| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 72 | 161 | 324 | 363 | |
| COGS | 57 | 143 | 269 | 291 |
| Gross profit | 16 | 18 | 56 | 72 |
| 10 | 7 | 26 | 25 | |
| Operating profit (EBITDA) | 6 | 11 | 30 | 47 |
| OPM % | 8.2% | 6.8% | 9.2% | 13% |
| Depreciation | 0 | 0 | 1 | 1 |
| Interest | 2 | 2 | 2 | 1 |
| 1 | 2 | 1 | 1 | |
| Profit before tax | 5 | 10 | 28 | 45 |
| Tax | 1 | 3 | 8 | 12 |
| Tax % | 30.1% | 26.4% | 27.7% | 25.6% |
| 3 | 8 | 20 | 34 | |
| PAT margin % | 4.7% | 4.7% | 6.2% | 9.3% |
| EPS (₹) | 2.1 | 4.6 | 12.2 | 20.4 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 1 | 1 | 1 | 16 |
| Reserves | 15 | 23 | 43 | 61 |
| 6 | 10 | 24 | 21 | |
| 20 | 34 | 51 | 57 | |
| Total equity & liabilities | 42 | 67 | 118 | 156 |
| 7 | 9 | 33 | 42 | |
| CWIP | 0 | 0 | 3 | 4 |
| Investments | — | — | — | — |
| 35 | 58 | 83 | 110 | |
| Total assets | 42 | 67 | 118 | 156 |