| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 0 | 229 | 233 | 251 | |
| COGS | 0 | 80 | 80 | 81 |
| Gross profit | — | 149 | 153 | 170 |
| 0 | 98 | 102 | 117 | |
| -0 | 51 | 51 | 53 | |
| OPM % | — | 22.5% | 22% | 21.1% |
| Depreciation | 0 | 11 | 14 | 16 |
| Interest | 0 | 1 | 1 | 2 |
| 0 | 1 | 4 | 4 | |
| Profit before tax | -0 | 40 | 41 | 40 |
| Tax | 0 | 10 | 12 | 11 |
| Tax % | 0% | 25.4% | 29.7% | 27.2% |
| -0 | 30 | 29 | 29 | |
| PAT margin % | — | 13% | 12.4% | 11.5% |
| EPS (₹) | — | — | — | 5.6 |
| EPS adjusted (₹) | -2 | 5.8 | 5.6 | 5.6 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 52 | 52 | 52 |
| Reserves | -0 | 86 | 115 | 117 |
| 0 | 5 | 20 | 15 | |
| 0 | 59 | 64 | 68 | |
| Total equity & liabilities | 0 | 203 | 250 | 251 |
| 0 | 86 | 100 | 110 | |
| CWIP | 0 | 8 | 18 | 4 |
| Investments | 0 | 0 | 44 | 23 |
| 0 | 109 | 88 | 115 | |
| Total assets | 0 | 203 | 250 | 251 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 0 | 9 | 51 | 28 | |
| 0 | -97 | -71 | 4 | |
| 0 | 104 | 11 | -33 | |
| Net cash flow | 0 | 16 | -8 | -2 |
| Free cash flow | 0 | — | — | 9 |
| CFO / Operating profit % | — | 18.4% | 100.4% | 52% |