Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 234 | 252 | 325 | 434 | |
| COGS | 146 | 154 | 218 | 305 |
| Gross profit | 88 | 98 | 107 | 129 |
| 36 | 37 | 52 | 69 | |
| 52 | 60 | 55 | 60 | |
| OPM % | 22.1% | 23.9% | 16.9% | 13.9% |
| Depreciation | 1 | 2 | 3 | 5 |
| Interest | 2 | 2 | 2 | 2 |
| 1 | 1 | 16 | 15 | |
| Profit before tax | 49 | 58 | 66 | 68 |
| Tax | 13 | 15 | 18 | 15 |
| Tax % | 26.3% | 25.8% | 26.4% | 21.8% |
| 36 | 43 | 49 | 54 | |
| PAT margin % | 15.5% | 17.2% | 15% | 12.3% |
| EPS (₹) | — | 10.5 | 8.9 | 9.8 |
| EPS adjusted (₹) | 9 | 7.9 | 8.9 | 9.8 |
| 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 | — | 18 | 273 | 322 | 379 |
| — | 17 | 1 | 2 | 2 | |
| — | 23 | 40 | 54 | 85 | |
| Total equity & liabilities | — | 98 | 369 | 433 | 521 |
| 7 | 16 | 27 | 40 | 68 | |
| CWIP | — | 3 | 8 | 43 | 38 |
| Investments | — | 11 | 12 | 60 | 147 |
| — | 68 | 323 | 290 | 267 | |
| Total assets | — | 98 | 369 | 433 | 521 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 38 | 39 | -1 | 1 | |
| -27 | -86 | -160 | 7 | |
| -9 | 215 | -3 | -3 | |
| Net cash flow | 2 | 168 | -163 | 6 |
| Free cash flow | 26 | 23 | -1 | -22 |
| CFO / Operating profit % | 74.2% | 64.9% | -1.3% | 1.8% |