| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 741 | 1,408 | 2,635 | |
| COGS | 656 | 740 | 2,276 |
| Gross profit | 85 | 668 | 359 |
| 26 | 515 | 78 | |
| 59 | 153 | 281 | |
| OPM % | 8% | 10.8% | 10.7% |
| Depreciation | 0 | 2 | 5 |
| Interest | 9 | 24 | 38 |
| 4 | 12 | 11 | |
| Profit before tax | 54 | 139 | 249 |
| Tax | 14 | 36 | 65 |
| Tax % | 25.1% | 25.9% | 26.1% |
| 41 | 103 | 184 | |
| PAT margin % | 5.5% | 7.3% | 7% |
| EPS (₹) | 0 | 9.5 | 16.6 |
| EPS adjusted (₹) | — | — | 16.5 |
| — | 1.1% | 1.7% | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | 22 |
| Reserves | — | — | 586 |
| — | — | 231 | |
| 474 | 1,008 | 985 | |
| Total equity & liabilities | 474 | 1,008 | 1,825 |
| — | 54 | 27 | |
| CWIP | — | — | 8 |
| Investments | 9 | 44 | 91 |
| 465 | 910 | 1,699 | |
| Total assets | 474 | 1,008 | 1,825 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 45 | -127 | 125 | |
| -58 | -50 | -21 | |
| 12 | 166 | 28 | |
| Net cash flow | -1 | -10 | 132 |
| Free cash flow | 21 | -150 | 116 |
| CFO / Operating profit % | 76.3% | -83.1% | 44.6% |