Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 252 | 274 | 330 | 332 | |
| COGS | 156 | 168 | 205 | 195 |
| Gross profit | 96 | 106 | 125 | 137 |
| 63 | 73 | 84 | 93 | |
| 33 | 33 | 41 | 45 | |
| OPM % | 13.2% | 12.1% | 12.5% | 13.4% |
| Depreciation | 14 | 16 | 17 | 17 |
| Interest | 7 | 8 | 10 | 11 |
| 2 | 4 | 5 | 6 | |
| Profit before tax | 15 | 13 | 19 | 23 |
| Tax | 4 | 3 | 5 | 6 |
| Tax % | 25.3% | 25.7% | 25.8% | 24.5% |
| 11 | 10 | 14 | 17 | |
| PAT margin % | 4.3% | 3.5% | 4.4% | 5.2% |
| EPS (₹) | 9.6 | 2.6 | 36 | 2.3 |
| EPS adjusted (₹) | 1.6 | 1.2 | 2 | 2.3 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 11 | 38 | 37 | 37 |
| Reserves | 119 | 116 | 132 | 151 |
| 74 | 73 | 104 | 106 | |
| 59 | 54 | 55 | 55 | |
| Total equity & liabilities | 263 | 282 | 328 | 350 |
| 126 | 122 | 128 | 122 | |
| CWIP | 0 | 0 | 2 | 0 |
| Investments | 2 | 7 | 8 | 50 |
| 135 | 152 | 190 | 178 | |
| Total assets | 263 | 282 | 328 | 350 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 14 | 21 | 18 | 19 | |
| -39 | -34 | -36 | -20 | |
| 33 | 7 | 22 | -6 | |
| Net cash flow | 8 | -6 | 4 | -7 |
| Free cash flow | -17 | 2 | -4 | 7 |
| CFO / Operating profit % | 41.6% | 62.9% | 43.8% | 42.2% |