Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 1,102 | 1,254 | 1,423 | 1,112 | 740 | |
| COGS | 1,001 | 1,119 | 1,329 | 1,080 | 688 |
| Gross profit | 102 | 134 | 94 | 32 | 52 |
| 35 | 50 | 24 | 29 | 36 | |
| 67 | 84 | 70 | 3 | 16 | |
| OPM % | 6.1% | 6.7% | 4.9% | 0.3% | 2.2% |
| Depreciation | 2 | 2 | 2 | 6 | 6 |
| Interest | 11 | 26 | 28 | 10 | 3 |
| 22 | 30 | 46 | 68 | 43 | |
| Profit before tax | 76 | 86 | 85 | 55 | 50 |
| Tax | 10 | 14 | 17 | 19 | 17 |
| Tax % | 13.2% | 16.4% | 20.3% | 34.9% | 33.6% |
| 66 | 72 | 68 | 36 | 33 | |
| PAT margin % | 6% | 5.7% | 4.8% | 3.2% | 4.5% |
| EPS (₹) | 9.2 | 8.5 | 6.8 | 3.2 | 3 |
| EPS adjusted (₹) | 8.5 | 7.4 | 6.1 | 3.2 | 3 |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 4 | 15 | 19 | 22 | 22 | 22 |
| Reserves | — | 102 | 548 | 1,097 | 1,132 | 1,165 |
| — | 503 | 504 | 267 | 0 | 0 | |
| — | 322 | 141 | 416 | 487 | 552 | |
| Total equity & liabilities | — | 943 | 1,212 | 1,802 | 1,641 | 1,739 |
| 16 | 15 | 11 | 28 | 28 | 26 | |
| CWIP | — | 0 | 2 | 0 | 0 | 0 |
| Investments | — | 0 | 11 | 17 | 163 | 243 |
| — | 928 | 1,188 | 1,757 | 1,450 | 1,470 | |
| Total assets | — | 943 | 1,212 | 1,802 | 1,641 | 1,739 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -134 | -586 | 1 | 444 | 23 | |
| 21 | 19 | 19 | -93 | -45 | |
| 364 | 358 | 223 | -272 | -0 | |
| Net cash flow | 251 | -209 | 243 | 78 | -22 |
| Free cash flow | -136 | -589 | -17 | 437 | 19 |
| CFO / Operating profit % | -200.1% | -697.9% | 1.1% | — | 140.1% |