Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 371 | 507 | 404 | |
| COGS | 178 | 322 | 244 |
| Gross profit | 193 | 185 | 160 |
| 35 | 42 | 38 | |
| 158 | 143 | 122 | |
| OPM % | 42.6% | 28.3% | 30.2% |
| Depreciation | 2 | 5 | 4 |
| Interest | 73 | 54 | 72 |
| 16 | 46 | 61 | |
| Profit before tax | 99 | 131 | 107 |
| Tax | 27 | 34 | 30 |
| Tax % | 27.6% | 26.3% | 28% |
| 71 | 97 | 77 | |
| PAT margin % | 19.3% | 19% | 19% |
| EPS (₹) | 20.3 | 20 | 16.1 |
| EPS adjusted (₹) | 16.1 | 20.2 | 16.1 |
| 4.9% | 0% | — | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 17 | 22 | 24 | 24 |
| Reserves | — | 502 | 883 | 960 |
| — | 351 | 365 | 463 | |
| — | 300 | 349 | 278 | |
| Total equity & liabilities | — | 1,175 | 1,620 | 1,724 |
| 4 | 27 | 22 | 22 | |
| CWIP | — | — | 0 | 0 |
| Investments | — | 37 | 53 | 123 |
| — | 1,111 | 1,545 | 1,579 | |
| Total assets | — | 1,175 | 1,620 | 1,724 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 101 | -156 | -275 | -23 | |
| -27 | -90 | 38 | -8 | |
| -65 | 240 | 243 | 28 | |
| Net cash flow | 9 | -7 | 7 | -3 |
| Free cash flow | 99 | -177 | -278 | -26 |
| CFO / Operating profit % | — | -99% | -191.5% | -19% |