Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 231 | 264 | 392 | 450 | |
| COGS | 139 | 162 | 275 | 316 |
| Gross profit | 92 | 102 | 118 | 134 |
| 39 | 41 | 60 | 75 | |
| 54 | 61 | 58 | 60 | |
| OPM % | 23.3% | 23.1% | 14.7% | 13.3% |
| Depreciation | 2 | 3 | 4 | 6 |
| Interest | 2 | 2 | 3 | 3 |
| 1 | 3 | 17 | 15 | |
| Profit before tax | 51 | 58 | 68 | 66 |
| Tax | 13 | 15 | 18 | 15 |
| Tax % | 26.2% | 25.5% | 26.3% | 22.3% |
| 38 | 44 | 50 | 51 | |
| PAT margin % | 16.2% | 16.5% | 12.8% | 11.4% |
| EPS (₹) | 9.4 | 10.6 | 9.1 | 9.5 |
| EPS adjusted (₹) | 9.3 | 8 | 9.1 | 9.5 |
| 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 | 1 | 40 | 55 | 55 | 55 |
| Reserves | 21 | 22 | 276 | 329 | 388 |
| Minority interest | 10 | 10 | 9 | 13 | 12 |
| 0 | 17 | 7 | 9 | 3 | |
| 0 | 32 | 47 | 62 | 91 | |
| Total equity & liabilities | 32 | 121 | 395 | 468 | 549 |
| 7 | 34 | 40 | 60 | 89 | |
| CWIP | 0 | 3 | 8 | 44 | 45 |
| Investments | 0 | 0 | 0 | 42 | 68 |
| 25 | 84 | 347 | 322 | 347 | |
| Total assets | 32 | 121 | 395 | 468 | 549 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 38 | 33 | -8 | -1 | |
| -37 | -81 | -159 | 57 | |
| 0 | 220 | 1 | -10 | |
| Net cash flow | 2 | 172 | -166 | 46 |
| Free cash flow | 12 | 17 | -64 | -39 |
| CFO / Operating profit % | 71.2% | 53.6% | -13.8% | -2.3% |