Consolidated figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 362 | 385 | |
| COGS | 171 | 171 |
| Gross profit | 191 | 214 |
| 116 | 138 | |
| 75 | 76 | |
| OPM % | 20.6% | 19.7% |
| Depreciation | 13 | 17 |
| Interest | 7 | 15 |
| 6 | 11 | |
| Profit before tax | 57 | 54 |
| Tax | 15 | 13 |
| Tax % | 25.5% | 23.7% |
| 42 | 41 | |
| PAT margin % | 11.7% | 10.8% |
| EPS (₹) | 42 | 40.9 |
| EPS adjusted (₹) | — | 40.9 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | 10 |
| Reserves | — | 235 |
| — | 148 | |
| 436 | 103 | |
| Total equity & liabilities | 436 | 496 |
| 80 | 125 | |
| CWIP | — | 0 |
| Investments | 0 | 0 |
| 356 | 371 | |
| Total assets | 436 | 496 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 32 | 37 | |
| -36 | -51 | |
| 118 | -8 | |
| Net cash flow | 114 | -22 |
| Free cash flow | -1 | -13 |
| CFO / Operating profit % | 42.4% | 49.3% |