Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 954 | 868 | 886 | |
| COGS | 623 | 479 | 465 |
| Gross profit | 331 | 390 | 421 |
| 303 | 279 | 308 | |
| 28 | 111 | 113 | |
| OPM % | 2.9% | 12.8% | 12.7% |
| Depreciation | 33 | 19 | 29 |
| Interest | 36 | 29 | 37 |
| 7 | -15 | 3 | |
| Profit before tax | -35 | 49 | 50 |
| Tax | -9 | 16 | 14 |
| Tax % | -24.6% | 32.9% | 28.2% |
| -26 | 33 | 36 | |
| PAT margin % | -2.7% | 3.8% | 4.1% |
| EPS (₹) | -21.7 | 27.4 | 29.9 |
| EPS adjusted (₹) | -21.7 | 27.4 | 29.9 |
| — | 10.9% | 13.4% |
| ₹ Cr | Mar 2023 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 12 | 12 | 12 |
| Reserves | 370 | 413 | 445 |
| 378 | 326 | 345 | |
| 123 | 164 | 106 | |
| Total equity & liabilities | 883 | 915 | 908 |
| 423 | 454 | 490 | |
| CWIP | 3 | 3 | 5 |
| Investments | 10 | 47 | 49 |
| 447 | 411 | 364 | |
| Total assets | 883 | 915 | 908 |
| ₹ Cr | Mar 2023 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 49 | 140 | 90 | |
| -30 | -37 | -64 | |
| -23 | -81 | -27 | |
| Net cash flow | -4 | 22 | -1 |
| Free cash flow | 17 | 102 | 20 |
| CFO / Operating profit % | 177.2% | 125.8% | 80.2% |