| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 182 | 261 | 257 | 284 | 315 | |
| COGS | 111 | 137 | 86 | 88 | — |
| Gross profit | 71 | 124 | 171 | 196 | — |
| 47 | 63 | 87 | 106 | 232 | |
| Operating profit (EBITDA) | 24 | 61 | 84 | 89 | 85 |
| OPM % | 13.1% | 23.2% | 32.6% | 31.5% | 27% |
| Depreciation | 1 | 1 | 1 | 2 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 |
| 3 | 2 | 7 | 11 | 12 | |
| Profit before tax | 26 | 61 | 90 | 99 | 95 |
| Tax | 7 | 16 | 22 | 25 | 25 |
| Tax % | 25.3% | 25.3% | 25.1% | 25.2% | 26% |
| 20 | 46 | 67 | 74 | 70 | |
| PAT margin % | 10.9% | 17.8% | 26.1% | 26% | 22.2% |
| EPS (₹) | 16.5 | 38.7 | 55.9 | 61.6 | 58 |
| EPS adjusted (₹) | 16.5 | 38.7 | — | — | — |
| 45.5% | 15.5% | 16.1% | 14.6% | 15.5% | |
| Annual report | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 |
|---|---|---|
| Equity capital | 4 | 12 |
| Reserves | 59 | 94 |
| 0 | 0 | |
| 89 | 105 | |
| Total equity & liabilities | 152 | 211 |
| 46 | 47 | |
| CWIP | — | — |
| Investments | 0 | 0 |
| 105 | 163 | |
| Total assets | 152 | 211 |
| ₹ Cr | Mar 2022 | Mar 2023 |
|---|---|---|
| 3 | 1 | |
| -2 | -0 | |
| Cash from financing | -1 | -3 |
| Net cash flow | -1 | -2 |
| Free cash flow | -5 | -2 |
| CFO / Operating profit % | 11% | 1.5% |