Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 751 | 933 | 1,190 | 1,499 | |
| COGS | 671 | 819 | 1,049 | 1,327 |
| Gross profit | 80 | 114 | 141 | 172 |
| 28 | 39 | 51 | 73 | |
| 52 | 75 | 90 | 98 | |
| OPM % | 7% | 8.1% | 7.6% | 6.6% |
| Depreciation | 5 | 12 | 16 | 30 |
| Interest | 16 | 22 | 22 | 27 |
| 3 | 4 | 6 | 6 | |
| Profit before tax | 33 | 45 | 57 | 48 |
| Tax | 9 | 12 | 16 | 16 |
| Tax % | 27.4% | 27.1% | 28.7% | 33.3% |
| 24 | 33 | 41 | 32 | |
| PAT margin % | 3.2% | 3.5% | 3.4% | 2.1% |
| EPS (₹) | 9.9 | 13.3 | 15 | 12.6 |
| EPS adjusted (₹) | 10 | 13.5 | 14.9 | 12.6 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 24 | 24 | 28 | 29 |
| Reserves | 124 | 159 | 294 | 336 |
| 206 | 259 | 313 | 470 | |
| 10 | 11 | 16 | 28 | |
| Total equity & liabilities | 365 | 453 | 652 | 862 |
| 38 | 63 | 147 | 210 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 1 | 8 |
| 327 | 390 | 504 | 644 | |
| Total assets | 365 | 453 | 652 | 862 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 10 | 15 | -16 | -33 | |
| -19 | -36 | -93 | -90 | |
| 17 | 33 | 129 | 134 | |
| Net cash flow | 8 | 12 | 19 | 11 |
| Free cash flow | -10 | -24 | -115 | -125 |
| CFO / Operating profit % | 19.6% | 19.7% | -17.9% | -34% |