Standalone figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 220 | 225 | |
| COGS | 120 | 122 |
| Gross profit | 100 | 103 |
| 69 | 74 | |
| 31 | 29 | |
| OPM % | 14.3% | 12.7% |
| Depreciation | 7 | 10 |
| Interest | 5 | 12 |
| 6 | 11 | |
| Profit before tax | 21 | 18 |
| Tax | 5 | 4 |
| Tax % | 26% | 21.3% |
| 15 | 14 | |
| PAT margin % | 7% | 6.4% |
| EPS (₹) | 15.3 | 14.1 |
| EPS adjusted (₹) | — | 14.1 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | 10 |
| Reserves | — | 139 |
| — | 130 | |
| 317 | 55 | |
| Total equity & liabilities | 317 | 335 |
| 48 | 76 | |
| CWIP | — | 0 |
| Investments | 6 | 6 |
| 263 | 254 | |
| Total assets | 317 | 335 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 13 | 19 | |
| -21 | -31 | |
| 118 | -11 | |
| Net cash flow | 110 | -24 |
| Free cash flow | -7 | -10 |
| CFO / Operating profit % | 42.9% | 67.3% |