Loading page…
Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 | 32 | 46 | 63 | 63 | 63 | 104 | 133 | 147 | 166 | 169 | |
| COGS | — | -16 | -24 | -33 | -33 | 33 | 59 | 74 | 78 | 87 | 88 |
| Gross profit | — | — | — | — | — | 30 | 45 | 59 | 69 | 78 | 80 |
| 27 | 48 | 66 | 87 | 88 | 22 | 30 | 38 | 45 | 47 | 52 | |
| -0 | -0 | 5 | 9 | 8 | 8 | 15 | 21 | 24 | 31 | 29 | |
| OPM % | -0.9% | -0% | 10% | 14.6% | 13.4% | 12.9% | 14.2% | 16.1% | 16.5% | 19% | 16.9% |
| Depreciation | — | — | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 4 | 5 |
| Interest | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 |
| 2 | 4 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | |
| Profit before tax | 2 | 3 | 5 | 9 | 8 | 8 | 13 | 19 | 21 | 26 | 22 |
| Tax | — | 1 | 1 | -2 | 3 | 2 | 4 | 0 | 7 | 8 | 6 |
| Tax % | — | 28.7% | 29.3% | -22.9% | 31.1% | 29.8% | 31.8% | 2.6% | 30.9% | 30% | 29.5% |
| 1 | 2 | 3 | 11 | 6 | 5 | 9 | 18 | 15 | 18 | 15 | |
| PAT margin % | 4.9% | 6.5% | 7.4% | 17.8% | 9.2% | 8.6% | 8.8% | 13.7% | 9.9% | 11.2% | 9.1% |
| EPS (₹) | 0.4 | 0.6 | 1 | 3.3 | 1.7 | 1.6 | 2.7 | 5.3 | 4.2 | 5.4 | 4.5 |
| EPS adjusted (₹) | 0.1 | 0.6 | 1 | 3.3 | 1.7 | 1.6 | 2.7 | 5.3 | 4.2 | 5.4 | 4.5 |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 16 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 9 | 4 | 9 | 20 | — | 31 | 40 | 59 | 73 | 92 | 108 |
| Minority interest | — | — | — | 0 | — | — | — | — | — | — | 0 |
| — | 12 | 14 | 15 | — | 24 | 37 | 20 | 25 | 39 | 22 | |
| 5 | 11 | 17 | 17 | — | 16 | 27 | 24 | 24 | 23 | 19 | |
| Total equity & liabilities | 30 | 30 | 43 | 55 | — | 75 | 107 | 106 | 126 | 157 | 152 |
| 8 | 8 | 11 | 12 | 16 | 16 | 19 | 25 | 30 | 58 | 61 | |
| CWIP | — | — | — | — | — | 0 | 0 | 0 | 9 | 3 | 0 |
| Investments | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| 22 | 22 | 31 | 44 | — | 59 | 88 | 81 | 87 | 96 | 91 | |
| Total assets | 30 | 30 | 43 | 55 | — | 75 | 107 | 106 | 126 | 157 | 152 |
| ₹ Cr | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 0 | 5 | 5 | 12 | -7 | 9 | 17 | 27 | 15 | |
| 2 | -4 | -1 | -8 | -8 | 2 | -7 | -16 | -23 | -5 | |
| -3 | -0 | -0 | -0 | -0 | 1 | 0 | -1 | -7 | -9 | |
| Net cash flow | 0 | -4 | 3 | -3 | 4 | -4 | 3 | 0 | -3 | 1 |
| Free cash flow | 2 | -4 | 3 | — | 10 | -12 | 1 | 1 | 1 | 10 |
| CFO / Operating profit % | — | 9.8% | 55.2% | 63.9% | 147.7% | -49.6% | 43% | 70.8% | 85.8% | 52.1% |