 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -4 | 57 | 23 | 30 | |
| -59 | -107 | -38 | -7 | |
| 64 | 49 | 15 | -23 | |
| Net cash flow | 1 | -1 | 0 | 0 |
| Free cash flow | -73 | -51 | -16 | 22 |
| CFO / Operating profit % | -10.2% | 144.2% | 57.3% | 33.1% |