| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 2,202 | 2,776 | |
| COGS | 1,993 | 2,482 |
| Gross profit | 209 | 294 |
| 123 | 158 | |
| Operating profit (EBITDA) | 86 | 136 |
| OPM % | 3.9% | 4.9% |
| Depreciation | 0 | 0 |
| Interest | 23 | 35 |
| 3 | 6 | |
| Profit before tax | 66 | 107 |
| Tax | 18 | 29 |
| Tax % | 26.7% | 27.2% |
| 48 | 78 | |
| PAT margin % | 2.2% | 2.8% |
| EPS (₹) | 30.7 | 49.6 |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| Other liabilities | 1,254 | 1,483 |
| Total equity & liabilities | 1,254 | 1,483 |
| Fixed assets | 1 | 1 |
| CWIP | — | — |
| Investments | 1 | 2 |
| 1,251 | 1,480 | |
| Total assets | 1,254 | 1,483 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -116 | -327 | |
| -0 | 0 | |
| 181 | 256 | |
| Net cash flow | 65 | -71 |
| Free cash flow | -116 | -327 |
| CFO / Operating profit % | -134.7% | -240.5% |