Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 409 | 423 | 432 | 481 | |
| COGS | 350 | 365 | 372 | 416 |
| Gross profit | 59 | 59 | 60 | 66 |
| 33 | 36 | 39 | 42 | |
| 26 | 22 | 21 | 24 | |
| OPM % | 6.2% | 5.2% | 4.8% | 4.9% |
| Depreciation | 1 | 1 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 |
| 6 | 6 | 7 | 9 | |
| Profit before tax | 30 | 28 | 27 | 32 |
| Tax | 8 | 7 | 7 | 8 |
| Tax % | 24.9% | 24.4% | 25.8% | 23.6% |
| 23 | 21 | 20 | 25 | |
| PAT margin % | 5.6% | 4.9% | 4.7% | 5.1% |
| EPS (₹) | 10 | 9.2 | 8.9 | 10.7 |
| EPS adjusted (₹) | 10 | 9.1 | 8.9 | 10.7 |
| 0% | 21.9% | 22.5% | 18.6% |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 5 | 5 | 5 | 5 |
| Reserves | 175 | 192 | 208 | 229 |
| 0 | 0 | 0 | 0 | |
| 74 | 80 | 74 | 61 | |
| Total equity & liabilities | 253 | 277 | 287 | 294 |
| 12 | 12 | 12 | 12 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 17 | 19 | 19 | 21 |
| 223 | 246 | 256 | 262 | |
| Total assets | 253 | 277 | 287 | 294 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 3 | 12 | -2 | 10 | |
| 0 | -8 | -1 | -4 | |
| -5 | -5 | -5 | -5 | |
| Net cash flow | -1 | 0 | -7 | 2 |
| Free cash flow | -2 | 12 | -2 | 10 |
| CFO / Operating profit % | 11.7% | 55.7% | -7.8% | 43.1% |