มีข้อผิดพลาดในการโหลด


Summary Financials

	Fiscal Year Ending										Latest
(in millions)							Mar-21	Mar-22	Mar-23	Mar-24	12 Months

Revenue	0	0	0	0	0	0	362	497	540	553	634
% Growth		NA	NA	NA	NA	NA	NA	37.3%	8.6%	2.5%

Adjusted EBITDA	0	0	0	0	0	0	57	80	103	114	127
% Margin	NA	NA	NA	NA	NA	NA	15.8%	16.1%	19.0%	20.6%	20.0%

Adjusted EBIT	0	0	0	0	0	0	50	74	98	111	123
% Margin	NA	NA	NA	NA	NA	NA	13.9%	14.9%	18.1%	20.0%	19.4%

Adjusted Net Income	0	0	0	0	0	0	40	61	82	101	122
% Margin	NA	NA	NA	NA	NA	NA	11.2%	12.3%	15.2%	18.2%	19.2%

Adjusted Basic EPS	NA	NA	NA	NA	NA	NA	5.53	8.37	11.26	13.26	12.98

การคำนวณที่สนับสนุน

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Press Release
INR	Fiscal Year Ending										Latest
(in millions)							Mar-21	Mar-22	Mar-23	Mar-24	Sep-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Revenue	0	0	0	0	0	0	362	497	540	553	634
% Growth	NA	NA	NA	NA	NA	NA	NA	37.3%	8.6%	2.5%

Cost of Revenue	0	0	0	0	0	0	(269)	(373)	(389)	(379)	(417)
Gross Profit	0	0	0	0	0	0	93	124	151	174	218
% Revenue	NA	NA	NA	NA	NA	NA	25.8%	25.0%	28.0%	31.5%	34.3%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0	(0)	(1)	(1)
General and Admin	0	0	0	0	0	0	(8)	(9)	(10)	(10)	(5)
Other Inc / (Exp)	0	0	0	0	0	0	(34)	(36)	(31)	(50)	(76)
Total Operating Exp	0	0	0	0	0	0	(42)	(44)	(41)	(61)	(82)

Operating Income	0	0	0	0	0	0	51	80	110	114	136
% Revenue	NA	NA	NA	NA	NA	NA	14.1%	16.1%	20.3%	20.6%	21.4%

Interest Expense	0	0	0	0	0	0	0	0	0	4	3
Pre-tax Income	0	0	0	0	0	0	52	80	110	117	139
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	0	0	0	0	(11)	(19)	(28)	(17)	(17)
Net Income to Company	0	0	0	0	0	0	40	61	82	101	122
% Margin	NA	NA	NA	NA	NA	NA	11.2%	12.3%	15.2%	18.2%	19.2%

Minority Interest in Earnings	0	0	0	0	0	0	0	0	0	0	(1)
Net Income to Stockholders	0	0	0	0	0	0	40	61	82	101	121

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	0	0	0	0	0	0	40	61	82	101	121
% Margin	NA	NA	NA	NA	NA	NA	11.2%	12.3%	15.2%	18.2%	19.0%

As Reported
Basic EPS (Continuing Ops)	0.00	0.00	0.00	0.00	0.00	0.00	5.53	8.37	11.26	13.26	14.31
Diluted EPS (Continuing Ops)	0.00	0.00	0.00	0.00	0.00	0.00	5.53	8.37	11.26	13.26	14.31

WA Basic Shares Out.	0.00	0.00	0.00	0.00	0.00	0.00	7.31	7.31	7.31	7.60	9.40
WA Diluted Shares Out.	0.00	0.00	0.00	0.00	0.00	0.00	7.31	7.31	7.31	7.60	9.40

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	0	0	0	0	0	0	52	80	110	117	139
Addback: Net Interest Expense	0	0	0	0	0	0	(0)	(0)	(0)	(4)	(3)
Addback: Other Non Operating Expenses, Total	0	0	0	0	0	0	(1)	(6)	(12)	(3)	(13)
Addback: Depreciation & Amortization	0	0	0	0	0	0	7	6	5	3	4
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Adjusted EBITDA	0	0	0	0	0	0	57	80	103	114	127
% Margin	NA	NA	NA	NA	NA	NA	15.8%	16.1%	19.0%	20.6%	20.0%

Adjusted EBIT	0	0	0	0	0	0	50	74	98	111	123
% Margin	NA	NA	NA	NA	NA	NA	13.9%	14.9%	18.1%	20.0%	19.4%

Adjusted Net Income Reconciliation
Net Income to Company	0	0	0	0	0	0	40	61	82	101	122
Addback: Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0	0	0	0
Adjusted Net Income	0	0	0	0	0	0	40	61	82	101	122
% Margin	NA	NA	NA	NA	NA	NA	11.2%	12.3%	15.2%	18.2%	19.2%

ไทย

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

Tiếng Việt

हिंदी