Grauer & Weil (India) Income Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Operating Revenue	11,594	11,337	10,689	9,818	7,683	6,058
Other Revenue	10.32	10.32	7.65	6.98	15.6	13.02
Revenue	11,604	11,347	10,697	9,825	7,699	6,071
Revenue Growth (YoY)	1.99%	6.08%	8.87%	27.62%	26.80%	-2.11%
Cost of Revenue	5,972	5,945	5,684	5,651	4,401	3,197
Gross Profit	5,632	5,402	5,012	4,174	3,298	2,874
Selling, General & Admin	1,297	1,228	1,136	992.36	843.81	721.61
Other Operating Expenses	2,491	2,225	1,914	1,602	1,293	1,126
Operating Expenses	4,076	3,725	3,310	2,811	2,349	2,037
Operating Income	1,556	1,677	1,702	1,363	948.52	837.23
Interest Expense	-30.2	-27.4	-41.19	-18.62	-25.11	-21.55
Interest & Investment Income	335.77	335.77	261.66	143.24	109.45	93.88
Earnings From Equity Investments	-	-	-	-	0.9	-1.27
Currency Exchange Gain (Loss)	-1.13	-1.13	8.57	33.89	6.79	-6.18
Other Non Operating Income (Expenses)	28.94	10.64	2.62	4.55	3.02	2.39
EBT Excluding Unusual Items	1,889	1,995	1,933	1,526	1,044	904.5
Gain (Loss) on Sale of Investments	49.18	49.18	17.58	-0.41	1.96	8.81
Gain (Loss) on Sale of Assets	47.94	47.94	1.24	-0.09	-2.47	27.86
Other Unusual Items	-	-	-	-7.23	-1.82	-
Pretax Income	1,990	2,096	1,962	1,520	1,068	942.39
Income Tax Expense	479.72	524.12	499.45	390.09	280.48	254.29
Net Income	1,511	1,572	1,463	1,130	787.73	688.1
Net Income to Common	1,511	1,572	1,463	1,130	787.73	688.1
Net Income Growth	-5.73%	7.46%	29.50%	43.39%	14.48%	-9.27%
Shares Outstanding (Basic)	454	453	453	453	453	453
Shares Outstanding (Diluted)	454	453	453	453	453	453
Shares Change (YoY)	0.18%	-	-	-	-	-
EPS (Basic)	3.33	3.47	3.23	2.49	1.74	1.52
EPS (Diluted)	3.33	3.47	3.23	2.49	1.74	1.52
EPS Growth	-5.90%	7.46%	29.57%	43.52%	14.32%	-9.27%
Free Cash Flow	1,357	999.83	1,281	943.13	223.48	982.55
Free Cash Flow Per Share	2.99	2.21	2.83	2.08	0.49	2.17
Dividend Per Share	-	0.500	0.500	0.400	0.325	0.250
Dividend Growth	-	-	25.00%	23.08%	30.00%	-
Gross Margin	48.53%	47.61%	46.86%	42.48%	42.84%	47.34%
Operating Margin	13.41%	14.78%	15.91%	13.87%	12.32%	13.79%
Profit Margin	13.02%	13.85%	13.68%	11.50%	10.23%	11.33%
Free Cash Flow Margin	11.69%	8.81%	11.97%	9.60%	2.90%	16.18%
EBITDA	1,771	1,878	1,888	1,542	1,121	1,001
EBITDA Margin	15.26%	16.55%	17.65%	15.69%	14.56%	16.50%
D&A For EBITDA	215.13	200.33	185.92	178.53	172.38	164.23
EBIT	1,556	1,677	1,702	1,363	948.52	837.23
EBIT Margin	13.41%	14.78%	15.91%	13.87%	12.32%	13.79%
Effective Tax Rate	24.10%	25.00%	25.45%	25.67%	26.26%	26.98%
Revenue as Reported	12,075	11,800	10,999	10,008	7,821	6,206
Advertising Expenses	-	47.31	49.57	32.82	15.68	10.26

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.