| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 220 | 288 | |
| COGS | 171 | 238 |
| Gross profit | 50 | 50 |
| 4 | 10 | |
| Operating profit (EBITDA) | 45 | 40 |
| OPM % | 20.6% | 14% |
| Depreciation | 1 | 1 |
| Interest | 9 | 0 |
| 9 | 14 | |
| Profit before tax | 45 | 54 |
| Tax | 11 | 13 |
| Tax % | 23.8% | 23.9% |
| 34 | 41 | |
| PAT margin % | 15.5% | 14.2% |
| EPS (₹) | 17 | 20.3 |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 146 | 197 | |
| Total equity & liabilities | 146 | 197 |
| Fixed assets | 1 | 1 |
| CWIP | — | — |
| Investments | 120 | 124 |
| 25 | 72 | |
| Total assets | 146 | 197 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 49 | 2 | |
| -52 | -1 | |
| 0 | 0 | |
| Net cash flow | -2 | 1 |
| Free cash flow | 49 | 2 |
| CFO / Operating profit % | 108.7% | 5.2% |