Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 250 | 302 | 399 | 488 | 478 | |
| COGS | 119 | 138 | 195 | 222 | 248 |
| Gross profit | 132 | 164 | 204 | 266 | 230 |
| 79 | 105 | 127 | 166 | 176 | |
| 53 | 59 | 77 | 100 | 54 | |
| OPM % | 21.2% | 19.4% | 19.2% | 20.5% | 11.3% |
| Depreciation | 3 | 7 | 11 | 16 | 18 |
| Interest | 1 | 4 | 8 | 12 | 14 |
| 3 | 7 | 12 | 21 | -110 | |
| Profit before tax | 52 | 54 | 70 | 92 | -88 |
| Tax | 12 | 11 | 13 | 22 | -5 |
| Tax % | 22.4% | 20.1% | 17.9% | 23.7% | -5.6% |
| 40 | 44 | 57 | 70 | -83 | |
| PAT margin % | 16% | 14.4% | 14.4% | 14.4% | -17.3% |
| EPS (₹) | 15.4 | 14.2 | 1.8 | 2.1 | -2.1 |
| EPS adjusted (₹) | 1.3 | 1.4 | 1.7 | 1.8 | -2.1 |
| 0% | 14.1% | 5.5% | 4.9% | — | |
| Annual report | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 31 | 31 | 33 | 38 | 38 |
| Reserves | 197 | 238 | 397 | 563 | 484 |
| Minority interest | — | — | 11 | 12 | 7 |
| 34 | 40 | 143 | 142 | 136 | |
| 25 | 65 | 110 | 91 | 177 | |
| Total equity & liabilities | 287 | 374 | 694 | 846 | 841 |
| 53 | 122 | 227 | 344 | 296 | |
| CWIP | 10 | 35 | 97 | 9 | 31 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| 224 | 216 | 371 | 494 | 515 | |
| Total assets | 287 | 374 | 694 | 846 | 841 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 6 | 29 | 13 | 27 | 4 | |
| -63 | -92 | -161 | -93 | -53 | |
| 108 | 26 | 172 | 81 | 2 | |
| Net cash flow | 51 | -37 | 24 | 15 | -46 |
| Free cash flow | -18 | -72 | -72 | -16 | -37 |
| CFO / Operating profit % | 11% | 49.4% | 16.8% | 26.9% | 8% |