| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 43 | 72 | 100 | |
| COGS | 38 | 65 | 91 |
| Gross profit | 5 | 7 | 9 |
| 2 | 3 | 3 | |
| 3 | 4 | 6 | |
| OPM % | 7.5% | 5.9% | 5.6% |
| Depreciation | 0 | 1 | 1 |
| Interest | 1 | 1 | 2 |
| 1 | 2 | 2 | |
| Profit before tax | 3 | 4 | 5 |
| Tax | 1 | 1 | 1 |
| Tax % | 27.1% | 23.7% | 24.3% |
| 2 | 3 | 4 | |
| PAT margin % | 5.6% | 4.6% | 3.8% |
| EPS (₹) | 1.1 | 1.5 | 1.7 |
| EPS adjusted (₹) | 1.1 | 1.5 | 1.7 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 23 | 23 | 23 |
| Reserves | 50 | 54 | 57 |
| Minority interest | — | 0 | — |
| 5 | 12 | 17 | |
| 6 | 7 | 5 | |
| Total equity & liabilities | 84 | 95 | 102 |
| 26 | 26 | 26 | |
| CWIP | 0 | 0 | 0 |
| Investments | 30 | 33 | 32 |
| 27 | 36 | 44 | |
| Total assets | 84 | 95 | 102 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 2 | -2 | -1 | |
| -4 | -1 | -0 | |
| 1 | 3 | 1 | |
| Net cash flow | -0 | 0 | -0 |
| Free cash flow | -2 | -2 | -1 |
| CFO / Operating profit % | 74.8% | -37.2% | -9.6% |