| ₹ Cr | Mar 2026 |
|---|---|
| Revenue | 3,107 |
| COGS | 2,786 |
| Gross profit | 321 |
| 128 | |
| 192 | |
| OPM % | 6.2% |
| Depreciation | 22 |
| Interest | 44 |
| 20 | |
| Profit before tax | 146 |
| Tax | 36 |
| Tax % | 24.5% |
| PAT | 110 |
| PAT margin % | 3.5% |
| EPS (₹) | 18.4 |
| EPS adjusted (₹) | 16.3 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 6 | 6 | 28 | 34 |
| Reserves | 188 | 225 | 270 | 774 |
| Minority interest | 0 | 0 | — | — |
| 120 | 207 | 360 | 316 | |
| 45 | 45 | 86 | 198 | |
| Total equity & liabilities | 359 | 483 | 745 | 1,323 |
| 100 | 134 | 128 | 308 | |
| CWIP | 9 | 7 | 108 | 52 |
| Investments | — | — | — | 4 |
| 250 | 341 | 509 | 958 | |
| Total assets | 359 | 483 | 745 | 1,323 |
| ₹ Cr | Mar 2026 |
|---|---|
| -65 | |
| -179 | |
| 306 | |
| Net cash flow | 62 |
| Free cash flow | -228 |
| CFO / Operating profit % | -33.8% |