Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 535 | 626 | 781 | |
| COGS | 374 | 454 | 570 |
| Gross profit | 160 | 173 | 211 |
| 72 | 84 | 118 | |
| 88 | 89 | 93 | |
| OPM % | 16.5% | 14.3% | 11.9% |
| Depreciation | 18 | 21 | 27 |
| Interest | 3 | 2 | 1 |
| 13 | 10 | 11 | |
| Profit before tax | 80 | 76 | 76 |
| Tax | 19 | 19 | 19 |
| Tax % | 24% | 24.4% | 24.6% |
| 61 | 58 | 57 | |
| PAT margin % | 11.4% | 9.2% | 7.3% |
| EPS (₹) | 10.2 | 9.6 | 9.5 |
| EPS adjusted (₹) | 10.2 | 9.6 | 9.5 |
| 0% | 24.9% | 25% | |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 12 | 12 | 12 |
| Reserves | — | 163 | 205 | 248 |
| — | 22 | 13 | 0 | |
| 35 | 92 | 103 | 131 | |
| Total equity & liabilities | 35 | 289 | 333 | 391 |
| 36 | 45 | 50 | 47 | |
| CWIP | — | 0 | 0 | 0 |
| Investments | — | 88 | 83 | 103 |
| — | 156 | 200 | 241 | |
| Total assets | 35 | 289 | 333 | 391 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 65 | 75 | 61 | |
| -53 | -19 | -40 | |
| -11 | -30 | -22 | |
| Net cash flow | 2 | 26 | -2 |
| Free cash flow | 41 | 43 | 36 |
| CFO / Operating profit % | 73.7% | 84.1% | 65.4% |