Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,066 | 1,269 | 887 | 1,229 | |
| COGS | 876 | 1,064 | 693 | 1,011 |
| Gross profit | 191 | 204 | 194 | 218 |
| 125 | 123 | 118 | 132 | |
| 66 | 81 | 76 | 86 | |
| OPM % | 6.2% | 6.4% | 8.6% | 7% |
| Depreciation | 4 | 6 | 6 | 7 |
| Interest | 15 | 24 | 34 | 50 |
| 9 | 20 | 16 | 29 | |
| Profit before tax | 55 | 72 | 53 | 59 |
| Tax | 16 | 9 | 11 | 16 |
| Tax % | 28.4% | 12.4% | 20.7% | 27.9% |
| 39 | 63 | 42 | 42 | |
| PAT margin % | 3.7% | 5% | 4.7% | 3.5% |
| EPS (₹) | 1.8 | 2.8 | 1.4 | 1.4 |
| EPS adjusted (₹) | 1.8 | 2.1 | 1.4 | 1.4 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 22 | 22 | 30 | 30 | 30 |
| Reserves | — | 100 | 335 | 374 | 417 |
| — | 233 | 328 | 415 | 670 | |
| — | 146 | 158 | 155 | 251 | |
| Total equity & liabilities | — | 500 | 851 | 974 | 1,368 |
| 48 | 51 | 58 | 58 | 87 | |
| CWIP | — | — | 0 | 4 | 0 |
| Investments | — | 25 | 36 | 45 | 72 |
| — | 424 | 757 | 867 | 1,209 | |
| Total assets | — | 500 | 851 | 974 | 1,368 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -47 | -144 | -132 | -161 | |
| 1 | -43 | -18 | -43 | |
| 61 | 258 | 60 | 205 | |
| Net cash flow | 15 | 71 | -91 | 2 |
| Free cash flow | -50 | -157 | -138 | -188 |
| CFO / Operating profit % | -71.5% | -177.5% | -173.9% | -186.4% |