Financials · mywealthgrid

Loading page…

Annual Quarterly

Consolidated Standalone

Standalone figures · ₹ crore

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	428	466	513	631	760	904
COGS	274	303	325	396	472	557
Gross profit	153	163	188	235	288	347
	99	110	127	157	194	242
	55	53	60	78	94	105
OPM %	12.8%	11.4%	11.7%	12.4%	12.4%	11.6%
Depreciation	13	12	12	13	28	31
Interest	1	1	1	1	4	5
	-29	7	10	13	18	18
Profit before tax	11	46	57	77	79	87
Tax	6	7	14	19	19	21
Tax %	55.2%	16.3%	25.3%	24.5%	23.6%	23.6%
	5	39	43	58	61	66
PAT margin %	1.2%	8.3%	8.3%	9.2%	8%	7.4%
EPS (₹)	—	18.8	19.7	28	29	31.6
EPS adjusted (₹)	3.9	17.7	20.4	28	28.9	31.5
	—	18.6%	20.3%	19.7%	20%	19.9%
Annual report	—	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 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity capital	6	11	10	10	10	11
Reserves	193	384	392	440	495	570
Minority interest	—	—	0	—	—	—
	31	6	0	0	27	30
	66	90	126	176	228	297
Total equity & liabilities	296	491	529	626	760	907
	93	89	109	179	223	213
CWIP	0	8	14	6	3	56
Investments	26	67	107	173	223	268
	177	327	299	268	311	369
Total assets	296	491	529	626	760	907

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	11	9	61	109	68	105
	-20	-154	-14	-92	-74	-92
	6	130	-44	-15	1	-13
Net cash flow	-2	-15	3	2	-5	0
Free cash flow	6	-6	-10	71	16	37
CFO / Operating profit %	20.9%	17%	101.2%	139.5%	72.5%	100.2%