| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 271 | 386 | 590 | 657 | |
| 247 | 350 | 532 | 584 | |
| Operating profit (EBITDA) | 23 | 36 | 58 | 73 |
| OPM % | 8.7% | 9.4% | 9.8% | 11.2% |
| Depreciation | 5 | 6 | 8 | 9 |
| Interest | 2 | 3 | 3 | 10 |
| 2 | 3 | 4 | 8 | |
| Profit before tax | 19 | 30 | 51 | 62 |
| Tax | 5 | 8 | 13 | 16 |
| Tax % | 24.3% | 25.3% | 25.5% | 25.5% |
| 14 | 23 | 38 | 46 | |
| PAT margin % | 5.3% | 5.9% | 6.5% | 7% |
| EPS (₹) | 12.6 | 19.9 | 33.7 | 35.3 |
| EPS adjusted (₹) | — | — | 33.7 | 32 |
| Annual report | — | — | — | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 1 | 1 | 1 | 11 | 14 |
| Reserves | 55 | 70 | 92 | 120 | 240 |
| 20 | 29 | 31 | 29 | 8 | |
| 44 | 106 | 96 | 105 | 193 | |
| Total equity & liabilities | 120 | 205 | 220 | 265 | 455 |
| — | — | — | 77 | 100 | |
| CWIP | 0 | 0 | 1 | 4 | 3 |
| Investments | 4 | 9 | 7 | 40 | 47 |
| 116 | 196 | 212 | 145 | 305 | |
| Total assets | 120 | 205 | 220 | 265 | 455 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 17 | 24 | 48 | 38 | 63 | |
| -10 | -37 | -36 | -33 | -101 | |
| Cash from financing | -3 | 7 | -1 | -5 | 45 |
| Net cash flow | — | — | — | — | — |
| Free cash flow | 10 | 2 | 32 | 15 | 28 |
| CFO / Operating profit % | — | 103.4% | 133% | 66.2% | 85.7% |