Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 681 | 484 | 599 | 666 | 800 | |
| COGS | 530 | 258 | 355 | 427 | 542 |
| Gross profit | 151 | 226 | 244 | 239 | 259 |
| 85 | 130 | 146 | 148 | 166 | |
| 66 | 96 | 98 | 91 | 93 | |
| OPM % | 9.7% | 19.9% | 16.3% | 13.7% | 11.6% |
| Depreciation | 22 | 30 | 34 | 42 | 47 |
| Interest | 6 | 9 | 9 | 12 | 11 |
| 9 | 11 | -16 | 18 | 20 | |
| Profit before tax | 47 | 68 | 39 | 55 | 54 |
| Tax | 12 | 17 | 8 | 12 | 13 |
| Tax % | 24.9% | 25.2% | 21.8% | 22.1% | 24.1% |
| 35 | 51 | 31 | 43 | 41 | |
| PAT margin % | 5.1% | 10.5% | 5.1% | 6.4% | 5.2% |
| EPS (₹) | 9.6 | 13.5 | 7.5 | 10.3 | 10 |
| EPS adjusted (₹) | 9.6 | 12.8 | 7.4 | 10.3 | 9.9 |
| 0% | 16.6% | 19.9% | 4.8% | 15.1% | |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 18 | 18 | 20 | 21 | 21 | 21 |
| Reserves | — | 268 | 456 | 499 | 540 | 583 |
| — | 18 | 10 | 113 | 36 | 30 | |
| — | 236 | 248 | 194 | 309 | 383 | |
| Total equity & liabilities | — | 540 | 734 | 826 | 906 | 1,017 |
| 71 | 167 | 128 | 133 | 179 | 249 | |
| CWIP | — | 2 | 0 | 2 | 0 | 2 |
| Investments | — | 183 | 203 | 240 | 304 | 401 |
| — | 187 | 403 | 451 | 423 | 365 | |
| Total assets | — | 540 | 734 | 826 | 906 | 1,017 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 53 | 53 | -24 | 156 | 125 | |
| -42 | -157 | 4 | -124 | -80 | |
| -13 | 110 | 14 | -29 | -35 | |
| Net cash flow | -3 | 6 | -6 | 4 | 10 |
| Free cash flow | 40 | 25 | -56 | 85 | 99 |
| CFO / Operating profit % | 79.6% | 54.9% | -24.3% | 172% | 135.1% |