| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 288 | 327 | 530 | 636 | |
| COGS | 226 | 261 | 419 | 487 |
| Gross profit | 62 | 66 | 112 | 149 |
| 24 | 28 | 47 | 57 | |
| 38 | 38 | 64 | 92 | |
| OPM % | 13.1% | 11.8% | 12.1% | 14.4% |
| Depreciation | 1 | 1 | 3 | 4 |
| Interest | 8 | 8 | 10 | 14 |
| 2 | 0 | 1 | 0 | |
| Profit before tax | 30 | 30 | 53 | 74 |
| Tax | 7 | 8 | 14 | 19 |
| Tax % | 25% | 27.2% | 26.1% | 25.9% |
| 22 | 22 | 39 | 55 | |
| PAT margin % | 7.8% | 6.6% | 7.3% | 8.6% |
| EPS (₹) | — | 5.4 | 9.7 | 13.7 |
| EPS adjusted (₹) | 7.4 | 5.4 | 9.7 | 13.7 |
| 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 | 30 | 40 | 40 | 40 |
| Reserves | — | 62 | 167 | 205 | 260 |
| — | 96 | 69 | 87 | 141 | |
| — | 19 | 7 | 20 | 45 | |
| Total equity & liabilities | — | 207 | 284 | 352 | 486 |
| 12 | 25 | 26 | 29 | 62 | |
| CWIP | — | 1 | 0 | 3 | 25 |
| Investments | — | 0 | 0 | 4 | 0 |
| — | 181 | 258 | 317 | 399 | |
| Total assets | — | 207 | 284 | 352 | 486 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -11 | -48 | -15 | -7 | |
| -11 | -4 | -5 | -33 | |
| 28 | 59 | 8 | 41 | |
| Net cash flow | 6 | 7 | -12 | 0 |
| Free cash flow | -25 | -50 | -20 | -40 |
| CFO / Operating profit % | -29.7% | -125.3% | -23.2% | -8% |