Loading page…
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,113 | 1,073 | 996 | 1,149 | |
| COGS | 1,013 | 959 | 889 | 1,024 |
| Gross profit | 100 | 114 | 108 | 125 |
| 55 | 65 | 71 | 82 | |
| 46 | 49 | 37 | 43 | |
| OPM % | 4.1% | 4.6% | 3.7% | 3.8% |
| Depreciation | 6 | 8 | 10 | 17 |
| Interest | 12 | 18 | 11 | 16 |
| 1 | 2 | 2 | 2 | |
| Profit before tax | 28 | 24 | 17 | 12 |
| Tax | 7 | 6 | 5 | 4 |
| Tax % | 25.4% | 26.5% | 30.2% | 29% |
| 21 | 18 | 12 | 9 | |
| PAT margin % | 1.9% | 1.7% | 1.2% | 0.8% |
| EPS (₹) | — | 9.3 | 6.2 | 4.6 |
| EPS adjusted (₹) | 14.9 | 9.4 | 6.2 | 4.6 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 14 | 14 | 19 | 19 | 19 |
| Reserves | — | 79 | 159 | 169 | 178 |
| Minority interest | — | 0 | — | — | — |
| — | 152 | 142 | 171 | 192 | |
| — | 48 | 64 | 115 | 50 | |
| Total equity & liabilities | — | 294 | 383 | 473 | 439 |
| 50 | 54 | 69 | 69 | 161 | |
| CWIP | — | 0 | 12 | 68 | 20 |
| Investments | — | 0 | 0 | 0 | 0 |
| — | 239 | 302 | 337 | 258 | |
| Total assets | — | 294 | 383 | 473 | 439 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 7 | 6 | 36 | 54 | |
| -16 | -44 | -58 | -63 | |
| 13 | 37 | 16 | 6 | |
| Net cash flow | 5 | -1 | -5 | -3 |
| Free cash flow | -4 | -28 | -31 | -10 |
| CFO / Operating profit % | 15.4% | 12% | 98.2% | 124.3% |