Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 303 | 370 | 472 | 667 | |
| COGS | 215 | 257 | 332 | 483 |
| Gross profit | 87 | 113 | 140 | 185 |
| 56 | 73 | 98 | 142 | |
| 31 | 40 | 42 | 43 | |
| OPM % | 10.4% | 10.9% | 8.8% | 6.4% |
| Depreciation | 3 | 4 | 8 | 17 |
| Interest | 1 | 2 | 4 | 12 |
| 2 | 1 | 1 | 1 | |
| Profit before tax | 28 | 36 | 31 | 15 |
| Tax | 7 | 9 | 8 | 4 |
| Tax % | 25.9% | 25.8% | 26.1% | 25.9% |
| 21 | 27 | 23 | 11 | |
| PAT margin % | 7% | 7.2% | 4.9% | 1.6% |
| EPS (₹) | 13.4 | 16.9 | 14.7 | 6.9 |
| EPS adjusted (₹) | 13.3 | 16.9 | 14.7 | 6.9 |
| 0% | 11.9% | 15.3% | 32.6% |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 16 | 16 | 16 | 16 |
| Reserves | 69 | 93 | 113 | 120 |
| 1 | 23 | 79 | 149 | |
| 72 | 78 | 158 | 216 | |
| Total equity & liabilities | 158 | 209 | 365 | 501 |
| 28 | 45 | 126 | 130 | |
| CWIP | 0 | 12 | 6 | 25 |
| Investments | 8 | 3 | 3 | 3 |
| 122 | 149 | 230 | 342 | |
| Total assets | 158 | 209 | 365 | 501 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 22 | 11 | 30 | -14 | |
| -13 | -8 | -84 | -39 | |
| -8 | 18 | 49 | 54 | |
| Net cash flow | 1 | 21 | -5 | 1 |
| Free cash flow | 19 | -7 | -52 | -53 |
| CFO / Operating profit % | 71.2% | 28.4% | 72.9% | -31.7% |