Consolidated figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 552 | 590 | 705 | |
| COGS | 395 | 415 | 486 |
| Gross profit | 158 | 176 | 218 |
| 98 | 112 | 144 | |
| 59 | 64 | 74 | |
| OPM % | 10.8% | 10.9% | 10.5% |
| Depreciation | 10 | 11 | 11 |
| Interest | 13 | 15 | 17 |
| -0 | 5 | 8 | |
| Profit before tax | 36 | 45 | 53 |
| Tax | 8 | 13 | 13 |
| Tax % | 21.7% | 29.4% | 24.6% |
| 28 | 31 | 40 | |
| PAT margin % | 5.1% | 5.3% | 5.7% |
| EPS (₹) | — | 7 | 6.7 |
| EPS adjusted (₹) | 11.9 | 6.5 | 6.3 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 24 | 24 | 49 | 63 |
| Reserves | 180 | 208 | 226 | 396 |
| Minority interest | 0 | — | — | — |
| 189 | 155 | 227 | 177 | |
| 125 | 156 | 186 | 187 | |
| Total equity & liabilities | 518 | 542 | 688 | 823 |
| 69 | 48 | 47 | 48 | |
| CWIP | 7 | 22 | 57 | 76 |
| Investments | 0 | 0 | 0 | 12 |
| 441 | 473 | 583 | 688 | |
| Total assets | 518 | 542 | 688 | 823 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 53 | -15 | -41 | |
| -5 | -40 | -37 | |
| -49 | 61 | 80 | |
| Net cash flow | -1 | 7 | 3 |
| Free cash flow | 28 | -57 | -69 |
| CFO / Operating profit % | 89.8% | -23% | -55% |