Loading page…
Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 41 | 56 | 65 | 76 | 96 | |
| COGS | — | 0 | 6 | 9 | 14 |
| Gross profit | — | — | 59 | 67 | 81 |
| 26 | 33 | 36 | 41 | 53 | |
| 15 | 23 | 23 | 26 | 28 | |
| OPM % | 36.5% | 40.5% | 35.5% | 33.8% | 29.5% |
| Depreciation | 0 | 0 | 1 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 |
| 1 | 1 | 4 | 1 | 5 | |
| Profit before tax | 16 | 17 | 25 | 26 | 32 |
| Tax | 2 | 5 | 6 | 7 | 8 |
| Tax % | 12.2% | 31.1% | 23.3% | 25.7% | 24.3% |
| 14 | 12 | 19 | 19 | 24 | |
| PAT margin % | 34.5% | 21.1% | 29.7% | 25.1% | 25% |
| EPS (₹) | 8.7 | 11.5 | 31.4 | 18.6 | 2.3 |
| EPS adjusted (₹) | 3.5 | 1.1 | 1.6 | 1.9 | 2.3 |
| 0% | 4.4% | 1.6% | 2.7% | 21.6% | |
| Annual report | — | 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 | 4 | 10 | 10 | 10 | 10 |
| Reserves | 19 | 26 | 20 | 39 | 67 |
| Minority interest | 8 | 16 | — | — | 0 |
| 0 | 4 | 5 | 4 | 2 | |
| 5 | 8 | 5 | 8 | 10 | |
| Total equity & liabilities | 38 | 64 | 40 | 62 | 89 |
| 1 | 1 | 8 | 7 | 6 | |
| CWIP | 0 | 7 | 0 | — | — |
| Investments | 17 | 44 | 7 | 21 | 37 |
| 20 | 13 | 25 | 33 | 46 | |
| Total assets | 38 | 64 | 40 | 62 | 89 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 20 | 7 | 18 | 31 | |
| -31 | 37 | -21 | -22 | |
| 3 | -41 | -2 | -3 | |
| Net cash flow | -7 | 3 | -5 | 6 |
| Free cash flow | 13 | 6 | 18 | 30 |
| CFO / Operating profit % | 89.5% | 32.1% | 70% | 108% |