| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 447 | 449 | 580 | 679 | |
| COGS | 429 | 428 | 549 | 655 |
| Gross profit | 17 | 22 | 31 | 24 |
| 7 | 9 | 17 | 8 | |
| 10 | 12 | 14 | 15 | |
| OPM % | 2.3% | 2.7% | 2.4% | 2.2% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 2 | 5 | 5 | 3 |
| 1 | 2 | 3 | 2 | |
| Profit before tax | 8 | 9 | 11 | 14 |
| Tax | 2 | 2 | 3 | 4 |
| Tax % | 27.7% | 26.6% | 25.9% | 27.1% |
| 6 | 6 | 8 | 10 | |
| PAT margin % | 1.4% | 1.4% | 1.5% | 1.5% |
| EPS (₹) | 1.1 | 1.2 | 1 | 0.6 |
| EPS adjusted (₹) | 1.1 | 1.2 | 1 | 1.1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 11 | 11 | 17 | 18 |
| Reserves | 40 | 47 | 94 | 111 |
| 28 | 49 | 32 | 24 | |
| 1 | 1 | 1 | 31 | |
| Total equity & liabilities | 80 | 107 | 144 | 185 |
| 0 | 0 | 0 | 7 | |
| CWIP | 0 | 0 | — | — |
| Investments | 0 | 0 | 0 | 0 |
| 79 | 107 | 143 | 177 | |
| Total assets | 80 | 107 | 144 | 185 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -21 | -18 | -27 | 4 | |
| 0 | 0 | -0 | -7 | |
| 24 | 22 | 27 | 1 | |
| Net cash flow | 3 | 3 | -0 | -3 |
| Free cash flow | -21 | -18 | -27 | -3 |
| CFO / Operating profit % | -208.1% | -151% | -192.2% | 25.4% |