Msafe Equipments Limited (BOM:544695)
India · Delayed Price · Currency is INR 156.50
+2.00 (1.29%)
At close: Jun 15, 2026
Msafe Equipments Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 1,035 | 713.41 | 433.23 | 269.79 | 155.88 |
Other Revenue | - | - | - | 0.11 | - |
| 1,035 | 713.41 | 433.23 | 269.9 | 155.88 | |
Revenue Growth (YoY) | 45.08% | 64.67% | 60.52% | 73.14% | 182.47% |
Cost of Revenue | 230.53 | 232.07 | 182.82 | 111.08 | 65.39 |
Gross Profit | 804.47 | 481.34 | 250.41 | 158.81 | 90.49 |
Selling, General & Admin | 200.42 | 115.09 | 146.49 | 89.11 | 48.8 |
Other Operating Expenses | 189.79 | 99.38 | -43.89 | -27.19 | -13.98 |
Operating Expenses | 472.31 | 279.16 | 147.85 | 96.68 | 52.05 |
Operating Income | 332.16 | 202.18 | 102.56 | 62.13 | 38.44 |
Interest Expense | -32.51 | -26.88 | -20.33 | -12.53 | -10.16 |
Interest & Investment Income | - | 0.2 | 0.09 | 0.03 | 0 |
Currency Exchange Gain (Loss) | - | 0.19 | - | - | 0.02 |
Other Non Operating Income (Expenses) | - | - | 5.56 | -0.61 | -0.09 |
EBT Excluding Unusual Items | 299.65 | 175.69 | 87.88 | 49.02 | 28.21 |
Gain (Loss) on Sale of Assets | - | -1.4 | - | - | - |
Pretax Income | 299.65 | 174.29 | 87.88 | 49.02 | 28.21 |
Income Tax Expense | 75.45 | 44.17 | 22.54 | 12.94 | 7.29 |
Net Income | 224.2 | 130.12 | 65.34 | 36.08 | 20.92 |
Net Income to Common | 224.2 | 130.12 | 65.34 | 36.08 | 20.92 |
Net Income Growth | 72.30% | 99.14% | 81.10% | 72.50% | 605.09% |
Shares Outstanding (Basic) | 17 | 16 | 16 | 16 | 16 |
Shares Outstanding (Diluted) | 17 | 16 | 16 | 16 | 16 |
Shares Change (YoY) | 4.18% | - | - | - | - |
EPS (Basic) | 13.45 | 8.13 | 4.08 | 2.26 | 1.31 |
EPS (Diluted) | 13.45 | 8.13 | 4.06 | 2.25 | 1.31 |
EPS Growth | 65.39% | 100.18% | 80.56% | 72.11% | 605.09% |
Free Cash Flow | -112.23 | -9.57 | 9.04 | - | - |
Free Cash Flow Per Share | -6.73 | -0.60 | 0.56 | - | - |
Gross Margin | 77.73% | 67.47% | 57.80% | 58.84% | 58.05% |
Operating Margin | 32.09% | 28.34% | 23.67% | 23.02% | 24.66% |
Profit Margin | 21.66% | 18.24% | 15.08% | 13.37% | 13.42% |
Free Cash Flow Margin | -10.84% | -1.34% | 2.09% | - | - |
EBITDA | 414.26 | 264.34 | 147.55 | 92.55 | 55.61 |
EBITDA Margin | 40.03% | 37.05% | 34.06% | 34.29% | 35.67% |
D&A For EBITDA | 82.11 | 62.16 | 44.99 | 30.42 | 17.17 |
EBIT | 332.16 | 202.18 | 102.56 | 62.13 | 38.44 |
EBIT Margin | 32.09% | 28.34% | 23.67% | 23.02% | 24.66% |
Effective Tax Rate | 25.18% | 25.34% | 25.65% | 26.40% | 25.85% |
Revenue as Reported | 1,041 | 716.22 | 483.37 | 297.12 | 169.89 |
Advertising Expenses | - | 5.9 | 8.22 | 4.78 | 3.5 |