Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 312 | 378 | 480 | 668 | |
| COGS | 220 | 260 | 333 | 474 |
| Gross profit | 93 | 119 | 146 | 194 |
| 60 | 78 | 104 | 149 | |
| 32 | 41 | 43 | 45 | |
| OPM % | 10.3% | 10.8% | 8.9% | 6.8% |
| Depreciation | 4 | 4 | 8 | 17 |
| Interest | 1 | 2 | 4 | 13 |
| 1 | 1 | 1 | 1 | |
| Profit before tax | 28 | 35 | 31 | 16 |
| Tax | 7 | 9 | 8 | 4 |
| Tax % | 25.9% | 25.7% | 26.1% | 26% |
| 21 | 26 | 23 | 12 | |
| PAT margin % | 6.7% | 6.9% | 4.8% | 1.8% |
| EPS (₹) | 13.2 | 16.6 | 14.7 | 7.7 |
| EPS adjusted (₹) | 13.2 | 16.6 | 14.7 | 7.7 |
| 0% | 12.1% | 15.4% | 29.1% |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 16 | 16 | 16 | 16 |
| Reserves | 65 | 88 | 108 | 117 |
| 3 | 25 | 82 | 151 | |
| 75 | 82 | 162 | 224 | |
| Total equity & liabilities | 159 | 211 | 368 | 508 |
| 31 | 48 | 129 | 133 | |
| CWIP | 0 | 12 | 6 | 25 |
| Investments | 5 | 0 | 0 | 0 |
| 124 | 151 | 233 | 349 | |
| Total assets | 159 | 211 | 368 | 508 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 24 | 12 | 30 | -11 | |
| -14 | -9 | -83 | -40 | |
| -9 | 18 | 49 | 52 | |
| Net cash flow | 1 | 21 | -5 | 1 |
| Free cash flow | 21 | -8 | -52 | -50 |
| CFO / Operating profit % | 75.8% | 29.5% | 70.4% | -23.3% |