Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 66 | 51 | 55 | 63 | 68 | 64 | 65 | 69 | |
| COGS | -63 | -48 | 51 | 58 | 64 | 60 | 61 | 64 |
| Gross profit | — | — | 4 | 4 | 4 | 4 | 4 | 5 |
| 127 | 97 | 2 | 2 | 2 | 3 | 3 | 3 | |
| 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | |
| OPM % | 2.6% | 2.7% | 3.6% | 3.3% | 2.6% | 1.7% | 1.9% | 2.2% |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 3 | 13 | 8 | 5 | 8 | 27 | 16 | 19 | |
| Profit before tax | 4 | 14 | 10 | 7 | 10 | 28 | 17 | 20 |
| Tax | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 |
| Tax % | 16.4% | 4.8% | 11.5% | 7.8% | 8.1% | 11.6% | 5.7% | 4.8% |
| 4 | 13 | 9 | 6 | 9 | 25 | 16 | 19 | |
| PAT margin % | 5.3% | 26.1% | 16% | 9.7% | 13% | 38.3% | 25% | 28.2% |
| EPS (₹) | 114.1 | 434.5 | 285.7 | 196.8 | 288.9 | 797.9 | 526.2 | 632 |
| EPS adjusted (₹) | — | — | 286 | 197.1 | 289.3 | 799 | 526.7 | 632.9 |
| 35.1% | 40.3% | 75.3% | 101.6% | 112.5% | 50.1% | 95% | 79.1% | |
| Annual report | Annual report for Mar 2019 | Annual report for Mar 2020 | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 66 | 71 | 74 | 88 | 92 | 96 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 2 | 1 | 1 | 2 | 3 | |
| Total equity & liabilities | 70 | 75 | 78 | 93 | 97 | 102 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| CWIP | — | — | — | — | — | 0 |
| Investments | 41 | 41 | 41 | 41 | 41 | 41 |
| 29 | 35 | 37 | 52 | 56 | 61 | |
| Total assets | 70 | 75 | 78 | 93 | 97 | 102 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -3 | -4 | -1 | -4 | -8 | -5 | |
| 7 | 4 | 8 | 14 | 20 | 20 | |
| -5 | -1 | -6 | -10 | -12 | -15 | |
| Net cash flow | -2 | -0 | 0 | 0 | 0 | -0 |
| Free cash flow | -3 | -4 | -1 | -4 | -8 | -5 |
| CFO / Operating profit % | -169.9% | -172% | -75.4% | -331.5% | -608% | -325% |