| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 133 | 138 | 161 | 189 | |
| 102 | 115 | 126 | 148 | |
| Operating profit (EBITDA) | 31 | 23 | 36 | 42 |
| OPM % | 23.5% | 16.4% | 22.2% | 22% |
| Depreciation | 6 | 7 | 10 | 11 |
| Interest | 5 | 3 | 5 | 4 |
| 4 | 3 | 5 | 4 | |
| Profit before tax | 24 | 16 | 26 | 31 |
| Tax | 6 | 4 | 7 | 8 |
| Tax % | 25.6% | 26.7% | 25.1% | 26.1% |
| 18 | 12 | 20 | 23 | |
| PAT margin % | 13.5% | 8.4% | 12.2% | 11.9% |
| EPS (₹) | — | — | — | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 0 | 42 | 42 |
| Reserves | 71 | 82 | 59 | 80 |
| Minority interest | — | 0 | — | — |
| 21 | 41 | 44 | 30 | |
| 31 | 23 | 26 | 24 | |
| Total equity & liabilities | 124 | 146 | 171 | 176 |
| 35 | 56 | 64 | 60 | |
| CWIP | 6 | 6 | 3 | 6 |
| Investments | 1 | 1 | 2 | 2 |
| 83 | 84 | 102 | 108 | |
| Total assets | 124 | 146 | 171 | 176 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 31 | 19 | 17 | 30 | |
| Cash from investing | -6 | -36 | -13 | -7 |
| Cash from financing | -25 | 17 | -4 | -21 |
| Net cash flow | -0 | -0 | 0 | 2 |
| Free cash flow | — | — | — | — |
| CFO / Operating profit % | 99% | 82.8% | 47.6% | 72.8% |