| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 511 | 582 | 554 | |
| COGS | 268 | 337 | 315 |
| Gross profit | 243 | 245 | 240 |
| 131 | 134 | 159 | |
| 112 | 111 | 81 | |
| OPM % | 21.9% | 19% | 14.6% |
| Depreciation | 7 | 7 | 7 |
| Interest | 29 | 28 | 26 |
| 5 | 5 | 6 | |
| Profit before tax | 82 | 81 | 54 |
| Tax | 21 | 24 | 14 |
| Tax % | 26.1% | 30% | 26.3% |
| 60 | 57 | 40 | |
| PAT margin % | 11.8% | 9.8% | 7.2% |
| EPS (₹) | 16.8 | 28.1 | 8.5 |
| EPS adjusted (₹) | 1.7 | 1.2 | 0.9 |
| 0% | 3.6% | — | |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 36 | 36 | 47 | 47 |
| Reserves | — | 124 | 366 | 400 |
| — | 153 | 132 | 174 | |
| — | 246 | 287 | 366 | |
| Total equity & liabilities | — | 559 | 832 | 987 |
| 51 | 65 | 69 | 64 | |
| CWIP | — | — | — | — |
| Investments | — | 0 | 0 | 0 |
| — | 494 | 763 | 923 | |
| Total assets | — | 559 | 832 | 987 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -27 | -131 | -22 | |
| -11 | -12 | -3 | |
| 35 | 153 | 19 | |
| Net cash flow | -3 | 9 | -7 |
| Free cash flow | -40 | -143 | -26 |
| CFO / Operating profit % | -23.9% | -118.6% | -27.7% |