Financials · mywealthgrid

Loading page…

Annual Quarterly

Consolidated Standalone

Consolidated figures · ₹ crore

₹ Cr	Mar 2017	Mar 2018	Mar 2020	Mar 2021	Mar 2022
	338	358	438	479	631
COGS	186	206	258	272	377
Gross profit	152	152	181	207	255
	102	90	104	112	134
	50	62	77	94	121
OPM %	14.9%	17.2%	17.5%	19.7%	19.1%
Depreciation	10	13	19	22	26
Interest	2	5	10	10	9
	1	1	1	1	2
Profit before tax	38	45	48	64	87
Tax	14	17	11	16	23
Tax %	37.2%	37.8%	22.5%	25%	26.4%
	24	28	37	48	64
PAT margin %	7.1%	7.8%	8.5%	10%	10.1%
EPS (₹)	8.7	10.1	13.5	16.8	22.1
EPS adjusted (₹)	8.7	10.1	13.5	17.2	20.4
	18.3%	39.8%	51.8%	41.6%	9%
Annual report	Annual report for Mar 2017	Annual report for Mar 2018	Annual report for Mar 2020	Annual report for Mar 2021	Annual report for Mar 2022

₹ Cr	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Equity capital	14	14	14	14	14	14	16
Reserves	115	131	160	178	—	242	441
	25	24	95	103	—	108	44
	50	36	45	61	186	72	73
Total equity & liabilities	204	204	314	355	199	436	574
	81	81	133	188	199	236	258
CWIP	9	9	15	16	—	11	14
Investments	3	16	10	10	—	9	17
	111	99	156	142	0	181	285
Total assets	204	204	314	355	199	436	574

₹ Cr	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
	23	7	83	60	68	2
	-34	-42	-76	-26	-59	-55
	11	35	-8	-34	-10	57
Net cash flow	-0	0	-0	0	0	4
Free cash flow	-23	-33	1	19	9	-50
CFO / Operating profit %	45%	11.3%	—	78%	72.4%	1.6%