| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 589 | 699 | 583 | 697 | 711 | |
| COGS | 369 | 457 | 373 | 404 | 425 |
| Gross profit | 220 | 242 | 210 | 293 | 286 |
| 190 | 201 | 161 | 207 | 202 | |
| 30 | 42 | 49 | 86 | 84 | |
| OPM % | 5% | 6% | 8.3% | 12.3% | 11.9% |
| Depreciation | 9 | 11 | 15 | 29 | 29 |
| Interest | 5 | 14 | 18 | 32 | 31 |
| 0 | 0 | 1 | 1 | 2 | |
| Profit before tax | 16 | 16 | 17 | 26 | 26 |
| Tax | 4 | 3 | 4 | 7 | 6 |
| Tax % | 27.5% | 19.6% | 23.3% | 25.6% | 24.5% |
| 11 | 13 | 13 | 19 | 20 | |
| PAT margin % | 1.9% | 1.9% | 2.2% | 2.8% | 2.8% |
| EPS (₹) | 5.3 | 8.7 | 7.2 | 10.7 | 10.9 |
| EPS adjusted (₹) | 7.8 | 7.2 | 7.2 | 10.7 | 10.9 |
| Annual report | Annual report for Mar 2022 | 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 | 15 | 15 | 18 | 18 | 18 | 18 |
| Reserves | 45 | 53 | 98 | 111 | 130 | 153 |
| 94 | 144 | 145 | 300 | 329 | 348 | |
| 65 | 111 | 132 | 155 | 141 | 157 | |
| Total equity & liabilities | 219 | 322 | 393 | 584 | 618 | 676 |
| 56 | 57 | 67 | 218 | 200 | 201 | |
| CWIP | 0 | 18 | 12 | 0 | 9 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 163 | 247 | 314 | 366 | 408 | 475 | |
| Total assets | 219 | 322 | 393 | 584 | 618 | 676 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 24 | 12 | 13 | 4 | 26 | |
| -0 | -23 | -163 | -3 | -16 | |
| 16 | 25 | 138 | -2 | -10 | |
| Net cash flow | 40 | 14 | -13 | -1 | 0 |
| Free cash flow | 24 | -4 | -141 | -17 | 5 |
| CFO / Operating profit % | 82% | 28.1% | 26.4% | 4.9% | 30.8% |