Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1,686 | 1,726 | 1,829 | |
| COGS | 1,437 | 0 | 0 |
| Gross profit | 249 | — | — |
| 103 | 1,606 | 1,744 | |
| 146 | 120 | 85 | |
| OPM % | 8.7% | 7% | 4.7% |
| Depreciation | 21 | 24 | 28 |
| Interest | 22 | 22 | 18 |
| 6 | 13 | 15 | |
| Profit before tax | 108 | 88 | 53 |
| Tax | 28 | 23 | 14 |
| Tax % | 25.9% | 25.9% | 26.4% |
| 80 | 65 | 39 | |
| PAT margin % | 4.8% | 3.8% | 2.1% |
| EPS (₹) | 10.2 | 7.2 | 3.8 |
| EPS adjusted (₹) | 10.2 | 6.4 | 3.8 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 39 | 39 | 51 | 51 |
| Reserves | — | 359 | 777 | 816 |
| — | 266 | 172 | 217 | |
| — | 90 | 103 | 121 | |
| Total equity & liabilities | — | 754 | 1,104 | 1,205 |
| 60 | 105 | 150 | 198 | |
| CWIP | — | 0 | 15 | 31 |
| Investments | — | 3 | 3 | 3 |
| — | 646 | 935 | 973 | |
| Total assets | — | 754 | 1,104 | 1,205 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1 | -3 | -22 | |
| -40 | -241 | 2 | |
| 40 | 247 | 25 | |
| Net cash flow | 1 | 3 | 4 |
| Free cash flow | -35 | -90 | -102 |
| CFO / Operating profit % | 0.5% | -2.2% | -25.6% |