Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,011 | 1,186 | 1,486 | 1,840 | |
| COGS | 940 | 1,102 | 1,389 | 1,697 |
| Gross profit | 71 | 84 | 98 | 143 |
| 35 | 38 | 33 | 57 | |
| 36 | 46 | 64 | 86 | |
| OPM % | 3.5% | 3.8% | 4.3% | 4.7% |
| Depreciation | 3 | 3 | 3 | 4 |
| Interest | 8 | 11 | 11 | 13 |
| 4 | 2 | 5 | 9 | |
| Profit before tax | 29 | 34 | 55 | 78 |
| Tax | 8 | 9 | 14 | 20 |
| Tax % | 26% | 25.2% | 25.8% | 26% |
| 22 | 26 | 41 | 58 | |
| PAT margin % | 2.1% | 2.2% | 2.8% | 3.1% |
| EPS (₹) | 1.3 | 1.6 | 2.6 | 2.7 |
| EPS adjusted (₹) | — | — | — | 2.7 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | 21 |
| Reserves | 459 |
| 85 | |
| 40 | |
| Total equity & liabilities | 606 |
| 71 | |
| CWIP | 72 |
| Investments | 0 |
| 462 | |
| Total assets | 606 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 38 | 2 | -17 | -9 | |
| -6 | -4 | -8 | -148 | |
| -32 | 2 | 25 | 182 | |
| Net cash flow | 0 | 0 | 0 | 25 |
| Free cash flow | 29 | -2 | -25 | -111 |
| CFO / Operating profit % | 104.7% | 4.8% | -26.2% | -10.8% |