Consolidated figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 689 | 830 | |
| COGS | 8 | 7 |
| Gross profit | 682 | — |
| 651 | 779 | |
| 31 | 44 | |
| OPM % | 4.5% | 5.3% |
| Depreciation | 4 | 4 |
| Interest | 12 | 14 |
| 1 | 2 | |
| Profit before tax | 15 | 27 |
| Tax | -3 | -1 |
| Tax % | -18.6% | -2.9% |
| 18 | 28 | |
| PAT margin % | 2.6% | 3.4% |
| EPS (₹) | 8.8 | 9.2 |
| EPS adjusted (₹) | 5.9 | 9.2 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 10 | 15 |
| Reserves | 79 | 101 |
| Minority interest | 0 | — |
| 161 | 175 | |
| 49 | 57 | |
| Total equity & liabilities | 299 | 349 |
| 48 | 50 | |
| CWIP | 0 | 0 |
| Investments | 11 | 11 |
| 239 | 287 | |
| Total assets | 299 | 349 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -8 | 9 | |
| -39 | -6 | |
| 47 | -1 | |
| Net cash flow | 0 | 2 |
| Free cash flow | -47 | 6 |
| CFO / Operating profit % | -26.9% | 20.5% |