Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 394 | 534 | 654 | 951 | 1,138 | |
| COGS | 309 | 432 | 519 | 744 | 881 |
| Gross profit | 86 | 101 | 135 | 207 | 257 |
| 41 | 54 | 72 | 132 | 157 | |
| 44 | 47 | 63 | 75 | 100 | |
| OPM % | 11.3% | 8.9% | 9.6% | 7.9% | 8.8% |
| Depreciation | 5 | 5 | 5 | 18 | 19 |
| Interest | 3 | 2 | 3 | 13 | 17 |
| 2 | 5 | 3 | 2 | 8 | |
| Profit before tax | 39 | 44 | 57 | 46 | 73 |
| Tax | 10 | 11 | 13 | 11 | 18 |
| Tax % | 25.5% | 25.6% | 22.8% | 23.9% | 24.6% |
| 29 | 33 | 44 | 35 | 55 | |
| PAT margin % | 7.3% | 6.2% | 6.8% | 3.7% | 4.8% |
| EPS (₹) | 11.6 | 12 | 13.1 | 10.3 | 16.2 |
| EPS adjusted (₹) | 11.6 | 9.8 | 13.1 | 10.3 | 16.2 |
| 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 | 16 | 25 | 34 | 34 | 34 | 34 |
| Reserves | — | 60 | 288 | 326 | 361 | 415 |
| — | 37 | 52 | 112 | 116 | 132 | |
| — | 98 | 65 | 92 | 223 | 260 | |
| Total equity & liabilities | — | 220 | 439 | 563 | 733 | 841 |
| 39 | 40 | 40 | 312 | 311 | 312 | |
| CWIP | — | 18 | 95 | 0 | 3 | 6 |
| Investments | — | 0 | 0 | 0 | 0 | 0 |
| — | 161 | 303 | 250 | 420 | 523 | |
| Total assets | — | 220 | 439 | 563 | 733 | 841 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 16 | -7 | 7 | 39 | 28 | |
| -24 | -207 | -62 | -33 | -29 | |
| 7 | 214 | 57 | -9 | 2 | |
| Net cash flow | 0 | -1 | 3 | -3 | 0 |
| Free cash flow | -7 | -90 | 7 | 7 | 1 |
| CFO / Operating profit % | 37% | -15.6% | 11.7% | 51.7% | 27.6% |