Financials · mywealthgrid

Loading page…

Annual Quarterly

Standalone figures · ₹ crore · years without a filed annual are summed from quarters

₹ Cr	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	102	109	88	118	71	118	180	280	397	623	652
COGS	-71	-78	-63	-87	-52	91	141	200	251	389	405
Gross profit	—	—	—	—	—	27	40	80	146	234	247
	159	170	142	191	120	17	20	27	33	49	57
	13	17	9	14	3	10	19	53	113	185	190
OPM %	12.9%	15.9%	10.7%	12%	4.3%	8.1%	10.8%	18.9%	28.6%	29.7%	29.2%
Depreciation	1	1	1	2	3	3	3	2	3	3	4
Interest	1	1	1	3	1	2	1	1	0	0	0
	3	4	1	2	3	2	3	8	13	16	26
Profit before tax	14	19	8	11	2	7	19	58	123	197	212
Tax	5	7	2	3	1	2	5	15	31	51	54
Tax %	35.4%	35.4%	28.2%	27.5%	25.1%	23.7%	26.6%	25.9%	25.5%	25.6%	25.4%
	9	12	6	8	2	6	14	43	92	147	158
PAT margin %	8.9%	11.3%	6.7%	6.6%	2.1%	4.7%	7.8%	15.4%	23.2%	23.6%	24.3%
EPS (₹)	23.8	32.2	13.6	20.3	3.9	14.5	36.8	113.1	120.5	192.6	138.3
EPS adjusted (₹)	—	—	5.1	6.8	1.3	4.8	12.3	37.7	80.3	128.3	138.3
	10.5%	9.3%	14.7%	9.8%	25.4%	10.4%	10.9%	8.8%	10.4%	6.5%	9%
Annual report	Annual report for Mar 2016	Annual report for Mar 2017	Annual report for Mar 2018	Annual report for Mar 2019	Annual report for Mar 2020	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	Annual report for Mar 2026

₹ Cr	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity capital	4	4	4	4	4	4	8	8	11
Reserves	50	57	—	63	76	118	202	339	479
Minority interest	—	—	—	0	—	—	—	—	—
	13	13	—	8	17	0	0	0	0
	29	25	—	33	49	56	83	143	100
Total equity & liabilities	96	99	—	107	146	178	292	490	591
	16	41	39	37	35	38	40	58	68
CWIP	22	—	—	0	0	0	5	0	6
Investments	6	0	—	2	1	8	21	54	203
	52	57	—	69	110	132	227	377	313
Total assets	96	99	—	107	146	178	292	490	591

₹ Cr	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	5	1	6	10	-6	39	76	40	192
	-11	1	-0	-1	-1	-12	-23	-48	-169
	7	-2	-4	-10	6	-19	-29	5	-31
Net cash flow	0	-0	1	-1	-1	9	25	-4	-8
Free cash flow	—	—	—	10	-9	34	66	21	44
CFO / Operating profit %	51.3%	3.8%	190.5%	109.2%	-33.2%	73.9%	67.5%	21.4%	100.9%