Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 892 | 867 | 835 | 945 | 1,016 | |
| COGS | 653 | 632 | 603 | 684 | 741 |
| Gross profit | 238 | 235 | 233 | 261 | 275 |
| 171 | 181 | 197 | 218 | 226 | |
| 68 | 55 | 36 | 44 | 49 | |
| OPM % | 7.6% | 6.3% | 4.3% | 4.6% | 4.8% |
| Depreciation | 13 | 16 | 19 | 20 | 20 |
| Interest | 12 | 13 | 8 | 6 | 7 |
| 0 | 2 | 9 | 10 | 6 | |
| Profit before tax | 43 | 28 | 18 | 27 | 28 |
| Tax | 11 | 7 | 5 | 7 | 7 |
| Tax % | 26.1% | 23.6% | 30% | 26.1% | 24.2% |
| 32 | 21 | 13 | 20 | 21 | |
| PAT margin % | 3.6% | 2.4% | 1.5% | 2.1% | 2.1% |
| EPS (₹) | — | 4.8 | 2.6 | 4.1 | 4.3 |
| EPS adjusted (₹) | 7.5 | 4.3 | 2.6 | 4.1 | 4.3 |
| — | 21% | 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 | 21 | 25 | 25 | 25 | 25 |
| Reserves | — | 216 | 397 | 405 | 425 | 447 |
| — | 85 | 65 | 1 | 11 | 7 | |
| — | 105 | 134 | 112 | 131 | 141 | |
| Total equity & liabilities | — | 428 | 621 | 543 | 593 | 619 |
| 136 | 161 | 198 | 186 | 206 | 211 | |
| CWIP | — | 0 | 0 | 12 | 3 | 28 |
| Investments | — | 3 | 28 | 65 | 70 | 84 |
| — | 264 | 395 | 281 | 313 | 296 | |
| Total assets | — | 428 | 621 | 543 | 593 | 619 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 72 | 50 | 34 | 20 | 44 | |
| -36 | -188 | 43 | -25 | -30 | |
| -34 | 135 | -77 | 4 | -11 | |
| Net cash flow | 2 | -4 | -0 | -0 | 4 |
| Free cash flow | 34 | 7 | 6 | -14 | -10 |
| CFO / Operating profit % | 106.6% | 91.8% | 95.4% | 46% | 90.3% |