Consolidated figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 219 | 252 | 310 | |
| COGS | 27 | 30 | 36 |
| Gross profit | 191 | 223 | 274 |
| 121 | 141 | 179 | |
| 70 | 81 | 95 | |
| OPM % | 32% | 32.2% | 30.7% |
| Depreciation | 33 | 35 | 41 |
| Interest | 9 | 8 | 13 |
| 3 | 4 | 3 | |
| Profit before tax | 31 | 41 | 45 |
| Tax | 8 | 10 | 13 |
| Tax % | 26.5% | 25.2% | 29.5% |
| 23 | 31 | 31 | |
| PAT margin % | 10.6% | 12.3% | 10.1% |
| EPS (₹) | — | 6 | 6.2 |
| EPS adjusted (₹) | 5.4 | 6.1 | 6.2 |
| — | 0% | 8.1% | |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 9 | 9 | 10 | 10 |
| Reserves | — | 171 | 201 | 234 |
| — | 90 | 6 | 2 | |
| — | 30 | 116 | 202 | |
| Total equity & liabilities | — | 300 | 334 | 448 |
| 195 | 212 | 223 | 315 | |
| CWIP | — | 1 | 10 | 35 |
| Investments | — | 0 | 1 | 0 |
| — | 87 | 99 | 98 | |
| Total assets | — | 300 | 334 | 448 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 60 | 63 | 82 | |
| -35 | -40 | -52 | |
| -25 | -24 | -29 | |
| Net cash flow | 0 | -0 | 1 |
| Free cash flow | 15 | 21 | 14 |
| CFO / Operating profit % | 86.3% | 78% | 85.8% |