Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 653 | 908 | 602 | 682 | |
| COGS | 595 | 834 | 519 | 599 |
| Gross profit | 58 | 74 | 84 | 83 |
| 29 | 43 | 41 | 30 | |
| 29 | 31 | 43 | 53 | |
| OPM % | 4.4% | 3.5% | 7.1% | 7.7% |
| Depreciation | 13 | 13 | 13 | 13 |
| Interest | 9 | 9 | 10 | 10 |
| 1 | 3 | 1 | 1 | |
| Profit before tax | 8 | 12 | 21 | 30 |
| Tax | 3 | 6 | 4 | 6 |
| Tax % | 32.1% | 46.3% | 16.8% | 19.8% |
| 5 | 7 | 18 | 24 | |
| PAT margin % | 0.8% | 0.7% | 2.9% | 3.6% |
| EPS (₹) | 2.6 | 3.1 | 7.7 | 1.1 |
| EPS adjusted (₹) | 0.3 | 0.3 | 0.8 | 1.1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 21 | 23 | 23 | 23 |
| Reserves | 43 | 57 | 74 | 110 |
| 114 | 125 | 118 | 106 | |
| 20 | 38 | 30 | 34 | |
| Total equity & liabilities | 198 | 243 | 246 | 273 |
| 93 | 80 | 94 | 83 | |
| CWIP | 0 | 25 | 0 | — |
| Investments | 0 | 0 | 0 | 0 |
| 104 | 138 | 152 | 189 | |
| Total assets | 198 | 243 | 246 | 273 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 16 | 2 | 19 | 14 | |
| -8 | -21 | -3 | -3 | |
| -13 | 12 | -17 | -11 | |
| Net cash flow | -5 | -7 | 0 | 0 |
| Free cash flow | 8 | -25 | 17 | 12 |
| CFO / Operating profit % | 55.1% | 5% | 45.4% | 27.2% |