Loading page…
Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 133 | 153 | 178 | 252 | |
| COGS | 74 | 84 | 82 | 123 |
| Gross profit | 60 | 70 | 95 | 128 |
| 27 | 31 | 46 | 60 | |
| 33 | 38 | 50 | 69 | |
| OPM % | 24.9% | 25% | 28% | 27.4% |
| Depreciation | 15 | 18 | 21 | 24 |
| Interest | 6 | 8 | 9 | 8 |
| 5 | 3 | 1 | 2 | |
| Profit before tax | 17 | 16 | 22 | 40 |
| Tax | 4 | 4 | 4 | 9 |
| Tax % | 24.4% | 26.6% | 18.7% | 23.3% |
| 13 | 12 | 18 | 30 | |
| PAT margin % | 9.6% | 7.6% | 9.9% | 12.1% |
| EPS (₹) | 6.6 | 5.6 | 8 | 13.7 |
| EPS adjusted (₹) | 6.7 | 5.4 | 8 | 13.7 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 19 | 22 | 22 | 22 |
| Reserves | 154 | 241 | 264 | 302 |
| 111 | 69 | 75 | 55 | |
| 52 | 57 | 55 | 101 | |
| Total equity & liabilities | 336 | 389 | 415 | 481 |
| 267 | 314 | 309 | 326 | |
| CWIP | 6 | 0 | 17 | 4 |
| Investments | 3 | 0 | 0 | 50 |
| 60 | 74 | 90 | 100 | |
| Total assets | 336 | 389 | 415 | 481 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 33 | 24 | 36 | 49 | |
| -74 | -52 | -32 | -28 | |
| 41 | 27 | -3 | -21 | |
| Net cash flow | 0 | 0 | -0 | -0 |
| Free cash flow | -49 | -35 | 3 | 49 |
| CFO / Operating profit % | 100.6% | 63.8% | 71.7% | 71.5% |