| ₹ Cr | Mar 2026 |
|---|---|
| Revenue | 200 |
| COGS | 163 |
| Gross profit | 38 |
| 16 | |
| Operating profit (EBITDA) | 21 |
| OPM % | 10.7% |
| Depreciation | 4 |
| Interest | 3 |
| 0 | |
| Profit before tax | 15 |
| Tax | 4 |
| Tax % | 28.4% |
| PAT | 10 |
| PAT margin % | 5.2% |
| EPS (₹) | 4.2 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | — |
| Reserves | — |
| Borrowings | — |
| 168 | |
| Total equity & liabilities | 168 |
| Fixed assets | 30 |
| CWIP | — |
| Investments | 2 |
| 136 | |
| Total assets | 168 |
| ₹ Cr | Mar 2026 |
|---|---|
| -32 | |
| -1 | |
| 37 | |
| Net cash flow | 4 |
| Free cash flow | -32 |
| CFO / Operating profit % | -148.1% |