Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 140 | 170 | 256 | 313 | |
| 107 | 118 | 194 | 241 | |
| 33 | 51 | 62 | 73 | |
| OPM % | 23.6% | 30.3% | 24.2% | 23.2% |
| Depreciation | 19 | 22 | 26 | 29 |
| Interest | 5 | 5 | 7 | 8 |
| 4 | 5 | 14 | 16 | |
| Profit before tax | 13 | 30 | 43 | 52 |
| Tax | 4 | 9 | 10 | 14 |
| Tax % | 31.4% | 29.4% | 22.3% | 26.4% |
| 9 | 21 | 33 | 38 | |
| PAT margin % | 6.3% | 12.6% | 12.9% | 12.2% |
| EPS (₹) | 0.5 | 1.1 | 1.4 | 1.5 |
| EPS adjusted (₹) | 0.5 | 1 | 1.3 | 1.5 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 38 | 43 | 53 | 53 |
| Reserves | 18 | 97 | 352 | 394 |
| Minority interest | — | — | — | 16 |
| 59 | 58 | 7 | 160 | |
| 22 | 55 | 89 | 215 | |
| Total equity & liabilities | 136 | 253 | 501 | 837 |
| 69 | 126 | 142 | 392 | |
| CWIP | 0 | 0 | — | 73 |
| Investments | 0 | 0 | 199 | 59 |
| 67 | 127 | 160 | 313 | |
| Total assets | 136 | 253 | 501 | 837 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 22 | 27 | 28 | 121 | |
| -8 | -100 | -224 | -196 | |
| -14 | 58 | 192 | 123 | |
| Net cash flow | 1 | -15 | -5 | 47 |
| Free cash flow | 20 | -16 | 3 | 88 |
| CFO / Operating profit % | 67.1% | 52.4% | 44.9% | 166.4% |