Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 140 | 159 | 201 | 228 | |
| 107 | 109 | 146 | 172 | |
| 33 | 51 | 55 | 56 | |
| OPM % | 23.7% | 31.9% | 27.5% | 24.5% |
| Depreciation | 19 | 21 | 25 | 26 |
| Interest | 5 | 5 | 6 | 6 |
| 4 | 6 | 11 | 17 | |
| Profit before tax | 13 | 31 | 35 | 40 |
| Tax | 4 | 9 | 8 | 10 |
| Tax % | 31.9% | 27.8% | 21.9% | 24.2% |
| 9 | 22 | 28 | 30 | |
| PAT margin % | 6.3% | 14% | 13.7% | 13.2% |
| EPS (₹) | 0.5 | 1.1 | 1.2 | 1.2 |
| EPS adjusted (₹) | 0.5 | 1.1 | 1.1 | 1.2 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 38 | 43 | 53 | 53 |
| Reserves | 15 | 106 | 357 | 386 |
| Minority interest | 0 | — | — | — |
| 59 | 55 | 42 | 17 | |
| 24 | 40 | 35 | 68 | |
| Total equity & liabilities | 135 | 243 | 486 | 523 |
| 68 | 86 | 103 | 65 | |
| CWIP | 0 | 0 | — | 0 |
| Investments | 1 | 77 | 281 | 187 |
| 67 | 80 | 101 | 271 | |
| Total assets | 135 | 243 | 486 | 523 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 22 | 51 | 26 | 55 | |
| -8 | -116 | -220 | -49 | |
| -14 | 69 | 190 | -2 | |
| Net cash flow | 1 | 3 | -4 | 4 |
| Free cash flow | 20 | 8 | 2 | 29 |
| CFO / Operating profit % | 67% | 100% | 46.9% | 98.8% |