| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 221 | 236 | 213 | 232 | |
| COGS | 185 | 200 | 181 | 202 |
| Gross profit | 36 | 36 | 32 | 29 |
| 14 | 14 | 13 | 14 | |
| 22 | 23 | 19 | 15 | |
| OPM % | 10% | 9.7% | 9% | 6.4% |
| Depreciation | 4 | 4 | 4 | 4 |
| Interest | 5 | 6 | 7 | 7 |
| 0 | 1 | 1 | 2 | |
| Profit before tax | 13 | 14 | 9 | 7 |
| Tax | 4 | 4 | 2 | 2 |
| Tax % | 27.8% | 29.1% | 29.2% | 27.7% |
| 10 | 10 | 6 | 5 | |
| PAT margin % | 4.4% | 4.1% | 2.8% | 2.2% |
| EPS (₹) | 9.2 | 6.8 | 4.3 | 3.5 |
| EPS adjusted (₹) | 9.2 | 6.8 | — | — |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 14 | — | — |
| Reserves | 30 | 57 | — | — |
| Minority interest | — | 0 | — | — |
| 68 | 63 | — | — | |
| 19 | 15 | 164 | 181 | |
| Total equity & liabilities | 127 | 149 | 164 | 181 |
| 29 | 29 | 37 | 38 | |
| CWIP | 0 | 0 | — | — |
| Investments | 0 | 0 | 4 | 0 |
| 98 | 119 | 123 | 143 | |
| Total assets | 127 | 149 | 164 | 181 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 11 | -12 | 5 | 6 | |
| -9 | -7 | -9 | -4 | |
| -2 | 19 | 5 | -3 | |
| Net cash flow | 0 | -1 | 0 | -0 |
| Free cash flow | 3 | -17 | -5 | 6 |
| CFO / Operating profit % | 52.3% | -52.5% | 23.5% | 41.8% |