| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 1,377 | 1,717 | |
| COGS | 766 | 966 |
| Gross profit | 610 | 751 |
| 392 | 432 | |
| Operating profit (EBITDA) | 219 | 319 |
| OPM % | 15.9% | 18.6% |
| Depreciation | 51 | 52 |
| Interest | 15 | 13 |
| 10 | 21 | |
| Profit before tax | 162 | 265 |
| Tax | 45 | 72 |
| Tax % | 27.5% | 27% |
| 118 | 193 | |
| PAT margin % | 8.6% | 11.3% |
| EPS (₹) | — | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 11 | 11 |
| Reserves | 357 | 511 |
| Minority interest | 4 | 4 |
| 212 | 153 | |
| 384 | 626 | |
| Total equity & liabilities | 968 | 1,305 |
| 339 | 331 | |
| CWIP | 13 | 6 |
| Investments | 0 | 157 |
| 616 | 811 | |
| Total assets | 968 | 1,305 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -0 | 141 | 325 | |
| Cash from investing | 0 | -31 | -239 |
| Cash from financing | 0 | -88 | -95 |
| Net cash flow | 0 | 22 | -9 |
| Free cash flow | — | — | — |
| CFO / Operating profit % | — | 64.5% | 102.1% |