Loading page…
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 104 | 112 | |
| COGS | 79 | 86 |
| Gross profit | 25 | 25 |
| 9 | 7 | |
| 16 | 18 | |
| OPM % | 15.4% | 16.3% |
| Depreciation | 1 | 1 |
| Interest | 1 | 2 |
| 4 | 3 | |
| Profit before tax | 19 | 18 |
| Tax | 5 | 3 |
| Tax % | 27.4% | 17.1% |
| 14 | 15 | |
| PAT margin % | 13.1% | 13.4% |
| EPS (₹) | 8.3 | 9.2 |
| EPS adjusted (₹) | 8.3 | 9.2 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 16 | 16 |
| Reserves | 65 | 80 |
| 30 | 8 | |
| 10 | 6 | |
| Total equity & liabilities | 122 | 111 |
| 12 | 15 | |
| CWIP | 0 | 1 |
| Investments | 52 | 16 |
| 58 | 79 | |
| Total assets | 122 | 111 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -23 | -11 | |
| -44 | 35 | |
| 67 | -24 | |
| Net cash flow | -0 | -0 |
| Free cash flow | -27 | -16 |
| CFO / Operating profit % | -146.9% | -58.8% |