Consolidated figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 417 | 577 | |
| COGS | 278 | 371 |
| Gross profit | 139 | 206 |
| 66 | 93 | |
| 73 | 113 | |
| OPM % | 17.6% | 19.6% |
| Depreciation | 11 | 23 |
| Interest | 19 | 30 |
| 2 | 9 | |
| Profit before tax | 45 | 68 |
| Tax | 11 | 15 |
| Tax % | 25.2% | 21.6% |
| 33 | 54 | |
| PAT margin % | 8% | 9.3% |
| EPS (₹) | 15.2 | 24 |
| EPS adjusted (₹) | — | 20.4 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | 26 |
| Reserves | — | 314 |
| — | 327 | |
| 571 | 191 | |
| Total equity & liabilities | 571 | 858 |
| 261 | 315 | |
| CWIP | — | 46 |
| Investments | 4 | 5 |
| 306 | 492 | |
| Total assets | 571 | 858 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 41 | -17 | |
| -127 | -111 | |
| 87 | 138 | |
| Net cash flow | 0 | 10 |
| Free cash flow | -99 | -99 |
| CFO / Operating profit % | 55.8% | -14.9% |