| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 271 | 253 | 219 | 353 | |
| COGS | 111 | 106 | 88 | 137 |
| Gross profit | 160 | 147 | 131 | 216 |
| 85 | 94 | 93 | 146 | |
| 74 | 53 | 37 | 70 | |
| OPM % | 27.5% | 20.9% | 17.1% | 19.8% |
| Depreciation | 13 | 19 | 25 | 29 |
| Interest | 0 | 0 | 0 | 0 |
| 8 | 20 | 21 | 22 | |
| Profit before tax | 69 | 54 | 33 | 63 |
| Tax | 18 | 14 | 9 | 16 |
| Tax % | 25.7% | 25.8% | 26.1% | 25.2% |
| 51 | 40 | 24 | 47 | |
| PAT margin % | 18.9% | 15.7% | 11.1% | 13.3% |
| EPS (₹) | 18.5 | 3 | 8 | 15.3 |
| EPS adjusted (₹) | 16.7 | 13 | 8 | 15.4 |
| 18.2% | 86.4% | 32.6% | 21.3% | |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 15 | 15 | 15 | 15 |
| Reserves | 536 | 565 | 581 | 620 |
| 0 | 0 | 0 | 0 | |
| 90 | 61 | 63 | 96 | |
| Total equity & liabilities | 642 | 641 | 660 | 731 |
| 117 | 226 | 254 | 259 | |
| CWIP | 81 | 25 | 2 | 18 |
| Investments | 0 | 0 | 0 | 0 |
| 444 | 390 | 405 | 455 | |
| Total assets | 642 | 641 | 660 | 731 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 41 | 32 | 35 | 41 | |
| -213 | -142 | -43 | -16 | |
| 160 | 11 | -9 | -9 | |
| Net cash flow | -13 | -98 | -16 | 16 |
| Free cash flow | -28 | -45 | 9 | -3 |
| CFO / Operating profit % | 54.8% | 61.2% | 94.3% | 58.7% |