| ₹ Cr | Mar 2023 | Mar 2026 |
|---|---|---|
| 302 | 692 | |
| COGS | 139 | 256 |
| Gross profit | 163 | 436 |
| 95 | 248 | |
| Operating profit (EBITDA) | 68 | 188 |
| OPM % | 22.5% | 27.2% |
| Depreciation | 15 | 47 |
| Interest | 5 | 26 |
| 2 | 20 | |
| Profit before tax | 49 | 135 |
| Tax | 13 | 36 |
| Tax % | 25.4% | 26.8% |
| 37 | 98 | |
| PAT margin % | 12.3% | 14.2% |
| EPS (₹) | 3.7 | 9.7 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 2 | 2 | 10 | 12 |
| Reserves | 54 | 138 | 248 | 491 |
| 48 | 77 | 247 | 224 | |
| 151 | 368 | 128 | 179 | |
| Total equity & liabilities | 254 | 585 | 632 | 905 |
| 83 | 137 | 172 | 236 | |
| CWIP | 0 | 8 | 45 | 26 |
| Investments | 0 | 12 | 15 | 15 |
| 171 | 427 | 400 | 627 | |
| Total assets | 254 | 585 | 632 | 905 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 18 | 201 | -155 | 28 | |
| -18 | -200 | 2 | -103 | |
| Cash from financing | 2 | 21 | 151 | 70 |
| Net cash flow | 2 | 23 | -2 | -5 |
| Free cash flow | -31 | — | — | — |
| CFO / Operating profit % | 25.9% | — | — | 15% |