| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 480 | 532 | 591 | 681 | |
| COGS | 363 | 403 | 449 | 498 |
| Gross profit | 117 | 130 | 142 | 183 |
| 67 | 86 | 99 | 127 | |
| 50 | 44 | 43 | 56 | |
| OPM % | 10.4% | 8.3% | 7.3% | 8.2% |
| Depreciation | 5 | 6 | 8 | 12 |
| Interest | 4 | 2 | 3 | 8 |
| 2 | 5 | 4 | 3 | |
| Profit before tax | 43 | 40 | 36 | 39 |
| Tax | 11 | 11 | 9 | 11 |
| Tax % | 25.8% | 26.8% | 26.2% | 27% |
| 32 | 29 | 27 | 29 | |
| PAT margin % | 6.6% | 5.5% | 4.5% | 4.2% |
| EPS (₹) | 10.2 | 8.5 | 7.4 | 7.9 |
| EPS adjusted (₹) | 10.3 | 8 | 7.3 | 7.8 |
| 0% | 0% | 6.8% | 6.3% | |
| 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 | 4 | 31 | 37 | 37 | 37 |
| Reserves | — | 76 | 185 | 213 | 240 |
| Minority interest | — | — | 0 | 0 | — |
| — | 55 | 20 | 54 | 183 | |
| — | 63 | 61 | 65 | 67 | |
| Total equity & liabilities | — | 226 | 303 | 369 | 527 |
| 49 | 62 | 92 | 113 | 229 | |
| CWIP | — | 7 | 14 | 45 | 3 |
| Investments | — | 3 | 13 | 2 | 5 |
| — | 154 | 184 | 208 | 289 | |
| Total assets | — | 226 | 303 | 369 | 527 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 39 | -4 | 35 | -41 | |
| -24 | -44 | -68 | -79 | |
| -13 | 49 | 32 | 120 | |
| Net cash flow | 2 | 1 | -1 | 0 |
| Free cash flow | 17 | -48 | -34 | -118 |
| CFO / Operating profit % | 78.2% | -8.7% | 81.5% | -73.8% |