Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1,639 | 1,639 | 2,551 | |
| COGS | 1,569 | 1,572 | 2,439 |
| Gross profit | 69 | 66 | 112 |
| 46 | 48 | 62 | |
| 24 | 18 | 50 | |
| OPM % | 1.5% | 1.1% | 2% |
| Depreciation | 1 | 1 | 1 |
| Interest | 10 | 10 | 20 |
| 28 | 27 | 18 | |
| Profit before tax | 41 | 34 | 46 |
| Tax | 10 | 8 | 11 |
| Tax % | 24.5% | 24.8% | 25% |
| 31 | 26 | 34 | |
| PAT margin % | 1.9% | 1.6% | 1.4% |
| EPS (₹) | 22.7 | 17.8 | 22.9 |
| EPS adjusted (₹) | 21.8 | 17 | 22.9 |
| 0% | 0% | 2.2% |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 14 | 15 | 15 |
| Reserves | 197 | 251 | 284 |
| 73 | 72 | 324 | |
| 51 | 130 | 239 | |
| Total equity & liabilities | 335 | 468 | 863 |
| 9 | 8 | 10 | |
| CWIP | — | 2 | 0 |
| Investments | 31 | 35 | 35 |
| 295 | 423 | 818 | |
| Total assets | 335 | 468 | 863 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -26 | 14 | -257 | |
| -24 | -8 | -6 | |
| 57 | 20 | 234 | |
| Net cash flow | 6 | 27 | -29 |
| Free cash flow | -26 | 14 | -257 |
| CFO / Operating profit % | -110.8% | 77.3% | -515.4% |
As reported in NSE results XBRL. Segment result is before tax and finance costs. ROCE uses that annual result divided by segment assets less liabilities.
Latest reported period · 31 Mar 2026 · ₹ crore
| Segment | Revenue | Result | Assets | Liabilities | Capital employed | ROCE % |
|---|---|---|---|---|---|---|
| Market Entry Specialist | 2,318.92 | 87.29 | 579.4 | 89.85 | 489.55 | 17.83 |
| Brand Business | 232.24 | 24.53 |
| 86.93 |
| 25.58 |
| 61.35 |
| 39.98 |
₹ crore by fiscal year