| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 193 | 266 | 387 | |
| 118 | 154 | 228 | |
| Operating profit (EBITDA) | 75 | 112 | 159 |
| OPM % | 39% | 42.3% | 41.1% |
| Depreciation | 30 | 49 | 70 |
| Interest | 26 | 27 | 25 |
| 3 | 6 | 10 | |
| Profit before tax | 22 | 43 | 68 |
| Tax | 0 | 0 | -37 |
| Tax % | 0% | 0% | -54.2% |
| 22 | 43 | 104 | |
| PAT margin % | 11.6% | 16.2% | 27% |
| EPS (₹) | 2.5 | 4.3 | 10.4 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 0 | 0 | 3 |
| Reserves | 139 | 183 | 292 |
| Minority interest | 1 | 1 | 1 |
| 147 | 155 | 188 | |
| 79 | 112 | 158 | |
| Total equity & liabilities | 366 | 450 | 641 |
| 164 | 292 | 428 | |
| CWIP | — | — | — |
| Investments | 6 | 22 | 6 |
| 196 | 136 | 207 | |
| Total assets | 366 | 450 | 641 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 92 | 116 | 173 | |
| Cash from investing | -184 | -111 | -158 |
| Cash from financing | 113 | -35 | -4 |
| Net cash flow | 21 | -30 | 10 |
| Free cash flow | — | — | — |
| CFO / Operating profit % | 122% | 102.8% | 108.8% |