| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 361 | 400 | 407 | 473 | |
| COGS | 76 | 83 | 79 | 90 |
| Gross profit | 285 | 317 | 328 | 383 |
| 211 | 229 | 245 | 299 | |
| 74 | 88 | 83 | 84 | |
| OPM % | 20.6% | 22% | 20.5% | 17.8% |
| Depreciation | 15 | 18 | 19 | 27 |
| Interest | 9 | 7 | 3 | 8 |
| 6 | 5 | 8 | 6 | |
| Profit before tax | 56 | 68 | 69 | 55 |
| Tax | 17 | 20 | 19 | 13 |
| Tax % | 30.3% | 29.8% | 28% | 23% |
| 39 | 48 | 50 | 42 | |
| PAT margin % | 10.8% | 11.9% | 12.3% | 8.9% |
| EPS (₹) | 4.9 | 6 | 6.1 | 5.2 |
| EPS adjusted (₹) | 4.9 | 5.8 | 6.1 | 5.2 |
| 0% | 25.2% | 57.6% | 48.5% | |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 80 | 80 | 82 | 82 | 82 |
| Reserves | — | 85 | 136 | 166 | 187 |
| Minority interest | — | — | — | — | 0 |
| — | 65 | 12 | 13 | 16 | |
| — | 97 | 115 | 123 | 179 | |
| Total equity & liabilities | — | 327 | 346 | 384 | 465 |
| 220 | 228 | 202 | 204 | 266 | |
| CWIP | — | 3 | 6 | 46 | 1 |
| Investments | — | 13 | 30 | 32 | 43 |
| — | 83 | 107 | 102 | 155 | |
| Total assets | — | 327 | 346 | 384 | 465 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 66 | 69 | 67 | 81 | |
| 5 | -25 | -33 | -47 | |
| -73 | -49 | -35 | -31 | |
| Net cash flow | -2 | -5 | -0 | 2 |
| Free cash flow | 57 | 49 | 17 | 39 |
| CFO / Operating profit % | 89.3% | 78.3% | 80.9% | 96.4% |