| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 99 | 96 | 106 | 107 | |
| COGS | 20 | 17 | 19 | 18 |
| Gross profit | 80 | 79 | 87 | 89 |
| 57 | 59 | 61 | 65 | |
| 23 | 20 | 26 | 24 | |
| OPM % | 23.2% | 20.3% | 24.4% | 22.2% |
| Depreciation | 6 | 6 | 7 | 7 |
| Interest | 3 | 4 | 6 | 6 |
| 1 | 1 | 0 | -1 | |
| Profit before tax | 14 | 9 | 13 | 11 |
| Tax | 4 | 2 | 3 | 3 |
| Tax % | 25.7% | 23% | 21.2% | 23.9% |
| 10 | 7 | 11 | 8 | |
| PAT margin % | 10.5% | 7.5% | 10% | 7.5% |
| EPS (₹) | 34.1 | 23.6 | 34.7 | 26.3 |
| EPS adjusted (₹) | 34.1 | 23.5 | 34.7 | 26.3 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 3 | 3 | 3 | 3 | 3 |
| Reserves | — | 42 | 49 | 59 | 67 |
| — | 12 | 21 | 29 | 109 | |
| — | 39 | 39 | 43 | 47 | |
| Total equity & liabilities | — | 96 | 112 | 135 | 225 |
| 0 | 72 | 73 | 72 | 68 | |
| CWIP | — | 1 | 14 | 40 | 112 |
| Investments | — | 0 | 0 | 0 | 0 |
| 0 | 23 | 25 | 24 | 45 | |
| Total assets | 0 | 96 | 112 | 135 | 225 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1 | 18 | 25 | 16 | |
| -2 | -20 | -31 | -89 | |
| 1 | 5 | 4 | 74 | |
| Net cash flow | 0 | 2 | -2 | 0 |
| Free cash flow | -1 | -3 | -6 | -60 |
| CFO / Operating profit % | 4.2% | 91.2% | 96.8% | 65.6% |