In ₹ Crore except Per Share 12 Months Ending | FY23 31/03/2023 | FY24 31/03/2024 | FY25 31/03/2025 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Revenue from Operations | 186.8 | 241.6 | 310.7 | 394.0 | |
| Other Income | 5.4 | — | — | 18.9 | |
| Total Income | 192.1 | 256.0 | 329.7 | 412.9 | |
| Expenses | |||||
| + Employee Benefit Expense | 7.3 | 10.9 | 13.2 | 21.3 | |
| + Finance Costs | 0.3 | 0.3 | 0.3 | 0.2 | |
| + Depreciation & Amortisation | 1.3 | 2.0 | 2.2 | 2.8 | |
| + Other Expenses | 77.5 | 72.2 | 19.8 | 99.9 | |
| Total Expenses | 86.5 | 85.4 | 106.5 | 124.2 | |
| EBITDA | 101.9 | 158.5 | 206.7 | 272.8 | |
| EBIT | 100.6 | 156.5 | 204.5 | 270.0 | |
| Profit | |||||
| PBT before Exceptional Items | — | — | — | 288.6 | |
| Pretax Income | 105.6 | 170.5 | 223.2 | 288.6 | |
| + Current Tax | 26.9 | 43.3 | 56.7 | 73.9 | |
| + Deferred Tax | -0.1 | 0.1 | 0.0 | 0.1 | |
| Tax Expense | — | 43.4 | 56.7 | 74.0 | |
| Net Income | 76.5 | 127.2 | 166.6 | 214.6 | |
| + Net Income — Continuing Ops | — | — | — | 214.6 | |
| + Other Comprehensive Income | -0.0 | -0.4 | 0.2 | 0.2 | |
| Total Comprehensive Income | 76.5 | 126.8 | 166.7 | 214.8 | |
| Per Share | |||||
| Basic EPS | 34.00 | 34.00 | 38.00 | 16.79 | |
| Diluted EPS | 34.00 | 34.00 | 38.00 | 16.79 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | — | — | 0.2 | |
| + Tax on Items NOT to be Reclassified | — | — | — | -0.2 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | — | — | — | 16.79 | |
| Diluted EPS — Continuing Operations | — | — | — | 16.79 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | — | — | — | 394.0 | |
| Gross Margin % | — | — | — | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | — | — | — | 288.6 | |
| Net Income Adj (tax-effected) | — | — | — | 214.6 | |
| EPS Adj | — | — | — | 16.79 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | — | — | — | 1.00 | |
| Paid Up Equity Capital | — | — | — | 12.8 | |