Financials · mywealthgrid

Loading page…

Annual Quarterly

Consolidated Standalone

Consolidated figures · ₹ crore

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	436	976	1,550	2,040	1,916	2,136
COGS	392	878	1,340	1,798	1,682	1,820
Gross profit	43	98	210	242	234	316
	11	26	80	90	111	162
	33	73	129	152	123	154
OPM %	7.5%	7.4%	8.4%	7.5%	6.4%	7.2%
Depreciation	2	2	4	6	9	21
Interest	9	6	6	5	5	11
	5	4	4	9	22	13
Profit before tax	27	68	123	150	132	135
Tax	7	18	32	37	33	32
Tax %	25.8%	25.9%	26.5%	24.8%	24.9%	23.8%
	20	50	90	113	99	103
PAT margin %	4.6%	5.1%	5.8%	5.5%	5.2%	4.8%
EPS (₹)	3.4	8.5	5.4	6.6	2.6	2.6
EPS adjusted (₹)	1	2.1	2.7	3.2	2.5	2.5
	59%	0%	3.7%	3.8%	4.8%	4.8%
Annual report	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	—

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity capital	11	12	17	35	39	39
Reserves	86	146	390	739	1,179	1,447
Minority interest	—	—	—	—	0	35
	63	78	107	20	76	244
	50	41	50	49	44	230
Total equity & liabilities	209	276	563	843	1,339	1,996
	28	42	65	111	218	501
CWIP	0	3	4	6	66	159
Investments	0	12	16	6	10	23
	181	218	478	720	1,044	1,314
Total assets	209	276	563	843	1,339	1,996

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-5	10	4	-22	-246	-67
	-8	-30	-20	-96	-188	-142
	12	20	66	169	407	170
Net cash flow	-0	-0	50	51	-27	-40
Free cash flow	-12	-10	-15	-125	-424	-213
CFO / Operating profit %	-15.1%	13.9%	3.1%	-14.5%	-199.8%	-43.6%