| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 377 | 333 | 287 | 290 | |
| COGS | 181 | 161 | 148 | 185 |
| Gross profit | 196 | 172 | 139 | 105 |
| 136 | 135 | 123 | 74 | |
| 60 | 38 | 15 | 31 | |
| OPM % | 15.8% | 11.3% | 5.3% | 10.8% |
| Depreciation | 20 | 19 | 20 | 21 |
| Interest | 7 | 2 | 2 | 1 |
| 21 | 5 | 4 | 5 | |
| Profit before tax | 54 | 22 | -2 | 14 |
| Tax | 14 | 5 | 0 | 3 |
| Tax % | 26.2% | 21.9% | 8.2% | 23.5% |
| 40 | 17 | -2 | 11 | |
| PAT margin % | 10.5% | 5% | -0.8% | 3.8% |
| EPS (₹) | 68.7 | 29.2 | -3.9 | 19.2 |
| EPS adjusted (₹) | 68.7 | 29.2 | -3.9 | 19.2 |
| 0% | 42.8% | — | 36.5% | |
| 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 | 0 | 6 | 6 | 6 | 6 |
| Reserves | — | 346 | 353 | 344 | 356 |
| — | 14 | 10 | 4 | 4 | |
| — | 88 | 90 | 89 | 91 | |
| Total equity & liabilities | — | 454 | 459 | 442 | 457 |
| 0 | 336 | 321 | 312 | 297 | |
| CWIP | — | 3 | 11 | 3 | 3 |
| Investments | — | 40 | 35 | 37 | 51 |
| — | 75 | 92 | 90 | 106 | |
| Total assets | — | 454 | 459 | 442 | 457 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 67 | 36 | 19 | 34 | |
| 25 | -18 | -2 | -23 | |
| -86 | -17 | -13 | -5 | |
| Net cash flow | 6 | 2 | 4 | 6 |
| Free cash flow | 61 | 22 | 14 | 30 |
| CFO / Operating profit % | 112.4% | 96.8% | 122.8% | 109.8% |