Financials · mywealthgrid

Loading page…

Annual Quarterly

Consolidated Standalone

Consolidated figures · ₹ crore

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	127	176	226	275	298	285
COGS	41	56	74	96	102	88
Gross profit	85	120	151	179	196	197
	58	75	98	113	133	145
	27	45	53	66	63	52
OPM %	21.3%	25.5%	23.6%	23.9%	21.3%	18.1%
Depreciation	6	6	9	13	19	17
Interest	0	2	3	4	4	3
	5	4	4	4	4	5
Profit before tax	26	41	45	53	44	37
Tax	7	11	12	14	11	12
Tax %	28.6%	26.4%	27.2%	25.5%	24.2%	32.7%
	18	30	33	39	34	25
PAT margin %	14.5%	17.2%	14.7%	14.4%	11.3%	8.7%
EPS (₹)	11.9	19.6	21.1	12.6	5.4	1.3
EPS adjusted (₹)	1	1.6	1.8	2.1	1.8	1.3
	3%	21.7%	14.9%	15%	14.9%	14.5%
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	3	3	3	3	6	6	19
Reserves	—	100	131	159	189	215	221
Minority interest	—	—	1	1	1	1	—
	—	12	14	39	36	31	20
	—	39	64	74	71	67	86
Total equity & liabilities	—	154	214	275	302	320	346
	44	41	35	84	125	120	110
CWIP	—	1	8	25	0	2	18
Investments	—	0	0	0	0	0	0
	—	112	171	166	178	197	219
Total assets	—	154	214	275	302	320	346

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	35	9	30	39	36	37
	-3	-18	-39	-25	-20	-22
	-7	2	14	-15	-18	-22
Net cash flow	25	-7	4	-1	-2	-7
Free cash flow	30	-10	-10	12	15	14
CFO / Operating profit %	129.5%	20.7%	55.8%	59%	57%	71.4%