| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1,110 | 953 | 785 | |
| COGS | -7 | 709 | 548 |
| Gross profit | — | 244 | 236 |
| — | 188 | 199 | |
| — | 56 | 38 | |
| OPM % | — | 5.9% | 4.8% |
| Depreciation | 12 | 11 | 10 |
| Interest | 11 | 8 | 1 |
| 14 | 18 | 12 | |
| Profit before tax | 90 | 55 | 38 |
| Tax | 23 | 11 | 4 |
| Tax % | 25.6% | 20.4% | 10.4% |
| 67 | 44 | 34 | |
| PAT margin % | 6% | 4.6% | 4.4% |
| EPS (₹) | 4.8 | 5.2 | 1.9 |
| EPS adjusted (₹) | 4.8 | 2.4 | 1.9 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 28 | 36 | 36 |
| Reserves | 226 | 623 | 657 |
| 128 | 27 | 20 | |
| 146 | 71 | 89 | |
| Total equity & liabilities | 528 | 758 | 803 |
| 202 | 192 | 424 | |
| CWIP | 20 | 88 | 11 |
| Investments | 0 | 0 | 0 |
| 305 | 478 | 367 | |
| Total assets | 528 | 758 | 803 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 30 | 39 | 90 | |
| -38 | -175 | -179 | |
| 5 | 253 | -9 | |
| Net cash flow | -3 | 118 | -97 |
| Free cash flow | — | -54 | -56 |
| CFO / Operating profit % | — | 69.2% | 238.7% |