Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 |
|---|---|---|
| 267 | 418 | |
| COGS | 147 | 261 |
| Gross profit | 120 | 158 |
| 74 | 112 | |
| Operating profit (EBITDA) | 45 | 46 |
| OPM % | 17% | 11% |
| Depreciation | 8 | 7 |
| Interest | 4 | 5 |
| 1 | 1 | |
| Profit before tax | 34 | 32 |
| Tax | 10 | 10 |
| Tax % | 29.9% | 31.6% |
| 24 | 22 | |
| PAT margin % | 9% | 5.2% |
| EPS (₹) | 44.8 | 40.4 |
| EPS adjusted (₹) | 44.8 | 40.3 |
| 2.2% | 2.5% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|
| Equity capital | 5 | 5 | 5 |
| Reserves | — | 161 | 182 |
| — | 17 | 39 | |
| — | 61 | 55 | |
| Total equity & liabilities | — | 245 | 282 |
| 134 | 129 | 128 | |
| CWIP | — | 1 | 3 |
| Investments | — | 7 | 4 |
| — | 108 | 147 | |
| Total assets | — | 245 | 282 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|
| 14 | 18 | 25 | -7 | |
| -27 | -18 | 0 | -15 | |
| 13 | 1 | -10 | 16 | |
| Net cash flow | 0 | 0 | 15 | -7 |
| Free cash flow | — | — | 25 | -24 |
| CFO / Operating profit % | — | — | 55.6% | -15.9% |