| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 1,072 | 1,628 | |
| COGS | 876 | 1,330 |
| Gross profit | 197 | 298 |
| 72 | 101 | |
| 125 | 197 | |
| OPM % | 11.6% | 12.1% |
| Depreciation | 1 | 1 |
| Interest | 16 | 11 |
| 7 | 5 | |
| Profit before tax | 114 | 190 |
| Tax | 27 | 52 |
| Tax % | 23.6% | 27.6% |
| 87 | 138 | |
| PAT margin % | 8.1% | 8.5% |
| EPS (₹) | 54 | 76.4 |
| EPS adjusted (₹) | — | 76.4 |
| 1.9% | 1.3% | |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | 18 |
| Reserves | — | 373 |
| — | 127 | |
| 526 | 409 | |
| Total equity & liabilities | 526 | 927 |
| 18 | 18 | |
| CWIP | — | 1 |
| Investments | 10 | 8 |
| 498 | 900 | |
| Total assets | 526 | 927 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -21 | -41 | |
| -26 | -16 | |
| 47 | 37 | |
| Net cash flow | -0 | -21 |
| Free cash flow | -22 | -44 |
| CFO / Operating profit % | -16.7% | -21% |