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 26.40 53.16 45.40 58.30 39.43 56.00 46.09 61.44 55.51 62.01 72.89 78.25
YOY Revenue Growth % -23.59% 37.1% 3.04% 25% 49.37% 5.34% 1.53% 5.38% 40.79% 10.73% 58.15% 27.36%
Other Income 3.40 3.28 0.78 0.50 2.76 1.70 1.99 2.69 2.33 1.42 1.43 3.02
Total Income 29.79 56.44 46.18 58.80 42.19 57.70 48.08 64.13 57.84 63.43 74.32 81.27
Total Expenses + 26.02 27.07 30.40 27.91 27.72 36.93 34.56 53.32 49.74 54.45 59.47 69.71
Cost of Materials Consumed 2.35 3.80 3.72 9.71 5.90 14.64 12.97 15.75 13.80 17.93 21.01 24.40
Employee Benefit Expense 14.94 15.14 14.42 12.95 14.82 15.05 14.33 13.63 14.71 15.69 15.27 13.90
Other Expenses 8.73 8.14 12.27 5.25 6.99 7.23 7.25 9.17 8.44 7.55 8.58 9.58
Operating Profit 0.38 26.09 14.99 30.39 11.71 19.07 11.54 8.12 5.77 7.56 13.42 8.54
OPM % 1.4% 49.1% 33% 52.1% 29.7% 34.1% 25% 13.2% 10.4% 12.2% 18.4% 10.9%
Profit Before Tax + -3.39 14.36 0.52 17.16 2.97 8.45 4.82 10.81 8.10 8.98 14.85 11.56
Tax Expense -0.82 3.97 0.12 4.76 0.86 2.34 1.43 3.75 2.28 2.28 3.17 3.36
Tax % - 27.6% 22.3% 27.7% 28.9% 27.7% 29.7% 34.7% 28.1% 25.4% 21.4% 29.1%
Profit After Tax -2.57 10.39 0.40 12.40 2.11 6.11 3.39 7.06 5.83 6.70 11.67 8.20
EPS (Basic) -0.33 1.33 0.05 1.56 0.26 0.74 0.41 0.85 0.70 0.81 1.41 0.99

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
Revenue from Operations 202.96 183.26 164.02 153.02
YOY Revenue Growth % 10.75% 11.73% 7.19% -
Other Income 9.15 7.95 5.65 0.72
Total Income 212.11 191.21 169.67 153.74
Total Expenses + 185.06 111.41 97.74 70.13
Cost of Materials Consumed 49.27 19.58 18.77 13.96
Employee Benefit Expense 57.84 57.44 49.16 37.33
Other Expenses 30.65 34.39 29.80 18.84
Operating Profit 17.90 71.85 66.28 82.90
OPM % 8.8% 39.2% 40.4% 54.2%
Profit Before Exceptional 27.05 28.65 26.98 39.05
Exceptional Items 0.00 0.00 0.00 0.00
Profit Before Tax + 27.05 28.65 26.98 39.05
Tax Expense 8.38 8.03 7.00 9.01
Tax % 31% 28% 26% 23.1%
Profit After Tax 18.67 20.62 19.97 30.04
EPS (Basic) 2.25 2.61 2.60 4.28

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
ASSETS
Non-Current Assets + 399.19 298.76 223.27 0.00
Property, Plant & Equipment 114.22 110.27 99.85 0.00
Capital Work in Progress 0.00 14.57 36.61 0.00
Non-Current Investments 205.63 115.98 52.40 0.00
Goodwill 0.00 0.00 0.00 0.00
Other Intangible Assets 75.36 40.11 21.67 0.00
Current Assets + 199.30 275.97 143.95 0.00
Inventories 1.40 2.94 1.03 0.00
Trade Receivables 52.24 46.68 34.62 0.00
Cash and Cash Equivalents 20.02 156.49 14.01 0.00
Current Investments 79.50 4.02 20.94 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00
Equity Share Capital 41.41 41.41 39.04 0.00
Other Equity 503.86 487.64 280.71 0.00
Non-Current Liabilities 16.31 10.77 10.33 0.00
Current Liabilities 36.91 34.92 37.15 0.00
Total Liabilities 53.22 45.68 47.48 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
Cash from Operating Activities 37.97 24.87 17.48 34.74
Cash from Investing Activities -163.92 -62.22 -127.21 -31.98
Cash from Financing Activities -10.52 179.84 120.08 0.93
Net Increase/Decrease in Cash -136.47 142.48 10.35 3.69