Vedavaag Systems 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	1,112	1,058	867.04	850.06	954.6	721.76
Revenue	1,112	1,058	867.04	850.06	954.6	721.76
Revenue Growth (YoY)	29.07%	22.01%	2.00%	-10.95%	32.26%	-6.47%
Cost of Revenue	867.96	865.14	665.54	648.41	744.3	514.49
Gross Profit	243.92	192.73	201.5	201.65	210.29	207.27
Selling, General & Admin	5.84	5.84	5.19	5.88	5.32	3.04
Other Operating Expenses	86.46	30.65	29.39	32.53	34.27	54.82
Operating Expenses	133.55	69.14	101.43	101.42	98.88	115.51
Operating Income	110.37	123.58	100.07	100.23	111.42	91.76
Interest Expense	-13.74	-11.57	-1.98	-0.34	-1.1	-0.6
Interest & Investment Income	1.32	1.32	0.78	1.22	0.55	4.79
Other Non Operating Income (Expenses)	0.11	0.11	0.1	0.33	0.48	0.67
Pretax Income	98.06	113.44	98.97	101.44	111.35	96.63
Income Tax Expense	27.87	29.31	20.07	25.65	28.31	26.61
Net Income	70.19	84.13	78.9	75.78	83.04	70.02
Net Income to Common	70.19	84.13	78.9	75.78	83.04	70.02
Net Income Growth	-12.93%	6.63%	4.11%	-8.74%	18.60%	12.08%
Shares Outstanding (Basic)	23	23	23	23	23	23
Shares Outstanding (Diluted)	23	23	23	23	23	23
Shares Change (YoY)	1.23%	1.28%	-	-	-	-
EPS (Basic)	3.02	3.62	3.44	3.31	3.62	3.05
EPS (Diluted)	3.02	3.62	3.44	3.31	3.62	3.05
EPS Growth	-14.04%	5.23%	4.06%	-8.73%	18.60%	12.08%
Free Cash Flow	-58.86	-58.84	47.61	26.2	20.07	26.45
Free Cash Flow Per Share	-2.53	-2.53	2.08	1.14	0.88	1.15
Dividend Per Share	-	-	0.750	0.600	0.600	0.600
Dividend Growth	-	-	25.00%	-	-	-40.00%
Gross Margin	21.94%	18.22%	23.24%	23.72%	22.03%	28.72%
Operating Margin	9.93%	11.68%	11.54%	11.79%	11.67%	12.71%
Profit Margin	6.31%	7.95%	9.10%	8.91%	8.70%	9.70%
Free Cash Flow Margin	-5.29%	-5.56%	5.49%	3.08%	2.10%	3.66%
EBITDA	134.32	138.93	112.55	113.89	126.37	108.07
EBITDA Margin	12.08%	13.13%	12.98%	13.40%	13.24%	14.97%
D&A For EBITDA	23.94	15.35	12.47	13.66	14.95	16.31
EBIT	110.37	123.58	100.07	100.23	111.42	91.76
EBIT Margin	9.93%	11.68%	11.54%	11.79%	11.67%	12.71%
Effective Tax Rate	28.42%	25.84%	20.28%	25.29%	25.42%	27.54%
Revenue as Reported	1,113	1,059	867.92	851.61	955.63	727.22

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