| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 170 | 171 | 175 | 164 | 139 | 213 | 159 | 158 | 169 | 139 | |
| COGS | 107 | 117 | 116 | 117 | 91 | 141 | 131 | 123 | 131 | 100 |
| Gross profit | 63 | 54 | 59 | 47 | 48 | 72 | 28 | 35 | 39 | 39 |
| 41 | 38 | 40 | 35 | 28 | 42 | 30 | 32 | 36 | 33 | |
| 21 | 16 | 20 | 12 | 20 | 30 | -2 | 3 | 2 | 6 | |
| OPM % | 12.6% | 9.5% | 11.2% | 7.4% | 14.5% | 14.3% | -1.1% | 1.7% | 1.3% | 4.1% |
| Depreciation | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 |
| Interest | 6 | 6 | 8 | 6 | 3 | 1 | 1 | 1 | 1 | 0 |
| 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | |
| Profit before tax | 10 | 6 | 8 | 2 | 12 | 25 | -7 | -4 | -4 | -0 |
| Tax | 6 | 2 | 1 | 0 | 4 | 7 | -0 | -1 | -0 | -0 |
| Tax % | 57.2% | 35% | 13% | 24.5% | 30% | 28% | -4.2% | -17.3% | -10.4% | -80.9% |
| 4 | 4 | 7 | 1 | 9 | 18 | -7 | -3 | -4 | -0 | |
| PAT margin % | 2.6% | 2.3% | 3.8% | 0.7% | 6.2% | 8.3% | -4.5% | -2.1% | -2.3% | -0.1% |
| EPS (₹) | 5.2 | 4.5 | 7.6 | 1.3 | 9.9 | 20.4 | -8.3 | -3.8 | -4.4 | -0.1 |
| EPS adjusted (₹) | 896 | 4.5 | 7.6 | 1.3 | 9.9 | 20.4 | -8.3 | -3.8 | -4.4 | -0.1 |
| 0% | 31.3% | 18.3% | 0% | 10.1% | 5.9% | — | — | — | — | |
| Annual report | — | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 7 | 69 | 74 | 74 | 82 | 99 | 91 | 88 | 84 | 84 |
| Minority interest | 64 | — | — | — | 0 | — | — | — | — | 0 |
| 53 | 55 | 52 | 39 | 4 | 8 | 0 | 10 | 10 | 0 | |
| 22 | 27 | 20 | 19 | 20 | 16 | 16 | 16 | 16 | 15 | |
| Total equity & liabilities | 146 | 159 | 155 | 141 | 115 | 132 | 116 | 123 | 118 | 107 |
| 76 | 81 | 80 | 76 | 70 | 65 | 64 | 63 | 59 | 55 | |
| CWIP | 5 | 0 | — | — | — | 3 | 3 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 1 |
| 66 | 78 | 75 | 65 | 44 | 64 | 47 | 58 | 57 | 51 | |
| Total assets | 146 | 159 | 155 | 141 | 115 | 132 | 116 | 123 | 118 | 107 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 19 | 18 | 16 | 43 | -3 | 27 | -17 | 4 | 16 | |
| -6 | -5 | -4 | -1 | -0 | -1 | -8 | -3 | -3 | -1 | |
| 2 | -18 | -12 | -20 | -39 | 2 | -10 | 10 | -2 | -10 | |
| Net cash flow | 3 | -3 | 2 | -5 | 3 | -2 | 9 | -10 | -0 | 5 |
| Free cash flow | — | — | — | — | 42 | -4 | 19 | -20 | 1 | 13 |
| CFO / Operating profit % | 32.1% | 117.4% | 90.5% | 133.9% | 211% | -10.2% | — | -653.2% | 189.3% | 285.9% |