Financials · mywealthgrid

Loading page…

Annual Quarterly

Consolidated Standalone

Consolidated figures · ₹ crore

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	317	357	411	421	487	540
COGS	201	215	251	254	294	341
Gross profit	116	142	160	167	192	199
	74	92	101	109	131	138
	42	50	58	58	61	60
OPM %	13.1%	13.9%	14.2%	13.7%	12.5%	11.2%
Depreciation	6	8	8	8	10	12
Interest	2	2	2	4	6	8
	3	3	3	4	29	1
Profit before tax	37	42	51	50	74	41
Tax	9	11	14	13	17	11
Tax %	24.4%	25.7%	27.5%	26.9%	22.5%	26%
	28	32	37	36	57	30
PAT margin %	8.9%	8.8%	9%	8.6%	11.8%	5.6%
EPS (₹)	—	50.6	59.2	58.2	92	48.2
EPS adjusted (₹)	45.3	52.3	59.3	58	92	48.1
	—	5.9%	5.1%	5.2%	3.3%	6.2%
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 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity capital	6	6	6	6	6	6	6
Reserves	—	135	162	197	231	292	312
Minority interest	—	5	4	—	—	—	—
	—	57	53	91	93	116	120
	—	49	49	60	58	78	74
Total equity & liabilities	—	253	275	354	388	493	512
	45	52	63	107	124	129	224
CWIP	—	15	15	8	10	74	0
Investments	—	19	0	0	0	13	6
	—	167	197	239	254	277	282
Total assets	—	253	275	354	388	493	512

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	17	1	53	6	2	35
	-10	-2	-75	-10	-43	-32
	18	-1	33	-4	15	-6
Net cash flow	25	-2	11	-8	-26	-2
Free cash flow	-8	-23	8	-20	-77	1
CFO / Operating profit %	40.5%	2.5%	91.4%	11%	2.8%	57.7%