| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 6 | 3 | 4 | 4 | |
| COGS | 3 | 2 | 2 | 2 |
| Gross profit | 3 | 2 | 2 | 2 |
| 1 | 1 | 1 | 1 | |
| 2 | 0 | 1 | 1 | |
| OPM % | 30.5% | 14.1% | 24.2% | 25.1% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 |
| 1 | 1 | 1 | 1 | |
| Profit before tax | 2 | 1 | 2 | 2 |
| Tax | 1 | 0 | 0 | 1 |
| Tax % | 25.1% | 26.4% | 25.3% | 25.9% |
| 2 | 1 | 1 | 2 | |
| PAT margin % | 30% | 24.9% | 36% | 44.8% |
| EPS (₹) | 27.8 | 13.5 | 22.3 | 27.1 |
| EPS adjusted (₹) | 27.8 | 13.5 | 22.3 | 27 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 1 | 1 | 1 | 1 |
| Reserves | 12 | 12 | 14 | 15 |
| 1 | 1 | 5 | 5 | |
| 1 | 1 | 1 | 1 | |
| Total equity & liabilities | 15 | 15 | 20 | 22 |
| 1 | 1 | 1 | 1 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 13 | 14 | 19 | 20 | |
| Total assets | 15 | 15 | 20 | 22 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -1 | -1 | -4 | -1 | |
| 1 | 1 | 1 | 1 | |
| 0 | 0 | 3 | -0 | |
| Net cash flow | -0 | -0 | 0 | -0 |
| Free cash flow | -1 | -1 | -4 | -1 |
| CFO / Operating profit % | -42.9% | -191.3% | -457.8% | -155% |