Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 202 | 209 | 300 | 341 | 399 | |
| 173 | 186 | 257 | 294 | 348 | |
| 30 | 23 | 43 | 47 | 51 | |
| OPM % | 14.6% | 11.1% | 14.2% | 13.9% | 12.9% |
| Depreciation | 4 | 4 | 5 | 8 | 9 |
| Interest | 12 | 12 | 14 | 15 | 19 |
| 3 | 2 | 4 | 4 | 7 | |
| Profit before tax | 17 | 9 | 27 | 28 | 30 |
| Tax | 5 | 3 | 15 | 8 | 10 |
| Tax % | 26.9% | 31.6% | 54.9% | 29.4% | 33.1% |
| 13 | 6 | 12 | 20 | 20 | |
| PAT margin % | 6.3% | 3% | 4% | 5.8% | 5% |
| EPS (₹) | 5.3 | 2.6 | 5.1 | 8.3 | 8.4 |
| EPS adjusted (₹) | — | — | 5.1 | 8.3 | 8.4 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Equity capital | 24 | 24 | 24 |
| Reserves | 125 | 144 | 164 |
| 111 | 139 | 195 | |
| 125 | 123 | 185 | |
| Total equity & liabilities | 385 | 430 | 569 |
| 54 | 53 | 103 | |
| CWIP | 9 | 28 | 7 |
| Investments | 0 | 0 | 0 |
| 322 | 349 | 460 | |
| Total assets | 385 | 430 | 569 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| -66 | 12 | 16 | 17 | 11 | |
| 11 | -3 | 5 | -31 | -44 | |
| 53 | 15 | -41 | 13 | 37 | |
| Net cash flow | -3 | 25 | -19 | -1 | 4 |
| Free cash flow | -70 | 12 | -10 | 10 | -47 |
| CFO / Operating profit % | -225% | 53.1% | 38.3% | 36.5% | 22% |