Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 1,094 | 1,075 | 1,042 | 1,180 | 1,288 | |
| COGS | 816 | 797 | 771 | 875 | 969 |
| Gross profit | 278 | 279 | 271 | 305 | 319 |
| 199 | 214 | 231 | 253 | 264 | |
| 79 | 65 | 41 | 52 | 56 | |
| OPM % | 7.2% | 6.1% | 3.9% | 4.4% | 4.3% |
| Depreciation | 14 | 19 | 22 | 25 | 24 |
| Interest | 13 | 13 | 8 | 8 | 8 |
| 1 | 2 | 9 | 18 | 7 | |
| Profit before tax | 53 | 36 | 20 | 39 | 30 |
| Tax | 14 | 9 | 6 | 9 | 7 |
| Tax % | 25.9% | 24.9% | 29.5% | 23.9% | 23.8% |
| 39 | 27 | 14 | 29 | 23 | |
| PAT margin % | 3.6% | 2.5% | 1.3% | 2.5% | 1.8% |
| EPS (₹) | — | 6.3 | 2.9 | 6.1 | 4.6 |
| EPS adjusted (₹) | 9.6 | 5.6 | 2.9 | 6 | 4.6 |
| — | 15.9% | 0% | 0% | — | |
| 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 | 7 | 20 | 24 | 24 | 24 | 24 |
| Reserves | — | 283 | 469 | 479 | 510 | 532 |
| — | 102 | 78 | 11 | 24 | 16 | |
| — | 127 | 163 | 155 | 170 | 193 | |
| Total equity & liabilities | — | 533 | 734 | 669 | 728 | 766 |
| 161 | 188 | 232 | 224 | 246 | 253 | |
| CWIP | — | 0 | 0 | 12 | 3 | 28 |
| Investments | — | 1 | 27 | 63 | 69 | 82 |
| — | 343 | 475 | 370 | 410 | 403 | |
| Total assets | — | 533 | 734 | 669 | 728 | 766 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 57 | 62 | 43 | 17 | 54 | |
| -28 | -197 | 36 | -21 | -34 | |
| -30 | 131 | -79 | 4 | -15 | |
| Net cash flow | -1 | -4 | -0 | -0 | 4 |
| Free cash flow | 15 | 11 | 10 | -24 | -6 |
| CFO / Operating profit % | 72.3% | 95.7% | 105.2% | 32% | 96.8% |