eMudhra Limited (EMUDHRA)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Revenue from Operations 79.75 96.30 97.38 99.69 92.44 141.22 138.85 146.88 147.30 172.88 188.01 193.40
YOY Revenue Growth % 52.73% 64.65% 59.01% 29.79% 15.92% 46.64% 42.59% 47.33% 59.34% 22.42% 35.41% 31.67%
Other Income 0.98 0.40 2.13 3.41 2.58 1.45 2.04 2.38 3.32 2.07 3.05 3.15
Total Income 80.73 96.70 99.51 103.10 95.02 142.67 140.89 149.26 150.62 174.95 191.06 196.55
Total Expenses + 52.46 57.32 61.89 58.35 58.13 100.59 104.11 118.05 119.55 141.93 156.96 163.43
Cost of Materials Consumed 17.72 24.11 24.28 22.75 24.47 62.57 64.62 59.57 61.00 65.52 70.91 79.52
Employee Benefit Expense 20.22 21.08 20.59 19.40 21.82 23.12 23.99 24.03 26.70 36.38 37.90 37.83
Other Expenses 14.52 12.12 17.02 16.21 11.83 14.89 15.50 16.99 16.13 17.92 19.83 20.68
Operating Profit 27.28 38.98 35.49 41.34 34.32 40.63 34.74 28.83 27.75 30.94 31.05 29.97
OPM % 34.2% 40.5% 36.4% 41.5% 37.1% 28.8% 25% 19.6% 18.8% 17.9% 16.5% 15.5%
Profit Before Tax + 19.78 23.04 20.47 29.37 23.65 27.13 25.40 31.21 31.07 33.02 34.10 33.13
Tax Expense 3.41 4.27 0.46 8.16 5.45 4.83 3.00 6.87 6.05 6.57 5.10 3.55
Tax % 17.2% 18.5% 2.3% 27.8% 23.1% 17.8% 11.8% 22% 19.5% 19.9% 15% 10.7%
Profit After Tax 16.37 18.76 20.01 21.20 18.20 22.30 22.40 24.34 25.02 26.44 29.00 29.57
EPS (Basic) 2.07 2.43 2.65 2.62 2.21 2.71 2.58 2.94 3.05 3.09 3.50 3.53

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023
Revenue from Operations 519.39 373.12 248.76
YOY Revenue Growth % 39.2% 49.99% -
Other Income 8.45 6.92 5.30
Total Income 527.84 380.04 254.06
Total Expenses + 420.44 230.02 131.58
Cost of Materials Consumed 211.23 88.86 30.06
Employee Benefit Expense 92.96 81.29 64.36
Other Expenses 59.21 59.87 37.17
Operating Profit 98.95 143.10 117.18
OPM % 19.1% 38.4% 47.1%
Profit Before Exceptional 107.40 92.66 73.38
Exceptional Items 0.00 0.00 0.00
Profit Before Tax + 107.40 92.66 73.38
Tax Expense 20.16 16.31 12.18
Tax % 18.8% 17.6% 16.6%
Profit After Tax 87.23 76.35 61.20
EPS (Basic) 10.41 9.74 8.35

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023
ASSETS
Non-Current Assets + 441.93 310.50 211.63
Property, Plant & Equipment 114.80 110.79 99.97
Capital Work in Progress 17.14 30.33 36.61
Non-Current Investments 1.64 0.00 0.00
Goodwill 125.46 51.14 3.92
Other Intangible Assets 178.81 90.74 58.15
Current Assets + 426.21 439.50 248.32
Inventories 1.40 2.94 1.03
Trade Receivables 145.47 103.29 67.22
Cash and Cash Equivalents 101.25 225.26 66.98
Current Investments 79.51 4.02 20.95
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00
Equity Share Capital 40.66 40.42 37.49
Other Equity 704.66 615.87 354.93
Non-Current Liabilities 23.49 12.20 11.52
Current Liabilities 97.36 75.73 56.01
Total Liabilities 120.86 87.92 67.53

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023
Cash from Operating Activities 101.62 72.52 33.56
Cash from Investing Activities -211.34 -89.45 -105.69
Cash from Financing Activities -21.35 176.25 126.45
Net Increase/Decrease in Cash -124.01 158.29 58.73