Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 395 | 423 | 504 | |
| COGS | 301 | 305 | 352 |
| Gross profit | 94 | 119 | 152 |
| 62 | 77 | 97 | |
| 32 | 42 | 56 | |
| OPM % | 8.1% | 9.9% | 11% |
| Depreciation | 5 | 7 | 9 |
| Interest | 10 | 11 | 12 |
| 2 | 1 | 2 | |
| Profit before tax | 20 | 25 | 36 |
| Tax | 5 | 7 | 9 |
| Tax % | 26.7% | 26.2% | 25.2% |
| 15 | 18 | 27 | |
| PAT margin % | 3.7% | 4.4% | 5.4% |
| EPS (₹) | — | 7.5 | 11.1 |
| EPS adjusted (₹) | 6 | 7.5 | 11.1 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 25 | 25 | 25 | 25 |
| Reserves | — | 90 | 109 | 136 |
| — | 88 | 112 | 155 | |
| — | 79 | 65 | 73 | |
| Total equity & liabilities | — | 281 | 310 | 388 |
| 27 | 32 | 80 | 85 | |
| CWIP | — | 32 | 0 | 3 |
| Investments | — | 0 | 0 | 1 |
| — | 218 | 230 | 300 | |
| Total assets | — | 281 | 310 | 388 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 6 | 34 | -3 | |
| -31 | -20 | -24 | |
| 24 | -14 | 29 | |
| Net cash flow | -1 | 0 | 1 |
| Free cash flow | -27 | 12 | -23 |
| CFO / Operating profit % | 18.8% | 81.5% | -5.8% |