Financials · mywealthgrid

Loading page…

Annual Quarterly

Consolidated Standalone

Consolidated figures · ₹ crore

₹ Cr	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
	1,093	1,294	1,208	1,497	1,822	2,247	2,533	2,696
COGS	565	698	621	792	988	1,278	1,422	1,456
Gross profit	528	596	588	705	834	970	1,111	1,239
	395	440	414	489	580	667	760	851
	133	156	173	216	255	303	351	388
OPM %	12.1%	12%	14.3%	14.4%	14%	13.5%	13.9%	14.4%
Depreciation	40	46	42	44	45	50	54	58
Interest	4	5	3	5	6	5	3	3
	20	36	29	34	42	32	37	34
Profit before tax	109	141	157	201	245	280	331	361
Tax	38	40	63	52	63	72	83	90
Tax %	34.5%	28.3%	40.3%	25.7%	25.5%	25.5%	25.2%	25%
	72	101	94	149	183	209	248	271
PAT margin %	6.6%	7.8%	7.8%	10%	10%	9.3%	9.8%	10%
EPS (₹)	20.6	28.9	26.9	42.9	52.5	60	14.2	15.5
EPS adjusted (₹)	—	—	5.4	8.6	10.5	12	14.2	15.6
	29.2%	27.6%	31.6%	29.1%	28.6%	29.2%	28.1%	28.3%
Annual report	Annual report for Dec 2018	Annual report for Dec 2019	Annual report for Dec 2020	Annual report for Dec 2021	Annual report for Dec 2022	Annual report for Dec 2023	Annual report for Dec 2024	Annual report for Dec 2025

₹ Cr	Mar 2020	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Equity capital	35	35	35	35	35	35	35
Reserves	856	—	976	1,108	1,267	1,451	1,644
	60	—	0	0	0	0	0
	590	—	599	682	764	863	1,114
Total equity & liabilities	1,540	—	1,609	1,825	2,066	2,348	2,793
	292	292	283	350	419	406	428
CWIP	25	—	39	25	31	53	89
Investments	66	—	70	74	80	0	97
	1,157	—	1,217	1,376	1,536	1,889	2,180
Total assets	1,540	—	1,609	1,825	2,066	2,348	2,793

₹ Cr	Mar 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
	202	172	63	38	141	187	93
	-152	-101	3	-13	5	-146	50
	-4	-32	-95	-51	-59	-65	-72
Net cash flow	—	39	-30	-25	87	-24	70
Free cash flow	—	122	24	-69	48	87	-1
CFO / Operating profit %	—	102.3%	29.9%	15.5%	48.2%	55.4%	24.8%

Segment results

As reported in NSE results XBRL. Segment result is before tax and finance costs. ROCE uses that annual result divided by segment assets less liabilities.

Source XBRL ↗

Latest reported period · 31 Dec 2025 · ₹ crore

Segment	Revenue	Result	Assets	Liabilities	Capital employed	ROCE %
Pumps	2,215	284.7	2,178.5	988.7	1,189.8	23.93
Valves	485.1	69.7