| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 261 | 321 | |
| COGS | -0 | 225 |
| Gross profit | — | 96 |
| 205 | 38 | |
| Operating profit (EBITDA) | 56 | 58 |
| OPM % | 21.6% | 18.1% |
| Depreciation | 18 | 17 |
| Interest | 12 | 18 |
| 2 | 1 | |
| Profit before tax | 28 | 24 |
| Tax | 7 | 7 |
| Tax % | 25.8% | 30% |
| 21 | 17 | |
| PAT margin % | 8.1% | 5.3% |
| EPS (₹) | 8.6 | 6.5 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 362 | 500 | |
| Total equity & liabilities | 362 | 500 |
| Fixed assets | 74 | 90 |
| CWIP | — | — |
| Investments | 0 | 20 |
| 288 | 390 | |
| Total assets | 362 | 500 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -33 | -8 | |
| -27 | -43 | |
| 63 | 52 | |
| Net cash flow | 3 | 1 |
| Free cash flow | -59 | -32 |
| CFO / Operating profit % | -58.2% | -13.4% |