alphaveICRA₹4,721.00

ICRA Limited

Annual Quarterly₹ CrorePeersCARERATINGMcap ₹4,556 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q2 FY24 30/09/2023	Q3 FY24 31/12/2023	Q4 FY24 31/03/2024	Q1 FY25 30/06/2024	Q2 FY25 30/09/2024	Q3 FY25 31/12/2024	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	104.9	114.6	124.0	114.8	126.1	120.9	136.2	124.5	136.6	163.6	174.9	163.4
Other Income	16.4	17.2	23.7	17.9	20.0	18.9	20.6	24.4	20.9	15.6	14.2	27.6
Total Income	121.2	131.8	147.6	132.7	146.2	139.7	156.8	148.9	157.5	179.2	189.0	191.0
Expenses
+ Employee Benefit Expense	57.9	67.0	60.2	65.0	70.4	64.6	61.1	69.7	72.5	83.6	84.3	87.3
+ Finance Costs	0.3	2.9	6.9	2.1	0.3	1.1	1.2	1.6	0.9	1.0	0.9	0.4
+ Depreciation & Amortisation	2.8	3.8	4.5	3.7	4.0	4.2	4.5	4.1	4.2	10.0	10.0	10.5
+ Other Expenses	12.9	17.4	13.9	14.7	14.5	14.1	15.9	15.0	15.6	22.8	21.0	21.0
Total Expenses	73.9	91.0	85.5	85.5	89.2	84.0	82.8	90.5	93.1	117.3	116.2	119.3
EBITDA	34.1	30.2	49.8	35.2	41.3	42.2	59.2	39.7	48.5	57.2	69.6	55.1
EBIT	31.2	26.4	45.4	31.5	37.2	38.0	54.7	35.7	44.3	47.2	59.6	44.5
Profit
PBT before Exceptional Items	47.3	40.7	62.1	47.2	57.0	55.8	74.1	58.4	64.4	61.8	72.8	71.7
+ Exceptional Items	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.9	0.0	4.4
Pretax Income	47.3	40.7	62.1	47.2	57.0	55.8	74.1	58.4	64.4	54.9	72.8	76.1
+ Current Tax	14.5	8.8	12.7	10.7	17.3	11.4	14.6	12.2	13.6	20.1	18.3	16.8
+ Deferred Tax	0.6	-0.5	2.4	0.6	2.5	2.1	3.4	3.4	2.8	-4.3	1.8	2.9
Tax Expense	15.1	8.3	15.1	11.3	19.8	13.5	18.1	15.6	16.3	15.9	20.1	19.7
Net Income	32.1	32.4	47.1	35.9	37.1	42.2	56.0	42.8	48.0	39.1	52.7	56.5
+ Net Income — Continuing Ops	32.1	32.4	47.1	35.9	37.1	42.2	56.0	42.8	48.0	39.1	52.7	56.5
+ Other Comprehensive Income	-0.3	-0.8	-0.3	-0.1	0.1	-0.4	-0.3	-0.4	0.1	0.0	0.2	0.0
Total Comprehensive Income	31.9	31.6	46.8	35.8	37.2	41.9	55.7	42.4	48.1	39.1	52.9	56.5
Net Income to Common	31.8	32.2	—	35.5	36.7	42.0	55.7	42.4	47.8	38.8	52.5	56.2
Minority Interest	0.4	0.3	—	0.4	0.4	0.2	0.3	0.3	0.2	0.2	0.2	0.3
Per Share
Basic EPS	33.03	33.42	48.72	36.92	38.18	43.69	57.94	44.11	49.68	40.34	54.50	58.36
Diluted EPS	33.03	33.42	48.64	36.90	38.11	43.63	57.86	44.05	49.57	40.27	54.43	58.27
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	—	—	—	—	-0.3	-0.4	0.1	0.0	0.2	0.0
+ Items NOT to be Reclassified to P&L	-0.4	-1.1	-0.4	-0.1	0.0	-0.5	-0.3	-0.5	0.1	-0.2	0.2	-0.1
+ Tax on Items NOT to be Reclassified	—	—	—	—	—	—	-0.1	-0.1	0.0	-0.1	0.1	0.0
+ Tax on Items NOT to be Reclassified — alt tag	-0.1	-0.3	-0.1	-0.0	-0.0	-0.1	—	—	—	—	—	—
+ Items to be Reclassified to P&L	-0.0	-0.0	0.0	0.0	0.0	0.0	-0.0	-0.0	0.0	0.2	0.1	0.1
Comprehensive Income — Owners of Parent	31.5	31.3	46.6	35.4	36.8	41.7	-0.3	-0.4	47.9	0.0	52.7	56.2
Comprehensive Income — Non-controlling Interests	0.4	0.3	0.2	0.4	0.4	0.2	0.0	0.0	0.2	0.0	0.2	0.3
Per Share — as-filed variants
Basic EPS — Continuing Operations	33.03	33.42	48.72	36.92	38.18	43.69	57.94	44.11	49.68	40.34	54.50	58.36
Diluted EPS — Continuing Operations	33.03	33.42	48.64	36.90	38.11	43.63	57.86	44.05	49.57	40.27	54.43	58.27
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	104.9	114.6	124.0	114.8	126.1	120.9	136.2	124.5	136.6	163.6	174.9	163.4
Gross Margin %	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	47.3	40.7	62.1	47.2	57.0	55.8	74.1	58.4	64.4	61.8	72.8	71.7
− Exceptional Items (reconciliation)	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.9	0.0	4.4
Net Income Adj (tax-effected)	32.1	32.4	47.1	35.9	37.1	42.2	56.0	42.8	48.0	44.0	52.7	53.2
EPS Adj	33.03	33.42	48.72	36.92	38.18	43.69	57.94	44.11	49.68	45.42	54.50	55.00
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00
Paid Up Equity Capital	9.7	9.7	9.7	9.7	9.7	9.7	9.7	9.7	9.7	9.7	9.7	9.7

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q1 FY27 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.