Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 688 | 880 | 880 | 1,260 | |
| COGS | — | — | — | 846 |
| Gross profit | — | — | — | 414 |
| 646 | 814 | 813 | 272 | |
| 42 | 67 | 67 | 142 | |
| OPM % | 6.2% | 7.6% | 7.6% | 11.2% |
| Depreciation | 11 | 10 | 10 | 15 |
| Interest | 19 | 19 | 19 | 17 |
| 11 | 9 | 8 | 15 | |
| Profit before tax | 23 | 46 | 47 | 124 |
| Tax | 7 | 13 | 13 | 31 |
| Tax % | 28.4% | 27.6% | 27% | 25% |
| 17 | 33 | 34 | 93 | |
| PAT margin % | 2.4% | 3.7% | 3.9% | 7.4% |
| EPS (₹) | — | — | — | 16.9 |
| EPS adjusted (₹) | — | — | — | 16.3 |
| — | — | — | 5.9% |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 20 | 20 | 50 | 50 | 57 |
| Reserves | 125 | 161 | 183 | 257 | 600 |
| 100 | 149 | 205 | 186 | 79 | |
| 302 | 230 | 195 | 357 | 425 | |
| Total equity & liabilities | 547 | 559 | 633 | 849 | 1,161 |
| 69 | 78 | 77 | 171 | 176 | |
| CWIP | 2 | 2 | 66 | 2 | 14 |
| Investments | 6 | 5 | 7 | 5 | 4 |
| 470 | 474 | 483 | 671 | 966 | |
| Total assets | 547 | 559 | 633 | 849 | 1,161 |
| ₹ Cr | Mar 2026 |
|---|---|
| -26 | |
| -39 | |
| 136 | |
| Net cash flow | 71 |
| Free cash flow | -60 |
| CFO / Operating profit % | -18.4% |