Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 552 | 592 | 676 | |
| COGS | 395 | 420 | 475 |
| Gross profit | 158 | 173 | 200 |
| 98 | 108 | 130 | |
| 59 | 64 | 71 | |
| OPM % | 10.8% | 10.9% | 10.5% |
| Depreciation | 10 | 10 | 11 |
| Interest | 13 | 14 | 17 |
| -0 | 6 | 8 | |
| Profit before tax | 36 | 45 | 51 |
| Tax | 8 | 13 | 13 |
| Tax % | 21.2% | 29.3% | 24.9% |
| 28 | 32 | 39 | |
| PAT margin % | 5.2% | 5.4% | 5.7% |
| EPS (₹) | — | 7.2 | 6.5 |
| EPS adjusted (₹) | 12 | 6.6 | 6.1 |
| 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 | 228 | 396 |
| Minority interest | — | 0 | — | 0 |
| 188 | 155 | 222 | 171 | |
| 126 | 156 | 183 | 183 | |
| Total equity & liabilities | 518 | 542 | 682 | 813 |
| 69 | 48 | 47 | 47 | |
| CWIP | 7 | 22 | 57 | 76 |
| Investments | 0 | 0 | 0 | 12 |
| 441 | 473 | 578 | 678 | |
| Total assets | 518 | 542 | 682 | 813 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 52 | -12 | -41 | |
| -5 | -40 | -36 | |
| -48 | 58 | 79 | |
| Net cash flow | -1 | 6 | 3 |
| Free cash flow | 28 | -54 | -69 |
| CFO / Operating profit % | 88.3% | -18.2% | -57.7% |