| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 340 | 353 | 321 | 366 | |
| COGS | 227 | 242 | 216 | 256 |
| Gross profit | 113 | 110 | 106 | 110 |
| 70 | 67 | 69 | 69 | |
| 43 | 43 | 36 | 41 | |
| OPM % | 12.7% | 12.3% | 11.3% | 11.3% |
| Depreciation | 10 | 9 | 8 | 9 |
| Interest | 7 | 9 | 7 | 7 |
| 2 | 3 | 1 | 1 | |
| Profit before tax | 28 | 28 | 23 | 26 |
| Tax | 7 | 7 | 6 | 7 |
| Tax % | 26.2% | 26.1% | 26.4% | 26.3% |
| 20 | 21 | 17 | 19 | |
| PAT margin % | 6% | 5.9% | 5.2% | 5.2% |
| EPS (₹) | 19.5 | 19.9 | 15.8 | 18.2 |
| EPS adjusted (₹) | 19.5 | 19.9 | 15.8 | 18.2 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 11 | 11 | 11 | 11 |
| Reserves | 83 | 104 | 121 | 146 |
| 86 | 84 | 75 | 50 | |
| 47 | 37 | 45 | 58 | |
| Total equity & liabilities | 227 | 235 | 251 | 265 |
| 49 | 44 | 40 | 48 | |
| CWIP | 0 | — | — | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 178 | 191 | 211 | 216 | |
| Total assets | 227 | 235 | 251 | 265 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 18 | 30 | 38 | 34 | |
| -21 | -16 | -18 | -18 | |
| 4 | -11 | -15 | 36 | |
| Net cash flow | 1 | 3 | 5 | 52 |
| Free cash flow | -3 | 14 | 20 | 7 |
| CFO / Operating profit % | 40.9% | 68.8% | 105.1% | 83.2% |