| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 485 | 519 | |
| COGS | 336 | 353 |
| Gross profit | 148 | 165 |
| 70 | 89 | |
| 78 | 76 | |
| OPM % | 16.1% | 14.7% |
| Depreciation | 18 | 9 |
| Interest | 22 | 25 |
| 4 | 11 | |
| Profit before tax | 42 | 53 |
| Tax | 10 | 14 |
| Tax % | 24.3% | 26.3% |
| 32 | 39 | |
| PAT margin % | 6.6% | 7.5% |
| EPS (₹) | 7.6 | 6.8 |
| EPS adjusted (₹) | 7.2 | 6.5 |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 44 | 60 |
| Reserves | 106 | 330 |
| 210 | 185 | |
| 86 | 112 | |
| Total equity & liabilities | 446 | 688 |
| 81 | 185 | |
| CWIP | 23 | 9 |
| Investments | 1 | 0 |
| 342 | 494 | |
| Total assets | 446 | 688 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 18 | -14 | |
| -44 | -150 | |
| 41 | 153 | |
| Net cash flow | 15 | -11 |
| Free cash flow | -21 | -130 |
| CFO / Operating profit % | 23.6% | -18.1% |