Loading page…
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 38 | 43 | 45 | 51 | |
| COGS | 31 | 31 | 31 | 33 |
| Gross profit | 8 | 12 | 14 | 18 |
| 5 | 5 | 6 | 9 | |
| Operating profit (EBITDA) | 2 | 7 | 8 | 9 |
| OPM % | 6.3% | 15.3% | 17.5% | 17.9% |
| Depreciation | 0 | 0 | 0 | 1 |
| Interest | — | — | — | 0 |
| 0 | 1 | 1 | 1 | |
| Profit before tax | 3 | 7 | 8 | 9 |
| Tax | — | — | — | 2 |
| Tax % | — | — | — | 26.2% |
| 2 | 5 | 6 | 7 | |
| PAT margin % | 4.8% | 11.6% | 13.2% | 13.6% |
| EPS (₹) | 1 | 2.6 | 3.4 | 3.6 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | — |
| Reserves | — |
| Borrowings | — |
| Other liabilities | 58 |
| Total equity & liabilities | 58 |
| Fixed assets | 4 |
| CWIP | — |
| Investments | 0 |
| 54 | |
| Total assets | 58 |
| ₹ Cr | Mar 2026 |
|---|---|
| 5 | |
| -11 | |
| 24 | |
| Net cash flow | 18 |
| Free cash flow | 5 |
| CFO / Operating profit % | 52.4% |