Loading page…
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 211 | 241 | |
| COGS | 193 | 221 |
| Gross profit | 17 | 20 |
| 5 | 4 | |
| Operating profit (EBITDA) | 12 | 17 |
| OPM % | 5.9% | 6.9% |
| Depreciation | 1 | 4 |
| Interest | 0 | 1 |
| 0 | 0 | |
| Profit before tax | 11 | 12 |
| Tax | 3 | 3 |
| Tax % | 29.6% | 25.3% |
| 7 | 9 | |
| PAT margin % | 3.5% | 3.7% |
| EPS (₹) | 14.5 | 17.1 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 58 | 109 | |
| Total equity & liabilities | 58 | 109 |
| Fixed assets | 8 | 13 |
| CWIP | — | — |
| Investments | 0 | 7 |
| 50 | 90 | |
| Total assets | 58 | 109 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -9 | 14 | |
| -7 | -16 | |
| 20 | 4 | |
| Net cash flow | 5 | 2 |
| Free cash flow | -9 | 5 |
| CFO / Operating profit % | -68.7% | 81.4% |