Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 498 | 567 | 618 | |
| COGS | 212 | 241 | 264 |
| Gross profit | 286 | 326 | 354 |
| 122 | 166 | 174 | |
| 164 | 161 | 180 | |
| OPM % | 32.9% | 28.3% | 29.1% |
| Depreciation | 53 | 62 | 69 |
| Interest | 18 | 24 | 25 |
| 11 | 5 | 6 | |
| Profit before tax | 104 | 79 | 92 |
| Tax | 26 | 20 | 23 |
| Tax % | 25.3% | 25% | 25.5% |
| 78 | 59 | 68 | |
| PAT margin % | 15.6% | 10.4% | 11.1% |
| EPS (₹) | 12.1 | 9.2 | 10.5 |
| EPS adjusted (₹) | 48.1 | 9.2 | 10.5 |
| 0% | 5.4% | 28.5% | |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Equity capital | 3 | 3 | 13 | 13 |
| Reserves | — | 278 | 329 | 397 |
| — | 10 | 38 | 1 | |
| — | 283 | 331 | 358 | |
| Total equity & liabilities | — | 574 | 710 | 769 |
| 178 | 235 | 77 | 75 | |
| CWIP | — | 0 | 1 | 1 |
| Investments | — | 2 | 2 | 2 |
| — | 338 | 630 | 692 | |
| Total assets | — | 574 | 710 | 769 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 72 | 56 | 166 | |
| -19 | -35 | -20 | |
| -82 | -28 | -103 | |
| Net cash flow | -29 | -6 | 44 |
| Free cash flow | 38 | 20 | 145 |
| CFO / Operating profit % | 44.2% | 35.1% | 92.3% |