| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 290 | 389 | |
| COGS | 178 | 228 |
| Gross profit | 113 | 161 |
| 49 | 69 | |
| 63 | 92 | |
| OPM % | 21.8% | 23.6% |
| Depreciation | 13 | 18 |
| Interest | 5 | 3 |
| 4 | 8 | |
| Profit before tax | 49 | 78 |
| Tax | 9 | 14 |
| Tax % | 18.2% | 17.6% |
| 40 | 65 | |
| PAT margin % | 13.9% | 16.6% |
| EPS (₹) | 20.1 | 24.4 |
| EPS adjusted (₹) | 20.2 | 24.2 |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 20 | 27 |
| Reserves | 68 | 255 |
| 59 | 70 | |
| 9 | 15 | |
| Total equity & liabilities | 156 | 366 |
| 68 | 148 | |
| CWIP | 0 | 81 |
| Investments | 0 | 1 |
| 88 | 136 | |
| Total assets | 156 | 366 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 23 | 37 | |
| -7 | -179 | |
| -15 | 143 | |
| Net cash flow | 0 | 2 |
| Free cash flow | 13 | -142 |
| CFO / Operating profit % | 35.8% | 40.4% |