Consolidated figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 |
|---|---|---|
| 329 | 424 | |
| COGS | 165 | 181 |
| Gross profit | 164 | 244 |
| 88 | 143 | |
| Operating profit (EBITDA) | 76 | 101 |
| OPM % | 23.2% | 23.8% |
| Depreciation | 3 | 7 |
| Interest | 10 | 14 |
| 4 | 3 | |
| Profit before tax | 67 | 83 |
| Tax | 16 | 20 |
| Tax % | 24.5% | 24.5% |
| 51 | 62 | |
| PAT margin % | 15.3% | 14.7% |
| EPS (₹) | 13.3 | 13.9 |
| EPS adjusted (₹) | 12.1 | 13.1 |
| 15% | 14.3% | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Equity capital | 36 | 42 | 47 |
| Reserves | — | 213 | 425 |
| — | 84 | 79 | |
| — | 148 | 180 | |
| Total equity & liabilities | — | 486 | 731 |
| 43 | 159 | 284 | |
| CWIP | — | 5 | 5 |
| Investments | — | 9 | 8 |
| — | 312 | 434 | |
| Total assets | — | 486 | 731 |
| ₹ Cr | Mar 2024 | Mar 2025 |
|---|---|---|
| 26 | -10 | |
| -100 | -103 | |
| 74 | 117 | |
| Net cash flow | -0 | 4 |
| Free cash flow | 10 | -45 |
| CFO / Operating profit % | 34% | -9.7% |