| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1,403 | 1,468 | 1,508 | |
| COGS | 1,003 | 1,100 | 1,101 |
| Gross profit | 400 | 368 | 407 |
| 232 | 263 | 306 | |
| 168 | 105 | 101 | |
| OPM % | 12% | 7.2% | 6.7% |
| Depreciation | 36 | 33 | 39 |
| Interest | 5 | 3 | 7 |
| 4 | -42 | 44 | |
| Profit before tax | 132 | 27 | 99 |
| Tax | 32 | 8 | 26 |
| Tax % | 24.5% | 29.7% | 25.9% |
| 100 | 19 | 74 | |
| PAT margin % | 7.1% | 1.3% | 4.9% |
| EPS (₹) | 8 | 1.5 | 5.9 |
| EPS adjusted (₹) | 8 | 1.5 | 5.9 |
| 3.1% | 65.8% | — | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 12 | 12 | 12 | 12 |
| Reserves | 278 | 378 | 392 | 466 |
| 106 | 67 | 66 | 154 | |
| 64 | 81 | 66 | 82 | |
| Total equity & liabilities | 461 | 539 | 537 | 715 |
| 223 | 229 | 228 | 305 | |
| CWIP | 10 | 13 | 46 | 78 |
| Investments | — | 2 | 0 | 0 |
| 229 | 295 | 263 | 331 | |
| Total assets | 461 | 539 | 537 | 715 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 68 | 68 | 46 | |
| -4 | -82 | -126 | |
| -44 | -10 | 80 | |
| Net cash flow | 21 | -24 | 0 |
| Free cash flow | 38 | -16 | -106 |
| CFO / Operating profit % | 40.6% | 64.9% | 45.9% |