| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 2,062 | 2,278 | |
| COGS | 1,833 | 2,060 |
| Gross profit | 229 | 218 |
| 146 | 136 | |
| 83 | 82 | |
| OPM % | 4% | 3.6% |
| Depreciation | 5 | 6 |
| Interest | 38 | 30 |
| 5 | 4 | |
| Profit before tax | 45 | 50 |
| Tax | 12 | 12 |
| Tax % | 26.4% | 24.9% |
| 33 | 37 | |
| PAT margin % | 1.6% | 1.7% |
| EPS (₹) | 5.2 | 5 |
| EPS adjusted (₹) | 5.2 | 4.3 |
| Annual report | — | Annual report for Mar 2026 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 63 | 87 |
| Reserves | 147 | 355 |
| 428 | 258 | |
| 38 | 52 | |
| Total equity & liabilities | 676 | 752 |
| 113 | 108 | |
| CWIP | 1 | — |
| Investments | 4 | 46 |
| 558 | 598 | |
| Total assets | 676 | 752 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 45 | 8 | |
| -18 | -13 | |
| -15 | -7 | |
| Net cash flow | 12 | -12 |
| Free cash flow | 23 | -7 |
| CFO / Operating profit % | 54% | 9.3% |