| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 620 | 620 | 673 | |
| COGS | 356 | 354 | 365 |
| Gross profit | 264 | 266 | 308 |
| 184 | 185 | 220 | |
| 81 | 81 | 88 | |
| OPM % | 13% | 13.1% | 13.1% |
| Depreciation | 6 | 7 | 9 |
| Interest | 15 | 12 | 8 |
| 1 | 5 | 4 | |
| Profit before tax | 61 | 67 | 75 |
| Tax | 16 | 19 | 20 |
| Tax % | 26.8% | 28.7% | 26.4% |
| 45 | 48 | 55 | |
| PAT margin % | 7.2% | 7.7% | 8.2% |
| EPS (₹) | 8.3 | 8 | 8.6 |
| EPS adjusted (₹) | 8.3 | 7.4 | 8.6 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 7 | 27 | 32 | 32 |
| Reserves | — | 120 | 402 | 458 |
| — | 118 | 33 | 54 | |
| — | 87 | 106 | 95 | |
| Total equity & liabilities | — | 352 | 573 | 638 |
| 89 | 106 | 131 | 206 | |
| CWIP | — | 5 | 1 | 16 |
| Investments | — | 1 | 6 | 2 |
| — | 240 | 435 | 415 | |
| Total assets | — | 352 | 573 | 638 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 8 | -32 | 28 | |
| -30 | -26 | -118 | |
| 15 | 136 | 12 | |
| Net cash flow | -7 | 77 | -78 |
| Free cash flow | -19 | -59 | -72 |
| CFO / Operating profit % | 10.2% | -39.5% | 31.6% |