Standalone figures · ₹ crore
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 23 | 23 | 107 | 108 | 115 | 118 | |
| COGS | 8 | 8 | 43 | 43 | 42 | 49 |
| Gross profit | 15 | 15 | 63 | 65 | 72 | 69 |
| 15 | 15 | 56 | 58 | 66 | 64 | |
| 0 | 0 | 8 | 7 | 7 | 5 | |
| OPM % | 0.4% | 0.4% | 7.2% | 7% | 5.8% | 4.3% |
| Depreciation | 1 | 1 | 1 | 1 | 2 | 2 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 |
| 3 | 3 | 1 | 1 | 1 | 1 | |
| Profit before tax | 1 | 1 | 6 | 5 | 5 | 3 |
| Tax | 1 | 1 | 2 | 2 | 1 | 1 |
| Tax % | 52.4% | 52.4% | 27.7% | 28.9% | 28.9% | 29.4% |
| 1 | 1 | 4 | 4 | 3 | 2 | |
| PAT margin % | 2.2% | 2.2% | 3.9% | 3.6% | 2.9% | 2.1% |
| EPS (₹) | 0.7 | 0.7 | 4.9 | 4.5 | 3.9 | 2.9 |
| EPS adjusted (₹) | — | — | 4.9 | 4.5 | 3.9 | 2.9 |
| 0% | 0% | 0% | 26.7% | 30.9% | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 8 | 8 | 8 | 8 |
| Reserves | 40 | 43 | 45 | 46 |
| 17 | 16 | 15 | 6 | |
| 11 | 12 | 15 | 16 | |
| Total equity & liabilities | 77 | 79 | 84 | 77 |
| 15 | 18 | 18 | 17 | |
| CWIP | 3 | 0 | 0 | 1 |
| Investments | 12 | 12 | 12 | 12 |
| 47 | 48 | 53 | 46 | |
| Total assets | 77 | 79 | 84 | 77 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 16 | 3 | 2 | 7 | |
| -4 | -3 | -1 | -3 | |
| -2 | -4 | -3 | -10 | |
| Net cash flow | 10 | -4 | -2 | -6 |
| Free cash flow | 13 | 1 | 1 | 5 |
| CFO / Operating profit % | 207.5% | 42.9% | 35.1% | 130.2% |