| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 83 | 88 | 104 | 171 | |
| COGS | 62 | 63 | 77 | 140 |
| Gross profit | 21 | 24 | 27 | 31 |
| 12 | 12 | 15 | 17 | |
| 9 | 12 | 12 | 14 | |
| OPM % | 10.7% | 13.8% | 11.6% | 8.4% |
| Depreciation | 2 | 3 | 3 | 3 |
| Interest | 2 | 3 | 2 | 2 |
| 1 | 1 | 1 | 1 | |
| Profit before tax | 5 | 7 | 9 | 10 |
| Tax | 1 | 2 | 2 | 3 |
| Tax % | 18% | 25.5% | 27.1% | 28.5% |
| 4 | 6 | 6 | 7 | |
| PAT margin % | 4.8% | 6.3% | 6.1% | 4.3% |
| EPS (₹) | 2 | 2.8 | 1.6 | 1.8 |
| EPS adjusted (₹) | 1 | 1.4 | 1.6 | 1.8 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 20 | 20 | 20 | 20 |
| Reserves | 32 | 37 | 43 | 51 |
| 26 | 22 | 18 | 21 | |
| 8 | 7 | 16 | 22 | |
| Total equity & liabilities | 86 | 86 | 98 | 115 |
| 54 | 51 | 50 | 49 | |
| CWIP | 0 | 0 | — | — |
| Investments | 0 | 0 | 3 | 10 |
| 32 | 36 | 45 | 56 | |
| Total assets | 86 | 86 | 98 | 115 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 8 | 7 | 10 | 6 | |
| -2 | -1 | -4 | -7 | |
| -7 | -6 | -6 | 1 | |
| Net cash flow | -0 | 0 | 0 | -0 |
| Free cash flow | 6 | 6 | 9 | 4 |
| CFO / Operating profit % | 91.5% | 60.5% | 86.2% | 44.5% |