| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 448 | 490 | |
| COGS | 361 | 416 |
| Gross profit | 87 | 74 |
| 34 | 42 | |
| 53 | 32 | |
| OPM % | 11.9% | 6.5% |
| Depreciation | 13 | 12 |
| Interest | 12 | 11 |
| 6 | 2 | |
| Profit before tax | 34 | 10 |
| Tax | 9 | -0 |
| Tax % | 25.7% | -3.4% |
| 26 | 11 | |
| PAT margin % | 5.7% | 2.2% |
| EPS (₹) | 14.6 | 4.5 |
| EPS adjusted (₹) | — | 3.9 |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | 27 |
| Reserves | — | 366 |
| — | 64 | |
| 506 | 107 | |
| Total equity & liabilities | 506 | 565 |
| 162 | 160 | |
| CWIP | — | 1 |
| Investments | 141 | 145 |
| 204 | 259 | |
| Total assets | 506 | 565 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 27 | 32 | |
| -103 | -43 | |
| 74 | 10 | |
| Net cash flow | -2 | -0 |
| Free cash flow | 16 | 21 |
| CFO / Operating profit % | 50.7% | 100.7% |