Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 973 | 1,344 | 1,841 | |
| COGS | 648 | 891 | 1,226 |
| Gross profit | 325 | 452 | 615 |
| 182 | 263 | 350 | |
| 142 | 190 | 264 | |
| OPM % | 14.6% | 14.1% | 14.4% |
| Depreciation | 73 | 100 | 170 |
| Interest | 49 | 69 | 77 |
| 10 | -2 | 44 | |
| Profit before tax | 29 | 19 | 61 |
| Tax | 7 | 4 | 14 |
| Tax % | 24.9% | 22.3% | 23.5% |
| 22 | 15 | 47 | |
| PAT margin % | 2.3% | 1.1% | 2.6% |
| EPS (₹) | 3.2 | 2 | 6.3 |
| EPS adjusted (₹) | 3.2 | 2 | 6.3 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 35 | 35 | 37 | 37 |
| Reserves | — | 180 | 367 | 413 |
| — | 178 | 166 | 348 | |
| — | 772 | 1,184 | 1,085 | |
| Total equity & liabilities | — | 1,166 | 1,754 | 1,883 |
| 468 | 620 | 1,020 | 954 | |
| CWIP | — | 7 | 12 | 12 |
| Investments | — | 0 | 0 | 0 |
| — | 539 | 723 | 917 | |
| Total assets | — | 1,166 | 1,754 | 1,883 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 112 | 53 | 126 | |
| -85 | -103 | -145 | |
| -18 | 54 | 14 | |
| Net cash flow | 9 | 4 | -6 |
| Free cash flow | 27 | -51 | -19 |
| CFO / Operating profit % | 78.6% | 27.8% | 47.5% |